[INNO] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.1%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,497 13,385 27,690 28,245 39,362 37,679 3,898 36.71%
PBT 7,255 4,386 9,614 7,673 11,994 10,533 -1,228 -
Tax -1,845 -771 -2,205 -968 -3,885 -2,962 8 -
NP 5,410 3,615 7,409 6,705 8,109 7,571 -1,220 -
-
NP to SH 5,410 3,615 7,409 6,705 8,109 7,571 -1,220 -
-
Tax Rate 25.43% 17.58% 22.94% 12.62% 32.39% 28.12% - -
Total Cost 20,087 9,770 20,281 21,540 31,253 30,108 5,118 25.56%
-
Net Worth 208,309 210,046 188,740 66,538 58,367 39,007 31,243 37.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 208,309 210,046 188,740 66,538 58,367 39,007 31,243 37.15%
NOSH 182,727 189,230 188,740 112,777 112,244 100,019 100,784 10.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.22% 27.01% 26.76% 23.74% 20.60% 20.09% -31.30% -
ROE 2.60% 1.72% 3.93% 10.08% 13.89% 19.41% -3.90% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.95 7.07 14.67 25.04 35.07 37.67 3.87 23.80%
EPS 2.96 1.91 3.93 5.95 7.22 7.57 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.00 0.59 0.52 0.39 0.31 24.21%
Adjusted Per Share Value based on latest NOSH - 112,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.32 2.80 5.78 5.90 8.22 7.87 0.81 36.80%
EPS 1.13 0.75 1.55 1.40 1.69 1.58 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.4386 0.3941 0.139 0.1219 0.0815 0.0652 37.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.55 1.34 1.16 1.00 1.20 2.24 2.06 -
P/RPS 11.11 18.94 7.91 3.99 3.42 5.95 53.26 -22.97%
P/EPS 52.35 70.14 29.55 16.82 16.61 29.59 -170.18 -
EY 1.91 1.43 3.38 5.95 6.02 3.38 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.21 1.16 1.69 2.31 5.74 6.65 -23.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 21/02/11 23/02/10 26/02/09 18/02/08 23/02/07 -
Price 1.43 1.60 1.09 1.18 0.75 2.20 2.00 -
P/RPS 10.25 22.62 7.43 4.71 2.14 5.84 51.71 -23.62%
P/EPS 48.30 83.75 27.77 19.85 10.38 29.06 -165.22 -
EY 2.07 1.19 3.60 5.04 9.63 3.44 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.44 1.09 2.00 1.44 5.64 6.45 -23.90%

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