[INNO] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -11.04%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,852 10,848 27,690 31,782 35,180 32,868 28,246 -34.93%
PBT 4,908 4,324 9,337 8,844 9,888 8,100 7,797 -26.61%
Tax -794 -636 -2,204 -2,289 -2,520 -2,136 -968 -12.40%
NP 4,114 3,688 7,133 6,554 7,368 5,964 6,829 -28.73%
-
NP to SH 4,114 3,688 7,133 6,554 7,368 5,964 6,829 -28.73%
-
Tax Rate 16.18% 14.71% 23.61% 25.88% 25.49% 26.37% 12.42% -
Total Cost 10,738 7,160 20,557 25,228 27,812 26,904 21,417 -36.96%
-
Net Worth 207,587 205,097 167,110 153,005 125,938 127,800 66,377 114.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 207,587 205,097 167,110 153,005 125,938 127,800 66,377 114.30%
NOSH 188,715 188,163 153,312 141,671 117,699 106,500 112,504 41.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.70% 34.00% 25.76% 20.62% 20.94% 18.15% 24.18% -
ROE 1.98% 1.80% 4.27% 4.28% 5.85% 4.67% 10.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.87 5.77 18.06 22.43 29.89 30.86 25.11 -53.95%
EPS 2.18 1.96 4.65 4.63 6.26 5.60 6.07 -49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.09 1.08 1.07 1.20 0.59 51.65%
Adjusted Per Share Value based on latest NOSH - 189,538
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.10 2.27 5.78 6.64 7.35 6.86 5.90 -34.96%
EPS 0.86 0.77 1.49 1.37 1.54 1.25 1.43 -28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4335 0.4283 0.349 0.3195 0.263 0.2669 0.1386 114.31%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.54 1.29 1.16 0.99 0.95 0.98 1.00 -
P/RPS 19.57 22.38 6.42 4.41 3.18 3.18 3.98 190.00%
P/EPS 70.64 65.82 24.93 21.40 15.18 17.50 16.47 164.68%
EY 1.42 1.52 4.01 4.67 6.59 5.71 6.07 -62.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 1.06 0.92 0.89 0.82 1.69 -11.82%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 08/08/11 23/05/11 21/02/11 10/11/10 23/08/10 24/05/10 23/02/10 -
Price 1.30 1.05 1.09 1.05 0.98 1.00 1.18 -
P/RPS 16.52 18.21 6.04 4.68 3.28 3.24 4.70 131.70%
P/EPS 59.63 53.57 23.43 22.69 15.65 17.86 19.44 111.54%
EY 1.68 1.87 4.27 4.41 6.39 5.60 5.14 -52.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.96 1.00 0.97 0.92 0.83 2.00 -29.72%

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