[INNO] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -114.26%
YoY- -127.24%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 32,526 14,175 11,809 5,548 3,399 3,854 7,090 28.88%
PBT 5,509 463 3,321 -163 990 2,982 1,288 27.39%
Tax -1,862 -81 -961 -38 -252 -488 742 -
NP 3,647 382 2,360 -201 738 2,494 2,030 10.25%
-
NP to SH 3,647 382 2,360 -201 738 2,494 2,030 10.25%
-
Tax Rate 33.80% 17.49% 28.94% - 25.45% 16.36% -57.61% -
Total Cost 28,879 13,793 9,449 5,749 2,661 1,360 5,060 33.66%
-
Net Worth 248,225 229,200 219,007 208,309 210,046 188,740 66,538 24.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 248,225 229,200 219,007 208,309 210,046 188,740 66,538 24.52%
NOSH 190,942 190,999 188,800 182,727 189,230 188,740 112,777 9.16%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.21% 2.69% 19.98% -3.62% 21.71% 64.71% 28.63% -
ROE 1.47% 0.17% 1.08% -0.10% 0.35% 1.32% 3.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.03 7.42 6.25 3.04 1.80 2.04 6.29 18.04%
EPS 1.91 0.20 1.25 -0.11 0.39 1.32 1.80 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.20 1.16 1.14 1.11 1.00 0.59 14.06%
Adjusted Per Share Value based on latest NOSH - 182,727
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.79 2.96 2.47 1.16 0.71 0.80 1.48 28.88%
EPS 0.76 0.08 0.49 -0.04 0.15 0.52 0.42 10.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5184 0.4786 0.4574 0.435 0.4386 0.3941 0.139 24.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.28 1.49 1.45 1.55 1.34 1.16 1.00 -
P/RPS 7.51 20.08 23.18 51.05 74.60 56.81 15.91 -11.75%
P/EPS 67.02 745.00 116.00 -1,409.09 343.59 87.79 55.56 3.17%
EY 1.49 0.13 0.86 -0.07 0.29 1.14 1.80 -3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.24 1.25 1.36 1.21 1.16 1.69 -8.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 27/02/14 28/02/13 27/02/12 21/02/11 23/02/10 -
Price 0.635 1.43 1.70 1.43 1.60 1.09 1.18 -
P/RPS 3.73 19.27 27.18 47.10 89.08 53.38 18.77 -23.59%
P/EPS 33.25 715.00 136.00 -1,300.00 410.26 82.49 65.56 -10.69%
EY 3.01 0.14 0.74 -0.08 0.24 1.21 1.53 11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.19 1.47 1.25 1.44 1.09 2.00 -20.88%

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