[INNO] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -70.91%
YoY- -71.48%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,497 26,598 25,854 14,612 13,385 13,314 14,852 43.13%
PBT 7,255 9,890 10,980 1,052 4,387 4,529 4,908 29.61%
Tax -1,845 -2,409 -2,578 0 -771 -692 -794 74.98%
NP 5,410 7,481 8,402 1,052 3,616 3,837 4,114 19.93%
-
NP to SH 5,410 7,481 8,402 1,052 3,616 3,837 4,114 19.93%
-
Tax Rate 25.43% 24.36% 23.48% 0.00% 17.57% 15.28% 16.18% -
Total Cost 20,087 19,117 17,452 13,560 9,769 9,477 10,738 51.53%
-
Net Worth 214,891 215,371 212,875 208,521 209,050 206,915 207,587 2.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 214,891 215,371 212,875 208,521 209,050 206,915 207,587 2.32%
NOSH 188,501 188,922 188,385 187,857 188,333 188,104 188,715 -0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.22% 28.13% 32.50% 7.20% 27.02% 28.82% 27.70% -
ROE 2.52% 3.47% 3.95% 0.50% 1.73% 1.85% 1.98% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.53 14.08 13.72 7.78 7.11 7.08 7.87 43.27%
EPS 2.87 3.96 4.46 0.56 1.92 2.04 2.18 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.13 1.11 1.11 1.10 1.10 2.39%
Adjusted Per Share Value based on latest NOSH - 187,857
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.32 5.55 5.40 3.05 2.80 2.78 3.10 43.10%
EPS 1.13 1.56 1.75 0.22 0.76 0.80 0.86 19.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4488 0.4498 0.4445 0.4355 0.4366 0.4321 0.4335 2.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.55 1.60 1.50 1.50 1.34 1.10 1.54 -
P/RPS 11.46 11.36 10.93 19.28 18.85 15.54 19.57 -29.89%
P/EPS 54.01 40.40 33.63 267.86 69.79 53.92 70.64 -16.31%
EY 1.85 2.48 2.97 0.37 1.43 1.85 1.42 19.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.40 1.33 1.35 1.21 1.00 1.40 -1.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 29/08/12 28/05/12 27/02/12 14/11/11 08/08/11 -
Price 1.43 1.50 1.80 1.58 1.60 1.24 1.30 -
P/RPS 10.57 10.65 13.12 20.31 22.51 17.52 16.52 -25.64%
P/EPS 49.83 37.88 40.36 282.14 83.33 60.78 59.63 -11.23%
EY 2.01 2.64 2.48 0.35 1.20 1.65 1.68 12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.32 1.59 1.42 1.44 1.13 1.18 3.89%

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