[INNO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -12.67%
YoY- 161.58%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 27,690 31,782 35,180 32,868 28,246 28,206 21,762 17.37%
PBT 9,337 8,844 9,888 8,100 7,797 8,596 6,536 26.75%
Tax -2,204 -2,289 -2,520 -2,136 -968 -2,280 -1,720 17.92%
NP 7,133 6,554 7,368 5,964 6,829 6,316 4,816 29.84%
-
NP to SH 7,133 6,554 7,368 5,964 6,829 6,316 4,816 29.84%
-
Tax Rate 23.61% 25.88% 25.49% 26.37% 12.42% 26.52% 26.32% -
Total Cost 20,557 25,228 27,812 26,904 21,417 21,890 16,946 13.70%
-
Net Worth 167,110 153,005 125,938 127,800 66,377 64,135 61,887 93.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 167,110 153,005 125,938 127,800 66,377 64,135 61,887 93.56%
NOSH 153,312 141,671 117,699 106,500 112,504 112,517 112,523 22.83%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.76% 20.62% 20.94% 18.15% 24.18% 22.39% 22.13% -
ROE 4.27% 4.28% 5.85% 4.67% 10.29% 9.85% 7.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.06 22.43 29.89 30.86 25.11 25.07 19.34 -4.45%
EPS 4.65 4.63 6.26 5.60 6.07 5.61 4.28 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.07 1.20 0.59 0.57 0.55 57.58%
Adjusted Per Share Value based on latest NOSH - 106,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.78 6.64 7.35 6.86 5.90 5.89 4.54 17.41%
EPS 1.49 1.37 1.54 1.25 1.43 1.32 1.01 29.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.3195 0.263 0.2669 0.1386 0.1339 0.1292 93.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.16 0.99 0.95 0.98 1.00 1.28 1.17 -
P/RPS 6.42 4.41 3.18 3.18 3.98 5.11 6.05 4.02%
P/EPS 24.93 21.40 15.18 17.50 16.47 22.80 27.34 -5.95%
EY 4.01 4.67 6.59 5.71 6.07 4.39 3.66 6.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.92 0.89 0.82 1.69 2.25 2.13 -37.12%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 10/11/10 23/08/10 24/05/10 23/02/10 30/10/09 10/08/09 -
Price 1.09 1.05 0.98 1.00 1.18 1.30 1.20 -
P/RPS 6.04 4.68 3.28 3.24 4.70 5.19 6.20 -1.72%
P/EPS 23.43 22.69 15.65 17.86 19.44 23.16 28.04 -11.25%
EY 4.27 4.41 6.39 5.60 5.14 4.32 3.57 12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 0.92 0.83 2.00 2.28 2.18 -40.43%

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