Highlights

[INNO] YoY Quarter Result on 2011-12-31 [#4]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -10.00%    YoY -     -70.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 14,175 11,809 5,548 3,399 3,854 7,090 14,438 -0.31%
  YoY % 20.04% 112.85% 63.22% -11.81% -45.64% -50.89% -
  Horiz. % 98.18% 81.79% 38.43% 23.54% 26.69% 49.11% 100.00%
PBT 463 3,321 -163 990 2,982 1,288 4,532 -31.62%
  YoY % -86.06% 2,137.42% -116.46% -66.80% 131.52% -71.58% -
  Horiz. % 10.22% 73.28% -3.60% 21.84% 65.80% 28.42% 100.00%
Tax -81 -961 -38 -252 -488 742 -3,432 -46.43%
  YoY % 91.57% -2,428.95% 84.92% 48.36% -165.77% 121.62% -
  Horiz. % 2.36% 28.00% 1.11% 7.34% 14.22% -21.62% 100.00%
NP 382 2,360 -201 738 2,494 2,030 1,100 -16.15%
  YoY % -83.81% 1,274.13% -127.24% -70.41% 22.86% 84.55% -
  Horiz. % 34.73% 214.55% -18.27% 67.09% 226.73% 184.55% 100.00%
NP to SH 382 2,360 -201 738 2,494 2,030 1,100 -16.15%
  YoY % -83.81% 1,274.13% -127.24% -70.41% 22.86% 84.55% -
  Horiz. % 34.73% 214.55% -18.27% 67.09% 226.73% 184.55% 100.00%
Tax Rate 17.49 % 28.94 % - % 25.45 % 16.36 % -57.61 % 75.73 % -21.66%
  YoY % -39.56% 0.00% 0.00% 55.56% 128.40% -176.07% -
  Horiz. % 23.10% 38.21% 0.00% 33.61% 21.60% -76.07% 100.00%
Total Cost 13,793 9,449 5,749 2,661 1,360 5,060 13,338 0.56%
  YoY % 45.97% 64.36% 116.05% 95.66% -73.12% -62.06% -
  Horiz. % 103.41% 70.84% 43.10% 19.95% 10.20% 37.94% 100.00%
Net Worth 229,200 219,007 208,309 210,046 188,740 66,538 58,367 25.59%
  YoY % 4.65% 5.14% -0.83% 11.29% 183.65% 14.00% -
  Horiz. % 392.69% 375.22% 356.89% 359.87% 323.37% 114.00% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 229,200 219,007 208,309 210,046 188,740 66,538 58,367 25.59%
  YoY % 4.65% 5.14% -0.83% 11.29% 183.65% 14.00% -
  Horiz. % 392.69% 375.22% 356.89% 359.87% 323.37% 114.00% 100.00%
NOSH 190,999 188,800 182,727 189,230 188,740 112,777 112,244 9.26%
  YoY % 1.17% 3.32% -3.44% 0.26% 67.36% 0.47% -
  Horiz. % 170.16% 168.20% 162.79% 168.59% 168.15% 100.47% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 2.69 % 19.98 % -3.62 % 21.71 % 64.71 % 28.63 % 7.62 % -15.92%
  YoY % -86.54% 651.93% -116.67% -66.45% 126.02% 275.72% -
  Horiz. % 35.30% 262.20% -47.51% 284.91% 849.21% 375.72% 100.00%
ROE 0.17 % 1.08 % -0.10 % 0.35 % 1.32 % 3.05 % 1.88 % -32.99%
  YoY % -84.26% 1,180.00% -128.57% -73.48% -56.72% 62.23% -
  Horiz. % 9.04% 57.45% -5.32% 18.62% 70.21% 162.23% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.42 6.25 3.04 1.80 2.04 6.29 12.86 -8.75%
  YoY % 18.72% 105.59% 68.89% -11.76% -67.57% -51.09% -
  Horiz. % 57.70% 48.60% 23.64% 14.00% 15.86% 48.91% 100.00%
EPS 0.20 1.25 -0.11 0.39 1.32 1.80 0.98 -23.26%
  YoY % -84.00% 1,236.36% -128.21% -70.45% -26.67% 83.67% -
  Horiz. % 20.41% 127.55% -11.22% 39.80% 134.69% 183.67% 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 1.2000 1.1600 1.1400 1.1100 1.0000 0.5900 0.5200 14.95%
  YoY % 3.45% 1.75% 2.70% 11.00% 69.49% 13.46% -
  Horiz. % 230.77% 223.08% 219.23% 213.46% 192.31% 113.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.96 2.47 1.16 0.71 0.80 1.48 3.02 -0.33%
  YoY % 19.84% 112.93% 63.38% -11.25% -45.95% -50.99% -
  Horiz. % 98.01% 81.79% 38.41% 23.51% 26.49% 49.01% 100.00%
EPS 0.08 0.49 -0.04 0.15 0.52 0.42 0.23 -16.13%
  YoY % -83.67% 1,325.00% -126.67% -71.15% 23.81% 82.61% -
  Horiz. % 34.78% 213.04% -17.39% 65.22% 226.09% 182.61% 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 0.4786 0.4574 0.4350 0.4386 0.3941 0.1390 0.1219 25.59%
  YoY % 4.63% 5.15% -0.82% 11.29% 183.53% 14.03% -
  Horiz. % 392.62% 375.23% 356.85% 359.80% 323.30% 114.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4900 1.4500 1.5500 1.3400 1.1600 1.0000 1.2000 -
P/RPS 20.08 23.18 51.05 74.60 56.81 15.91 9.33 13.62%
  YoY % -13.37% -54.59% -31.57% 31.31% 257.07% 70.53% -
  Horiz. % 215.22% 248.45% 547.16% 799.57% 608.90% 170.53% 100.00%
P/EPS 745.00 116.00 -1,409.09 343.59 87.79 55.56 122.45 35.10%
  YoY % 542.24% 108.23% -510.11% 291.38% 58.01% -54.63% -
  Horiz. % 608.41% 94.73% -1,150.75% 280.60% 71.69% 45.37% 100.00%
EY 0.13 0.86 -0.07 0.29 1.14 1.80 0.82 -26.42%
  YoY % -84.88% 1,328.57% -124.14% -74.56% -36.67% 119.51% -
  Horiz. % 15.85% 104.88% -8.54% 35.37% 139.02% 219.51% 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 1.24 1.25 1.36 1.21 1.16 1.69 2.31 -9.85%
  YoY % -0.80% -8.09% 12.40% 4.31% -31.36% -26.84% -
  Horiz. % 53.68% 54.11% 58.87% 52.38% 50.22% 73.16% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 28/02/13 27/02/12 21/02/11 23/02/10 26/02/09 -
Price 1.4300 1.7000 1.4300 1.6000 1.0900 1.1800 0.7500 -
P/RPS 19.27 27.18 47.10 89.08 53.38 18.77 5.83 22.04%
  YoY % -29.10% -42.29% -47.13% 66.88% 184.39% 221.96% -
  Horiz. % 330.53% 466.21% 807.89% 1,527.96% 915.61% 321.96% 100.00%
P/EPS 715.00 136.00 -1,300.00 410.26 82.49 65.56 76.53 45.10%
  YoY % 425.74% 110.46% -416.87% 397.35% 25.82% -14.33% -
  Horiz. % 934.27% 177.71% -1,698.68% 536.08% 107.79% 85.67% 100.00%
EY 0.14 0.74 -0.08 0.24 1.21 1.53 1.31 -31.10%
  YoY % -81.08% 1,025.00% -133.33% -80.17% -20.92% 16.79% -
  Horiz. % 10.69% 56.49% -6.11% 18.32% 92.37% 116.79% 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 1.19 1.47 1.25 1.44 1.09 2.00 1.44 -3.13%
  YoY % -19.05% 17.60% -13.19% 32.11% -45.50% 38.89% -
  Horiz. % 82.64% 102.08% 86.81% 100.00% 75.69% 138.89% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

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