Highlights

[INNO] YoY Quarter Result on 2012-09-30 [#3]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -64.20%    YoY -     71.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 30,919 13,510 9,433 7,022 2,560 6,246 10,274 20.15%
  YoY % 128.86% 43.22% 34.33% 174.30% -59.01% -39.21% -
  Horiz. % 300.94% 131.50% 91.81% 68.35% 24.92% 60.79% 100.00%
PBT 8,665 2,077 3,113 1,928 942 1,689 3,117 18.57%
  YoY % 317.19% -33.28% 61.46% 104.67% -44.23% -45.81% -
  Horiz. % 277.99% 66.63% 99.87% 61.85% 30.22% 54.19% 100.00%
Tax -1,964 -529 -446 -518 -122 -457 -850 14.97%
  YoY % -271.27% -18.61% 13.90% -324.59% 73.30% 46.24% -
  Horiz. % 231.06% 62.24% 52.47% 60.94% 14.35% 53.76% 100.00%
NP 6,701 1,548 2,667 1,410 820 1,232 2,267 19.79%
  YoY % 332.88% -41.96% 89.15% 71.95% -33.44% -45.66% -
  Horiz. % 295.59% 68.28% 117.64% 62.20% 36.17% 54.34% 100.00%
NP to SH 6,701 1,548 2,667 1,410 820 1,232 2,267 19.79%
  YoY % 332.88% -41.96% 89.15% 71.95% -33.44% -45.66% -
  Horiz. % 295.59% 68.28% 117.64% 62.20% 36.17% 54.34% 100.00%
Tax Rate 22.67 % 25.47 % 14.33 % 26.87 % 12.95 % 27.06 % 27.27 % -3.03%
  YoY % -10.99% 77.74% -46.67% 107.49% -52.14% -0.77% -
  Horiz. % 83.13% 93.40% 52.55% 98.53% 47.49% 99.23% 100.00%
Total Cost 24,218 11,962 6,766 5,612 1,740 5,014 8,007 20.25%
  YoY % 102.46% 76.80% 20.56% 222.53% -65.30% -37.38% -
  Horiz. % 302.46% 149.39% 84.50% 70.09% 21.73% 62.62% 100.00%
Net Worth 245,065 229,333 215,629 214,319 209,767 204,701 63,969 25.08%
  YoY % 6.86% 6.36% 0.61% 2.17% 2.47% 220.00% -
  Horiz. % 383.10% 358.50% 337.08% 335.03% 327.92% 320.00% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 245,065 229,333 215,629 214,319 209,767 204,701 63,969 25.08%
  YoY % 6.86% 6.36% 0.61% 2.17% 2.47% 220.00% -
  Horiz. % 383.10% 358.50% 337.08% 335.03% 327.92% 320.00% 100.00%
NOSH 191,457 191,111 189,148 188,000 190,697 189,538 112,227 9.31%
  YoY % 0.18% 1.04% 0.61% -1.41% 0.61% 68.89% -
  Horiz. % 170.60% 170.29% 168.54% 167.52% 169.92% 168.89% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.67 % 11.46 % 28.27 % 20.08 % 32.03 % 19.72 % 22.07 % -0.30%
  YoY % 89.09% -59.46% 40.79% -37.31% 62.42% -10.65% -
  Horiz. % 98.19% 51.93% 128.09% 90.98% 145.13% 89.35% 100.00%
ROE 2.73 % 0.67 % 1.24 % 0.66 % 0.39 % 0.60 % 3.54 % -4.24%
  YoY % 307.46% -45.97% 87.88% 69.23% -35.00% -83.05% -
  Horiz. % 77.12% 18.93% 35.03% 18.64% 11.02% 16.95% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.15 7.07 4.99 3.74 1.34 3.30 9.15 9.93%
  YoY % 128.43% 41.68% 33.42% 179.10% -59.39% -63.93% -
  Horiz. % 176.50% 77.27% 54.54% 40.87% 14.64% 36.07% 100.00%
EPS 3.50 0.81 1.41 0.75 0.43 0.65 2.02 9.59%
  YoY % 332.10% -42.55% 88.00% 74.42% -33.85% -67.82% -
  Horiz. % 173.27% 40.10% 69.80% 37.13% 21.29% 32.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2800 1.2000 1.1400 1.1400 1.1000 1.0800 0.5700 14.43%
  YoY % 6.67% 5.26% 0.00% 3.64% 1.85% 89.47% -
  Horiz. % 224.56% 210.53% 200.00% 200.00% 192.98% 189.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.46 2.82 1.97 1.47 0.53 1.30 2.15 20.11%
  YoY % 129.08% 43.15% 34.01% 177.36% -59.23% -39.53% -
  Horiz. % 300.47% 131.16% 91.63% 68.37% 24.65% 60.47% 100.00%
EPS 1.40 0.32 0.56 0.29 0.17 0.26 0.47 19.94%
  YoY % 337.50% -42.86% 93.10% 70.59% -34.62% -44.68% -
  Horiz. % 297.87% 68.09% 119.15% 61.70% 36.17% 55.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5118 0.4789 0.4503 0.4476 0.4381 0.4275 0.1336 25.08%
  YoY % 6.87% 6.35% 0.60% 2.17% 2.48% 219.99% -
  Horiz. % 383.08% 358.46% 337.05% 335.03% 327.92% 319.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.3600 1.7100 1.3200 1.6000 1.1000 0.9900 1.2800 -
P/RPS 8.42 24.19 26.47 42.84 81.94 30.04 13.98 -8.10%
  YoY % -65.19% -8.61% -38.21% -47.72% 172.77% 114.88% -
  Horiz. % 60.23% 173.03% 189.34% 306.44% 586.12% 214.88% 100.00%
P/EPS 38.86 211.11 93.62 213.33 255.81 152.31 63.37 -7.82%
  YoY % -81.59% 125.50% -56.11% -16.61% 67.95% 140.35% -
  Horiz. % 61.32% 333.14% 147.74% 336.64% 403.68% 240.35% 100.00%
EY 2.57 0.47 1.07 0.47 0.39 0.66 1.58 8.44%
  YoY % 446.81% -56.07% 127.66% 20.51% -40.91% -58.23% -
  Horiz. % 162.66% 29.75% 67.72% 29.75% 24.68% 41.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.06 1.43 1.16 1.40 1.00 0.92 2.25 -11.78%
  YoY % -25.87% 23.28% -17.14% 40.00% 8.70% -59.11% -
  Horiz. % 47.11% 63.56% 51.56% 62.22% 44.44% 40.89% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 21/11/13 22/11/12 14/11/11 10/11/10 30/10/09 -
Price 1.3000 1.6000 1.4000 1.5000 1.2400 1.0500 1.3000 -
P/RPS 8.05 22.63 28.07 40.16 92.37 31.86 14.20 -9.02%
  YoY % -64.43% -19.38% -30.10% -56.52% 189.92% 124.37% -
  Horiz. % 56.69% 159.37% 197.68% 282.82% 650.49% 224.37% 100.00%
P/EPS 37.14 197.53 99.29 200.00 288.37 161.54 64.36 -8.75%
  YoY % -81.20% 98.94% -50.35% -30.64% 78.51% 150.99% -
  Horiz. % 57.71% 306.91% 154.27% 310.75% 448.06% 250.99% 100.00%
EY 2.69 0.51 1.01 0.50 0.35 0.62 1.55 9.62%
  YoY % 427.45% -49.50% 102.00% 42.86% -43.55% -60.00% -
  Horiz. % 173.55% 32.90% 65.16% 32.26% 22.58% 40.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 1.33 1.23 1.32 1.13 0.97 2.28 -12.54%
  YoY % -23.31% 8.13% -6.82% 16.81% 16.49% -57.46% -
  Horiz. % 44.74% 58.33% 53.95% 57.89% 49.56% 42.54% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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