[INNO] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -32.76%
YoY- 7.11%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 13,385 27,690 28,245 39,362 37,679 3,898 41,654 -17.23%
PBT 4,386 9,614 7,673 11,994 10,533 -1,228 19,809 -22.21%
Tax -771 -2,205 -968 -3,885 -2,962 8 0 -
NP 3,615 7,409 6,705 8,109 7,571 -1,220 19,809 -24.67%
-
NP to SH 3,615 7,409 6,705 8,109 7,571 -1,220 19,809 -24.67%
-
Tax Rate 17.58% 22.94% 12.62% 32.39% 28.12% - 0.00% -
Total Cost 9,770 20,281 21,540 31,253 30,108 5,118 21,845 -12.54%
-
Net Worth 210,046 188,740 66,538 58,367 39,007 31,243 32,206 36.66%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 210,046 188,740 66,538 58,367 39,007 31,243 32,206 36.66%
NOSH 189,230 188,740 112,777 112,244 100,019 100,784 100,645 11.09%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 27.01% 26.76% 23.74% 20.60% 20.09% -31.30% 47.56% -
ROE 1.72% 3.93% 10.08% 13.89% 19.41% -3.90% 61.51% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.07 14.67 25.04 35.07 37.67 3.87 41.39 -25.50%
EPS 1.91 3.93 5.95 7.22 7.57 -1.21 19.68 -32.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.00 0.59 0.52 0.39 0.31 0.32 23.02%
Adjusted Per Share Value based on latest NOSH - 112,244
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.80 5.78 5.90 8.22 7.87 0.81 8.70 -17.21%
EPS 0.75 1.55 1.40 1.69 1.58 -0.25 4.14 -24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4386 0.3941 0.139 0.1219 0.0815 0.0652 0.0673 36.65%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.34 1.16 1.00 1.20 2.24 2.06 0.80 -
P/RPS 18.94 7.91 3.99 3.42 5.95 53.26 1.93 46.29%
P/EPS 70.14 29.55 16.82 16.61 29.59 -170.18 4.06 60.74%
EY 1.43 3.38 5.95 6.02 3.38 -0.59 24.60 -37.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.16 1.69 2.31 5.74 6.65 2.50 -11.38%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 21/02/11 23/02/10 26/02/09 18/02/08 23/02/07 21/02/06 -
Price 1.60 1.09 1.18 0.75 2.20 2.00 0.86 -
P/RPS 22.62 7.43 4.71 2.14 5.84 51.71 2.08 48.81%
P/EPS 83.75 27.77 19.85 10.38 29.06 -165.22 4.37 63.55%
EY 1.19 3.60 5.04 9.63 3.44 -0.61 22.89 -38.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.09 2.00 1.44 5.64 6.45 2.69 -9.88%

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