Highlights

[INNO] QoQ Quarter Result on 2009-12-31 [#4]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -10.45%    YoY -     84.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,246 9,373 8,217 7,090 10,274 8,361 2,520 83.05%
  QoQ % -33.36% 14.07% 15.90% -30.99% 22.88% 231.79% -
  Horiz. % 247.86% 371.94% 326.07% 281.35% 407.70% 331.79% 100.00%
PBT 1,689 2,918 2,025 1,288 3,117 2,468 800 64.50%
  QoQ % -42.12% 44.10% 57.22% -58.68% 26.30% 208.50% -
  Horiz. % 211.12% 364.75% 253.12% 161.00% 389.62% 308.50% 100.00%
Tax -457 -726 -534 742 -850 -630 -230 57.98%
  QoQ % 37.05% -35.96% -171.97% 187.29% -34.92% -173.91% -
  Horiz. % 198.70% 315.65% 232.17% -322.61% 369.57% 273.91% 100.00%
NP 1,232 2,192 1,491 2,030 2,267 1,838 570 67.09%
  QoQ % -43.80% 47.02% -26.55% -10.45% 23.34% 222.46% -
  Horiz. % 216.14% 384.56% 261.58% 356.14% 397.72% 322.46% 100.00%
NP to SH 1,232 2,192 1,491 2,030 2,267 1,838 570 67.09%
  QoQ % -43.80% 47.02% -26.55% -10.45% 23.34% 222.46% -
  Horiz. % 216.14% 384.56% 261.58% 356.14% 397.72% 322.46% 100.00%
Tax Rate 27.06 % 24.88 % 26.37 % -57.61 % 27.27 % 25.53 % 28.75 % -3.95%
  QoQ % 8.76% -5.65% 145.77% -311.26% 6.82% -11.20% -
  Horiz. % 94.12% 86.54% 91.72% -200.38% 94.85% 88.80% 100.00%
Total Cost 5,014 7,181 6,726 5,060 8,007 6,523 1,950 87.58%
  QoQ % -30.18% 6.76% 32.92% -36.81% 22.75% 234.51% -
  Horiz. % 257.13% 368.26% 344.92% 259.49% 410.62% 334.51% 100.00%
Net Worth 204,701 126,098 127,800 66,538 63,969 62,018 59,235 128.40%
  QoQ % 62.33% -1.33% 92.07% 4.02% 3.15% 4.70% -
  Horiz. % 345.57% 212.88% 215.75% 112.33% 107.99% 104.70% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 204,701 126,098 127,800 66,538 63,969 62,018 59,235 128.40%
  QoQ % 62.33% -1.33% 92.07% 4.02% 3.15% 4.70% -
  Horiz. % 345.57% 212.88% 215.75% 112.33% 107.99% 104.70% 100.00%
NOSH 189,538 117,849 106,500 112,777 112,227 112,760 111,764 42.16%
  QoQ % 60.83% 10.66% -5.57% 0.49% -0.47% 0.89% -
  Horiz. % 169.59% 105.44% 95.29% 100.91% 100.41% 100.89% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.72 % 23.39 % 18.15 % 28.63 % 22.07 % 21.98 % 22.62 % -8.73%
  QoQ % -15.69% 28.87% -36.60% 29.72% 0.41% -2.83% -
  Horiz. % 87.18% 103.40% 80.24% 126.57% 97.57% 97.17% 100.00%
ROE 0.60 % 1.74 % 1.17 % 3.05 % 3.54 % 2.96 % 0.96 % -26.88%
  QoQ % -65.52% 48.72% -61.64% -13.84% 19.59% 208.33% -
  Horiz. % 62.50% 181.25% 121.88% 317.71% 368.75% 308.33% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.30 7.95 7.72 6.29 9.15 7.41 2.25 29.06%
  QoQ % -58.49% 2.98% 22.73% -31.26% 23.48% 229.33% -
  Horiz. % 146.67% 353.33% 343.11% 279.56% 406.67% 329.33% 100.00%
EPS 0.65 1.86 1.40 1.80 2.02 1.63 0.51 17.53%
  QoQ % -65.05% 32.86% -22.22% -10.89% 23.93% 219.61% -
  Horiz. % 127.45% 364.71% 274.51% 352.94% 396.08% 319.61% 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 1.0800 1.0700 1.2000 0.5900 0.5700 0.5500 0.5300 60.66%
  QoQ % 0.93% -10.83% 103.39% 3.51% 3.64% 3.77% -
  Horiz. % 203.77% 201.89% 226.42% 111.32% 107.55% 103.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.30 1.96 1.72 1.48 2.15 1.75 0.53 81.78%
  QoQ % -33.67% 13.95% 16.22% -31.16% 22.86% 230.19% -
  Horiz. % 245.28% 369.81% 324.53% 279.25% 405.66% 330.19% 100.00%
EPS 0.26 0.46 0.31 0.42 0.47 0.38 0.12 67.36%
  QoQ % -43.48% 48.39% -26.19% -10.64% 23.68% 216.67% -
  Horiz. % 216.67% 383.33% 258.33% 350.00% 391.67% 316.67% 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 0.4275 0.2633 0.2669 0.1390 0.1336 0.1295 0.1237 128.41%
  QoQ % 62.36% -1.35% 92.01% 4.04% 3.17% 4.69% -
  Horiz. % 345.59% 212.85% 215.76% 112.37% 108.00% 104.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.9900 0.9500 0.9800 1.0000 1.2800 1.1700 0.6600 -
P/RPS 30.04 11.94 12.70 15.91 13.98 15.78 29.27 1.74%
  QoQ % 151.59% -5.98% -20.18% 13.81% -11.41% -46.09% -
  Horiz. % 102.63% 40.79% 43.39% 54.36% 47.76% 53.91% 100.00%
P/EPS 152.31 51.08 70.00 55.56 63.37 71.78 129.41 11.46%
  QoQ % 198.18% -27.03% 25.99% -12.32% -11.72% -44.53% -
  Horiz. % 117.70% 39.47% 54.09% 42.93% 48.97% 55.47% 100.00%
EY 0.66 1.96 1.43 1.80 1.58 1.39 0.77 -9.76%
  QoQ % -66.33% 37.06% -20.56% 13.92% 13.67% 80.52% -
  Horiz. % 85.71% 254.55% 185.71% 233.77% 205.19% 180.52% 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 0.92 0.89 0.82 1.69 2.25 2.13 1.25 -18.47%
  QoQ % 3.37% 8.54% -51.48% -24.89% 5.63% 70.40% -
  Horiz. % 73.60% 71.20% 65.60% 135.20% 180.00% 170.40% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 23/08/10 24/05/10 23/02/10 30/10/09 10/08/09 25/05/09 -
Price 1.0500 0.9800 1.0000 1.1800 1.3000 1.2000 1.2000 -
P/RPS 31.86 12.32 12.96 18.77 14.20 16.18 53.22 -28.95%
  QoQ % 158.60% -4.94% -30.95% 32.18% -12.24% -69.60% -
  Horiz. % 59.86% 23.15% 24.35% 35.27% 26.68% 30.40% 100.00%
P/EPS 161.54 52.69 71.43 65.56 64.36 73.62 235.29 -22.16%
  QoQ % 206.59% -26.24% 8.95% 1.86% -12.58% -68.71% -
  Horiz. % 68.66% 22.39% 30.36% 27.86% 27.35% 31.29% 100.00%
EY 0.62 1.90 1.40 1.53 1.55 1.36 0.42 29.62%
  QoQ % -67.37% 35.71% -8.50% -1.29% 13.97% 223.81% -
  Horiz. % 147.62% 452.38% 333.33% 364.29% 369.05% 323.81% 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 0.97 0.92 0.83 2.00 2.28 2.18 2.26 -43.07%
  QoQ % 5.43% 10.84% -58.50% -12.28% 4.59% -3.54% -
  Horiz. % 42.92% 40.71% 36.73% 88.50% 100.88% 96.46% 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  284  463  1222 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.14+0.02 
 VC 0.075+0.015 
 ARMADA 0.18-0.005 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.105-0.005 
 LKL 0.265+0.035 

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
Partners & Brokers