[INNO] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.73%
YoY- -41.46%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 25,854 14,612 13,385 13,314 14,852 10,848 27,690 -4.47%
PBT 10,980 1,052 4,387 4,529 4,908 4,324 9,337 11.42%
Tax -2,578 0 -771 -692 -794 -636 -2,204 11.02%
NP 8,402 1,052 3,616 3,837 4,114 3,688 7,133 11.54%
-
NP to SH 8,402 1,052 3,616 3,837 4,114 3,688 7,133 11.54%
-
Tax Rate 23.48% 0.00% 17.57% 15.28% 16.18% 14.71% 23.61% -
Total Cost 17,452 13,560 9,769 9,477 10,738 7,160 20,557 -10.35%
-
Net Worth 212,875 208,521 209,050 206,915 207,587 205,097 167,110 17.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 212,875 208,521 209,050 206,915 207,587 205,097 167,110 17.52%
NOSH 188,385 187,857 188,333 188,104 188,715 188,163 153,312 14.73%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 32.50% 7.20% 27.02% 28.82% 27.70% 34.00% 25.76% -
ROE 3.95% 0.50% 1.73% 1.85% 1.98% 1.80% 4.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.72 7.78 7.11 7.08 7.87 5.77 18.06 -16.75%
EPS 4.46 0.56 1.92 2.04 2.18 1.96 4.65 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.11 1.10 1.10 1.09 1.09 2.43%
Adjusted Per Share Value based on latest NOSH - 190,697
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.39 3.05 2.79 2.78 3.10 2.26 5.78 -4.55%
EPS 1.75 0.22 0.75 0.80 0.86 0.77 1.49 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4441 0.4351 0.4362 0.4317 0.4331 0.4279 0.3487 17.51%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.50 1.50 1.34 1.10 1.54 1.29 1.16 -
P/RPS 10.93 19.28 18.85 15.54 19.57 22.38 6.42 42.62%
P/EPS 33.63 267.86 69.79 53.92 70.64 65.82 24.93 22.10%
EY 2.97 0.37 1.43 1.85 1.42 1.52 4.01 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.35 1.21 1.00 1.40 1.18 1.06 16.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 27/02/12 14/11/11 08/08/11 23/05/11 21/02/11 -
Price 1.80 1.58 1.60 1.24 1.30 1.05 1.09 -
P/RPS 13.12 20.31 22.51 17.52 16.52 18.21 6.04 67.80%
P/EPS 40.36 282.14 83.33 60.78 59.63 53.57 23.43 43.74%
EY 2.48 0.35 1.20 1.65 1.68 1.87 4.27 -30.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.42 1.44 1.13 1.18 0.96 1.00 36.26%

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