Highlights

[INNO] YoY Quarter Result on 2011-03-31 [#1]

Stock [INNO]: INNOPRISE PLANTATIONS BHD
Announcement Date 23-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -63.03%    YoY -     -38.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 13,855 4,561 3,653 2,712 8,217 2,520 3,501 25.75%
  YoY % 203.77% 24.86% 34.70% -67.00% 226.07% -28.02% -
  Horiz. % 395.74% 130.28% 104.34% 77.46% 234.70% 71.98% 100.00%
PBT 2,896 -1,685 263 1,081 2,025 800 796 24.00%
  YoY % 271.87% -740.68% -75.67% -46.62% 153.12% 0.50% -
  Horiz. % 363.82% -211.68% 33.04% 135.80% 254.40% 100.50% 100.00%
Tax -744 0 0 -159 -534 -230 0 -
  YoY % 0.00% 0.00% 0.00% 70.22% -132.17% 0.00% -
  Horiz. % 323.48% -0.00% -0.00% 69.13% 232.17% 100.00% -
NP 2,152 -1,685 263 922 1,491 570 796 18.02%
  YoY % 227.72% -740.68% -71.48% -38.16% 161.58% -28.39% -
  Horiz. % 270.35% -211.68% 33.04% 115.83% 187.31% 71.61% 100.00%
NP to SH 2,152 -1,685 263 922 1,491 570 796 18.02%
  YoY % 227.72% -740.68% -71.48% -38.16% 161.58% -28.39% -
  Horiz. % 270.35% -211.68% 33.04% 115.83% 187.31% 71.61% 100.00%
Tax Rate 25.69 % - % - % 14.71 % 26.37 % 28.75 % - % -
  YoY % 0.00% 0.00% 0.00% -44.22% -8.28% 0.00% -
  Horiz. % 89.36% 0.00% 0.00% 51.17% 91.72% 100.00% -
Total Cost 11,703 6,246 3,390 1,790 6,726 1,950 2,705 27.64%
  YoY % 87.37% 84.25% 89.39% -73.39% 244.92% -27.91% -
  Horiz. % 432.64% 230.91% 125.32% 66.17% 248.65% 72.09% 100.00%
Net Worth 222,817 213,938 208,521 205,097 127,800 59,235 38,804 33.80%
  YoY % 4.15% 2.60% 1.67% 60.48% 115.75% 52.65% -
  Horiz. % 574.20% 551.32% 537.36% 528.53% 329.34% 152.65% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 222,817 213,938 208,521 205,097 127,800 59,235 38,804 33.80%
  YoY % 4.15% 2.60% 1.67% 60.48% 115.75% 52.65% -
  Horiz. % 574.20% 551.32% 537.36% 528.53% 329.34% 152.65% 100.00%
NOSH 190,442 189,325 187,857 188,163 106,500 111,764 99,499 11.42%
  YoY % 0.59% 0.78% -0.16% 76.68% -4.71% 12.33% -
  Horiz. % 191.40% 190.28% 188.80% 189.11% 107.04% 112.33% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.53 % -36.94 % 7.20 % 34.00 % 18.15 % 22.62 % 22.74 % -6.16%
  YoY % 142.04% -613.06% -78.82% 87.33% -19.76% -0.53% -
  Horiz. % 68.29% -162.45% 31.66% 149.52% 79.82% 99.47% 100.00%
ROE 0.97 % -0.79 % 0.13 % 0.45 % 1.17 % 0.96 % 2.05 % -11.72%
  YoY % 222.78% -707.69% -71.11% -61.54% 21.87% -53.17% -
  Horiz. % 47.32% -38.54% 6.34% 21.95% 57.07% 46.83% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 7.28 2.41 1.94 1.44 7.72 2.25 3.52 12.87%
  YoY % 202.07% 24.23% 34.72% -81.35% 243.11% -36.08% -
  Horiz. % 206.82% 68.47% 55.11% 40.91% 219.32% 63.92% 100.00%
EPS 1.13 -0.89 0.14 0.49 1.40 0.51 0.80 5.92%
  YoY % 226.97% -735.71% -71.43% -65.00% 174.51% -36.25% -
  Horiz. % 141.25% -111.25% 17.50% 61.25% 175.00% 63.75% 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 1.1700 1.1300 1.1100 1.0900 1.2000 0.5300 0.3900 20.08%
  YoY % 3.54% 1.80% 1.83% -9.17% 126.42% 35.90% -
  Horiz. % 300.00% 289.74% 284.62% 279.49% 307.69% 135.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 478,857
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.89 0.95 0.76 0.57 1.72 0.53 0.73 25.76%
  YoY % 204.21% 25.00% 33.33% -66.86% 224.53% -27.40% -
  Horiz. % 395.89% 130.14% 104.11% 78.08% 235.62% 72.60% 100.00%
EPS 0.45 -0.35 0.05 0.19 0.31 0.12 0.17 17.61%
  YoY % 228.57% -800.00% -73.68% -38.71% 158.33% -29.41% -
  Horiz. % 264.71% -205.88% 29.41% 111.76% 182.35% 70.59% 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 0.4653 0.4468 0.4355 0.4283 0.2669 0.1237 0.0810 33.81%
  YoY % 4.14% 2.59% 1.68% 60.47% 115.76% 52.72% -
  Horiz. % 574.44% 551.60% 537.65% 528.77% 329.51% 152.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.8400 1.3600 1.5000 1.2900 0.9800 0.6600 1.8000 -
P/RPS 25.29 56.45 77.14 89.50 12.70 29.27 51.16 -11.07%
  YoY % -55.20% -26.82% -13.81% 604.72% -56.61% -42.79% -
  Horiz. % 49.43% 110.34% 150.78% 174.94% 24.82% 57.21% 100.00%
P/EPS 162.83 -152.81 1,071.43 263.27 70.00 129.41 225.00 -5.24%
  YoY % 206.56% -114.26% 306.97% 276.10% -45.91% -42.48% -
  Horiz. % 72.37% -67.92% 476.19% 117.01% 31.11% 57.52% 100.00%
EY 0.61 -0.65 0.09 0.38 1.43 0.77 0.44 5.59%
  YoY % 193.85% -822.22% -76.32% -73.43% 85.71% 75.00% -
  Horiz. % 138.64% -147.73% 20.45% 86.36% 325.00% 175.00% 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 1.57 1.20 1.35 1.18 0.82 1.25 4.62 -16.46%
  YoY % 30.83% -11.11% 14.41% 43.90% -34.40% -72.94% -
  Horiz. % 33.98% 25.97% 29.22% 25.54% 17.75% 27.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 23/05/13 28/05/12 23/05/11 24/05/10 25/05/09 26/05/08 -
Price 1.8400 1.5000 1.5800 1.0500 1.0000 1.2000 2.1200 -
P/RPS 25.29 62.26 81.25 72.85 12.96 53.22 60.25 -13.46%
  YoY % -59.38% -23.37% 11.53% 462.11% -75.65% -11.67% -
  Horiz. % 41.98% 103.34% 134.85% 120.91% 21.51% 88.33% 100.00%
P/EPS 162.83 -168.54 1,128.57 214.29 71.43 235.29 265.00 -7.79%
  YoY % 196.61% -114.93% 426.66% 200.00% -69.64% -11.21% -
  Horiz. % 61.45% -63.60% 425.88% 80.86% 26.95% 88.79% 100.00%
EY 0.61 -0.59 0.09 0.47 1.40 0.42 0.38 8.20%
  YoY % 203.39% -755.56% -80.85% -66.43% 233.33% 10.53% -
  Horiz. % 160.53% -155.26% 23.68% 123.68% 368.42% 110.53% 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 1.57 1.33 1.42 0.96 0.83 2.26 5.44 -18.70%
  YoY % 18.05% -6.34% 47.92% 15.66% -63.27% -58.46% -
  Horiz. % 28.86% 24.45% 26.10% 17.65% 15.26% 41.54% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

199  269  448  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 GAMUDA-WE 0.135+0.015 
 ARMADA 0.18-0.005 
 LAMBO-WB 0.01+0.005 
 JAKS 0.99-0.02 
 VC 0.065+0.005 
 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