[INNO] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 111.23%
YoY- -23.7%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 32,868 28,246 28,206 21,762 10,080 39,362 33,232 -0.73%
PBT 8,100 7,797 8,596 6,536 3,200 11,991 9,949 -12.82%
Tax -2,136 -968 -2,280 -1,720 -920 -3,885 -604 132.29%
NP 5,964 6,829 6,316 4,816 2,280 8,106 9,345 -25.89%
-
NP to SH 5,964 6,829 6,316 4,816 2,280 8,106 9,345 -25.89%
-
Tax Rate 26.37% 12.42% 26.52% 26.32% 28.75% 32.40% 6.07% -
Total Cost 26,904 21,417 21,890 16,946 7,800 31,256 23,886 8.26%
-
Net Worth 127,800 66,377 64,135 61,887 59,235 54,268 53,193 79.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 127,800 66,377 64,135 61,887 59,235 54,268 53,193 79.48%
NOSH 106,500 112,504 112,517 112,523 111,764 104,362 104,300 1.40%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.15% 24.18% 22.39% 22.13% 22.62% 20.59% 28.12% -
ROE 4.67% 10.29% 9.85% 7.78% 3.85% 14.94% 17.57% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 30.86 25.11 25.07 19.34 9.02 37.72 31.86 -2.10%
EPS 5.60 6.07 5.61 4.28 2.04 7.77 8.96 -26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.59 0.57 0.55 0.53 0.52 0.51 76.99%
Adjusted Per Share Value based on latest NOSH - 112,760
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.86 5.90 5.89 4.54 2.11 8.22 6.94 -0.77%
EPS 1.25 1.43 1.32 1.01 0.48 1.69 1.95 -25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2669 0.1386 0.1339 0.1292 0.1237 0.1133 0.1111 79.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 1.00 1.28 1.17 0.66 1.20 1.80 -
P/RPS 3.18 3.98 5.11 6.05 7.32 3.18 5.65 -31.85%
P/EPS 17.50 16.47 22.80 27.34 32.35 15.45 20.09 -8.79%
EY 5.71 6.07 4.39 3.66 3.09 6.47 4.98 9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.69 2.25 2.13 1.25 2.31 3.53 -62.24%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 23/02/10 30/10/09 10/08/09 25/05/09 26/02/09 10/11/08 -
Price 1.00 1.18 1.30 1.20 1.20 0.75 1.10 -
P/RPS 3.24 4.70 5.19 6.20 13.31 1.99 3.45 -4.10%
P/EPS 17.86 19.44 23.16 28.04 58.82 9.66 12.28 28.39%
EY 5.60 5.14 4.32 3.57 1.70 10.36 8.15 -22.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.00 2.28 2.18 2.26 1.44 2.16 -47.17%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment