[INNO] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 96.72%
YoY- -32.42%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,949 9,986 23,837 21,155 24,924 9,282 2,809 38.60%
PBT 7,418 3,397 6,633 6,447 7,462 2,521 -705 -
Tax -1,807 -519 -1,717 -1,710 -453 0 0 -
NP 5,611 2,878 4,916 4,737 7,009 2,521 -705 -
-
NP to SH 5,611 2,878 4,916 4,737 7,009 2,521 -705 -
-
Tax Rate 24.36% 15.28% 25.89% 26.52% 6.07% 0.00% - -
Total Cost 14,338 7,108 18,921 16,418 17,915 6,761 3,514 26.38%
-
Net Worth 215,371 206,915 153,005 64,135 53,193 33,013 31,774 37.52%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 215,371 206,915 153,005 64,135 53,193 33,013 31,774 37.52%
NOSH 188,922 188,104 141,671 112,517 104,300 100,039 99,295 11.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 28.13% 28.82% 20.62% 22.39% 28.12% 27.16% -25.10% -
ROE 2.61% 1.39% 3.21% 7.39% 13.18% 7.64% -2.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.56 5.31 16.83 18.80 23.90 9.28 2.83 24.51%
EPS 2.97 1.53 3.47 4.21 6.72 2.52 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.08 0.57 0.51 0.33 0.32 23.55%
Adjusted Per Share Value based on latest NOSH - 112,227
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.17 2.09 4.98 4.42 5.20 1.94 0.59 38.48%
EPS 1.17 0.60 1.03 0.99 1.46 0.53 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4498 0.4321 0.3195 0.1339 0.1111 0.0689 0.0664 37.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.10 0.99 1.28 1.80 2.32 1.37 -
P/RPS 15.15 20.72 5.88 6.81 7.53 25.00 48.43 -17.59%
P/EPS 53.87 71.90 28.53 30.40 26.79 92.06 -192.96 -
EY 1.86 1.39 3.51 3.29 3.73 1.09 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.00 0.92 2.25 3.53 7.03 4.28 -16.97%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 14/11/11 10/11/10 30/10/09 10/11/08 19/11/07 27/11/06 -
Price 1.50 1.24 1.05 1.30 1.10 2.38 1.76 -
P/RPS 14.21 23.36 6.24 6.91 4.60 25.65 62.21 -21.79%
P/EPS 50.51 81.05 30.26 30.88 16.37 94.44 -247.89 -
EY 1.98 1.23 3.30 3.24 6.11 1.06 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.13 0.97 2.28 2.16 7.21 5.50 -21.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment