[INNO] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -5.77%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,598 25,854 14,612 13,385 13,314 14,852 10,848 81.53%
PBT 9,890 10,980 1,052 4,387 4,529 4,908 4,324 73.33%
Tax -2,409 -2,578 0 -771 -692 -794 -636 142.40%
NP 7,481 8,402 1,052 3,616 3,837 4,114 3,688 60.03%
-
NP to SH 7,481 8,402 1,052 3,616 3,837 4,114 3,688 60.03%
-
Tax Rate 24.36% 23.48% 0.00% 17.57% 15.28% 16.18% 14.71% -
Total Cost 19,117 17,452 13,560 9,769 9,477 10,738 7,160 92.11%
-
Net Worth 215,371 212,875 208,521 209,050 206,915 207,587 205,097 3.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 215,371 212,875 208,521 209,050 206,915 207,587 205,097 3.30%
NOSH 188,922 188,385 187,857 188,333 188,104 188,715 188,163 0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 28.13% 32.50% 7.20% 27.02% 28.82% 27.70% 34.00% -
ROE 3.47% 3.95% 0.50% 1.73% 1.85% 1.98% 1.80% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.08 13.72 7.78 7.11 7.08 7.87 5.77 80.95%
EPS 3.96 4.46 0.56 1.92 2.04 2.18 1.96 59.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.11 1.11 1.10 1.10 1.09 3.02%
Adjusted Per Share Value based on latest NOSH - 189,230
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.55 5.40 3.05 2.80 2.78 3.10 2.27 81.19%
EPS 1.56 1.75 0.22 0.76 0.80 0.86 0.77 59.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4498 0.4445 0.4355 0.4366 0.4321 0.4335 0.4283 3.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.60 1.50 1.50 1.34 1.10 1.54 1.29 -
P/RPS 11.36 10.93 19.28 18.85 15.54 19.57 22.38 -36.28%
P/EPS 40.40 33.63 267.86 69.79 53.92 70.64 65.82 -27.71%
EY 2.48 2.97 0.37 1.43 1.85 1.42 1.52 38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 1.35 1.21 1.00 1.40 1.18 12.03%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 28/05/12 27/02/12 14/11/11 08/08/11 23/05/11 -
Price 1.50 1.80 1.58 1.60 1.24 1.30 1.05 -
P/RPS 10.65 13.12 20.31 22.51 17.52 16.52 18.21 -29.99%
P/EPS 37.88 40.36 282.14 83.33 60.78 59.63 53.57 -20.57%
EY 2.64 2.48 0.35 1.20 1.65 1.68 1.87 25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.59 1.42 1.44 1.13 1.18 0.96 23.58%

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