[INNO] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -10.0%
YoY- -70.41%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 14,175 11,809 5,548 3,399 3,854 7,090 14,438 -0.30%
PBT 463 3,321 -163 990 2,982 1,288 4,532 -31.61%
Tax -81 -961 -38 -252 -488 742 -3,432 -46.42%
NP 382 2,360 -201 738 2,494 2,030 1,100 -16.15%
-
NP to SH 382 2,360 -201 738 2,494 2,030 1,100 -16.15%
-
Tax Rate 17.49% 28.94% - 25.45% 16.36% -57.61% 75.73% -
Total Cost 13,793 9,449 5,749 2,661 1,360 5,060 13,338 0.56%
-
Net Worth 229,200 219,007 208,309 210,046 188,740 66,538 58,367 25.59%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 229,200 219,007 208,309 210,046 188,740 66,538 58,367 25.59%
NOSH 190,999 188,800 182,727 189,230 188,740 112,777 112,244 9.25%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.69% 19.98% -3.62% 21.71% 64.71% 28.63% 7.62% -
ROE 0.17% 1.08% -0.10% 0.35% 1.32% 3.05% 1.88% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.42 6.25 3.04 1.80 2.04 6.29 12.86 -8.75%
EPS 0.20 1.25 -0.11 0.39 1.32 1.80 0.98 -23.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.14 1.11 1.00 0.59 0.52 14.94%
Adjusted Per Share Value based on latest NOSH - 189,230
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.96 2.47 1.16 0.71 0.80 1.48 3.02 -0.33%
EPS 0.08 0.49 -0.04 0.15 0.52 0.42 0.23 -16.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4786 0.4574 0.435 0.4386 0.3941 0.139 0.1219 25.58%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.49 1.45 1.55 1.34 1.16 1.00 1.20 -
P/RPS 20.08 23.18 51.05 74.60 56.81 15.91 9.33 13.62%
P/EPS 745.00 116.00 -1,409.09 343.59 87.79 55.56 122.45 35.09%
EY 0.13 0.86 -0.07 0.29 1.14 1.80 0.82 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.25 1.36 1.21 1.16 1.69 2.31 -9.84%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 28/02/13 27/02/12 21/02/11 23/02/10 26/02/09 -
Price 1.43 1.70 1.43 1.60 1.09 1.18 0.75 -
P/RPS 19.27 27.18 47.10 89.08 53.38 18.77 5.83 22.03%
P/EPS 715.00 136.00 -1,300.00 410.26 82.49 65.56 76.53 45.10%
EY 0.14 0.74 -0.08 0.24 1.21 1.53 1.31 -31.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.47 1.25 1.44 1.09 2.00 1.44 -3.12%

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