Highlights

[INNO] QoQ Quarter Result on 2011-09-30 [#3]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 14-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -27.75%    YoY -     -33.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,274 3,653 3,399 2,560 4,714 2,712 3,854 79.67%
  QoQ % 153.87% 7.47% 32.77% -45.69% 73.82% -29.63% -
  Horiz. % 240.63% 94.78% 88.19% 66.42% 122.31% 70.37% 100.00%
PBT 5,227 263 990 942 1,373 1,081 2,982 45.43%
  QoQ % 1,887.45% -73.43% 5.10% -31.39% 27.01% -63.75% -
  Horiz. % 175.29% 8.82% 33.20% 31.59% 46.04% 36.25% 100.00%
Tax -1,289 0 -252 -122 -238 -159 -488 91.20%
  QoQ % 0.00% 0.00% -106.56% 48.74% -49.69% 67.42% -
  Horiz. % 264.14% -0.00% 51.64% 25.00% 48.77% 32.58% 100.00%
NP 3,938 263 738 820 1,135 922 2,494 35.64%
  QoQ % 1,397.34% -64.36% -10.00% -27.75% 23.10% -63.03% -
  Horiz. % 157.90% 10.55% 29.59% 32.88% 45.51% 36.97% 100.00%
NP to SH 3,938 263 738 820 1,135 922 2,494 35.64%
  QoQ % 1,397.34% -64.36% -10.00% -27.75% 23.10% -63.03% -
  Horiz. % 157.90% 10.55% 29.59% 32.88% 45.51% 36.97% 100.00%
Tax Rate 24.66 % - % 25.45 % 12.95 % 17.33 % 14.71 % 16.36 % 31.50%
  QoQ % 0.00% 0.00% 96.53% -25.27% 17.81% -10.09% -
  Horiz. % 150.73% 0.00% 155.56% 79.16% 105.93% 89.91% 100.00%
Total Cost 5,336 3,390 2,661 1,740 3,579 1,790 1,360 148.97%
  QoQ % 57.40% 27.40% 52.93% -51.38% 99.94% 31.62% -
  Horiz. % 392.35% 249.26% 195.66% 127.94% 263.16% 131.62% 100.00%
Net Worth 212,915 208,521 210,046 209,767 208,083 205,097 188,740 8.37%
  QoQ % 2.11% -0.73% 0.13% 0.81% 1.46% 8.67% -
  Horiz. % 112.81% 110.48% 111.29% 111.14% 110.25% 108.67% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 212,915 208,521 210,046 209,767 208,083 205,097 188,740 8.37%
  QoQ % 2.11% -0.73% 0.13% 0.81% 1.46% 8.67% -
  Horiz. % 112.81% 110.48% 111.29% 111.14% 110.25% 108.67% 100.00%
NOSH 188,421 187,857 189,230 190,697 189,166 188,163 188,740 -0.11%
  QoQ % 0.30% -0.73% -0.77% 0.81% 0.53% -0.31% -
  Horiz. % 99.83% 99.53% 100.26% 101.04% 100.23% 99.69% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 42.46 % 7.20 % 21.71 % 32.03 % 24.08 % 34.00 % 64.71 % -24.51%
  QoQ % 489.72% -66.84% -32.22% 33.01% -29.18% -47.46% -
  Horiz. % 65.62% 11.13% 33.55% 49.50% 37.21% 52.54% 100.00%
ROE 1.85 % 0.13 % 0.35 % 0.39 % 0.55 % 0.45 % 1.32 % 25.26%
  QoQ % 1,323.08% -62.86% -10.26% -29.09% 22.22% -65.91% -
  Horiz. % 140.15% 9.85% 26.52% 29.55% 41.67% 34.09% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.92 1.94 1.80 1.34 2.49 1.44 2.04 79.94%
  QoQ % 153.61% 7.78% 34.33% -46.18% 72.92% -29.41% -
  Horiz. % 241.18% 95.10% 88.24% 65.69% 122.06% 70.59% 100.00%
EPS 2.09 0.14 0.39 0.43 0.60 0.49 1.32 35.88%
  QoQ % 1,392.86% -64.10% -9.30% -28.33% 22.45% -62.88% -
  Horiz. % 158.33% 10.61% 29.55% 32.58% 45.45% 37.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.1100 1.1100 1.1000 1.1000 1.0900 1.0000 8.50%
  QoQ % 1.80% 0.00% 0.91% 0.00% 0.92% 9.00% -
  Horiz. % 113.00% 111.00% 111.00% 110.00% 110.00% 109.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.94 0.76 0.71 0.53 0.98 0.57 0.80 80.60%
  QoQ % 155.26% 7.04% 33.96% -45.92% 71.93% -28.75% -
  Horiz. % 242.50% 95.00% 88.75% 66.25% 122.50% 71.25% 100.00%
EPS 0.82 0.05 0.15 0.17 0.24 0.19 0.52 35.52%
  QoQ % 1,540.00% -66.67% -11.76% -29.17% 26.32% -63.46% -
  Horiz. % 157.69% 9.62% 28.85% 32.69% 46.15% 36.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4446 0.4355 0.4386 0.4381 0.4345 0.4283 0.3941 8.38%
  QoQ % 2.09% -0.71% 0.11% 0.83% 1.45% 8.68% -
  Horiz. % 112.81% 110.50% 111.29% 111.16% 110.25% 108.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.5000 1.5000 1.3400 1.1000 1.5400 1.2900 1.1600 -
P/RPS 30.48 77.14 74.60 81.94 61.80 89.50 56.81 -34.00%
  QoQ % -60.49% 3.40% -8.96% 32.59% -30.95% 57.54% -
  Horiz. % 53.65% 135.79% 131.31% 144.24% 108.78% 157.54% 100.00%
P/EPS 71.77 1,071.43 343.59 255.81 256.67 263.27 87.79 -12.58%
  QoQ % -93.30% 211.83% 34.31% -0.34% -2.51% 199.89% -
  Horiz. % 81.75% 1,220.45% 391.38% 291.39% 292.37% 299.89% 100.00%
EY 1.39 0.09 0.29 0.39 0.39 0.38 1.14 14.15%
  QoQ % 1,444.44% -68.97% -25.64% 0.00% 2.63% -66.67% -
  Horiz. % 121.93% 7.89% 25.44% 34.21% 34.21% 33.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.33 1.35 1.21 1.00 1.40 1.18 1.16 9.55%
  QoQ % -1.48% 11.57% 21.00% -28.57% 18.64% 1.72% -
  Horiz. % 114.66% 116.38% 104.31% 86.21% 120.69% 101.72% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 27/02/12 14/11/11 08/08/11 23/05/11 21/02/11 -
Price 1.8000 1.5800 1.6000 1.2400 1.3000 1.0500 1.0900 -
P/RPS 36.57 81.25 89.08 92.37 52.17 72.85 53.38 -22.30%
  QoQ % -54.99% -8.79% -3.56% 77.06% -28.39% 36.47% -
  Horiz. % 68.51% 152.21% 166.88% 173.04% 97.73% 136.47% 100.00%
P/EPS 86.12 1,128.57 410.26 288.37 216.67 214.29 82.49 2.92%
  QoQ % -92.37% 175.09% 42.27% 33.09% 1.11% 159.78% -
  Horiz. % 104.40% 1,368.13% 497.35% 349.58% 262.66% 259.78% 100.00%
EY 1.16 0.09 0.24 0.35 0.46 0.47 1.21 -2.78%
  QoQ % 1,188.89% -62.50% -31.43% -23.91% -2.13% -61.16% -
  Horiz. % 95.87% 7.44% 19.83% 28.93% 38.02% 38.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.59 1.42 1.44 1.13 1.18 0.96 1.09 28.65%
  QoQ % 11.97% -1.39% 27.43% -4.24% 22.92% -11.93% -
  Horiz. % 145.87% 130.28% 132.11% 103.67% 108.26% 88.07% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers