[INNO] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[INNO] INNOPRISE PLANTATIONS BERHAD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 147.08%

YoY- 52.99%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Cumulative Result
Revenue	2,712	27,690	23,837	17,590	8,217	28,246	21,155	-74.60%
YoY %	-90.21%	16.16%	35.51%	114.07%	-70.91%	33.52%	-	-
Horiz. %	12.82%	130.89%	112.68%	83.15%	38.84%	133.52%	100.00%	-
PBT	1,081	9,337	6,633	4,944	2,025	7,797	6,447	-69.62%
YoY %	-88.42%	40.77%	34.16%	144.15%	-74.03%	20.94%	-	-
Horiz. %	16.77%	144.83%	102.89%	76.69%	31.41%	120.94%	100.00%	-
Tax	-159	-2,204	-1,717	-1,260	-534	-968	-1,710	-79.50%
YoY %	92.79%	-28.36%	-36.27%	-135.96%	44.83%	43.39%	-	-
Horiz. %	9.30%	128.89%	100.41%	73.68%	31.23%	56.61%	100.00%	-
NP	922	7,133	4,916	3,684	1,491	6,829	4,737	-66.44%
YoY %	-87.07%	45.10%	33.44%	147.08%	-78.17%	44.16%	-	-
Horiz. %	19.46%	150.58%	103.78%	77.77%	31.48%	144.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	922	7,133	4,916	3,684	1,491	6,829	4,737	-66.44%
YoY %	-87.07%	45.10%	33.44%	147.08%	-78.17%	44.16%	-	-
Horiz. %	19.46%	150.58%	103.78%	77.77%	31.48%	144.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.71%	23.61%	25.89%	25.49%	26.37%	12.42%	26.52%	-
YoY %	-37.70%	-8.81%	1.57%	-3.34%	112.32%	-53.17%	-	-
Horiz. %	55.47%	89.03%	97.62%	96.12%	99.43%	46.83%	100.00%	-
Total Cost	1,790	20,557	18,921	13,906	6,726	21,417	16,418	-77.20%
YoY %	-91.29%	8.65%	36.06%	106.75%	-68.60%	30.45%	-	-
Horiz. %	10.90%	125.21%	115.25%	84.70%	40.97%	130.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,097	167,110	153,005	125,938	127,800	66,377	64,135	117.21%
YoY %	22.73%	9.22%	21.49%	-1.46%	92.54%	3.50%	-	-
Horiz. %	319.79%	260.56%	238.57%	196.36%	199.27%	103.50%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	205,097	167,110	153,005	125,938	127,800	66,377	64,135	117.21%
YoY %	22.73%	9.22%	21.49%	-1.46%	92.54%	3.50%	-	-
Horiz. %	319.79%	260.56%	238.57%	196.36%	199.27%	103.50%	100.00%	-
NOSH	188,163	153,312	141,671	117,699	106,500	112,504	112,517	40.93%
YoY %	22.73%	8.22%	20.37%	10.52%	-5.34%	-0.01%	-	-
Horiz. %	167.23%	136.26%	125.91%	104.61%	94.65%	99.99%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	34.00%	25.76%	20.62%	20.94%	18.15%	24.18%	22.39%	-
YoY %	31.99%	24.93%	-1.53%	15.37%	-24.94%	7.99%	-	-
Horiz. %	151.85%	115.05%	92.09%	93.52%	81.06%	107.99%	100.00%	-
ROE	0.45%	4.27%	3.21%	2.93%	1.17%	10.29%	7.39%	-
YoY %	-89.46%	33.02%	9.56%	150.43%	-88.63%	39.24%	-	-
Horiz. %	6.09%	57.78%	43.44%	39.65%	15.83%	139.24%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	1.44	18.06	16.83	14.94	7.72	25.11	18.80	-81.99%
YoY %	-92.03%	7.31%	12.65%	93.52%	-69.26%	33.56%	-	-
Horiz. %	7.66%	96.06%	89.52%	79.47%	41.06%	133.56%	100.00%	-
EPS	0.49	4.65	3.47	3.13	1.40	6.07	4.21	-76.19%
YoY %	-89.46%	34.01%	10.86%	123.57%	-76.94%	44.18%	-	-
Horiz. %	11.64%	110.45%	82.42%	74.35%	33.25%	144.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.09	1.09	1.08	1.07	1.20	0.59	0.57	54.12%
YoY %	0.00%	0.93%	0.93%	-10.83%	103.39%	3.51%	-	-
Horiz. %	191.23%	191.23%	189.47%	187.72%	210.53%	103.51%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 117,849
RPS	0.57	5.78	4.98	3.67	1.72	5.90	4.42	-74.50%
YoY %	-90.14%	16.06%	35.69%	113.37%	-70.85%	33.48%	-	-
Horiz. %	12.90%	130.77%	112.67%	83.03%	38.91%	133.48%	100.00%	-
EPS	0.19	1.49	1.03	0.77	0.31	1.43	0.99	-66.76%
YoY %	-87.25%	44.66%	33.77%	148.39%	-78.32%	44.44%	-	-
Horiz. %	19.19%	150.51%	104.04%	77.78%	31.31%	144.44%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4283	0.349	0.3195	0.263	0.2669	0.1386	0.1339	117.24%
YoY %	22.72%	9.23%	21.48%	-1.46%	92.57%	3.51%	-	-
Horiz. %	319.87%	260.64%	238.61%	196.42%	199.33%	103.51%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.29	1.16	0.99	0.95	0.98	1.00	1.28	-
P/RPS	89.50	6.42	5.88	6.36	12.70	3.98	6.81	457.78%
YoY %	1,294.08%	9.18%	-7.55%	-49.92%	219.10%	-41.56%	-	-
Horiz. %	1,314.24%	94.27%	86.34%	93.39%	186.49%	58.44%	100.00%	-
P/EPS	263.27	24.93	28.53	30.35	70.00	16.47	30.40	322.26%
YoY %	956.04%	-12.62%	-6.00%	-56.64%	325.02%	-45.82%	-	-
Horiz. %	866.02%	82.01%	93.85%	99.84%	230.26%	54.18%	100.00%	-
EY	0.38	4.01	3.51	3.29	1.43	6.07	3.29	-76.31%
YoY %	-90.52%	14.25%	6.69%	130.07%	-76.44%	84.50%	-	-
Horiz. %	11.55%	121.88%	106.69%	100.00%	43.47%	184.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.18	1.06	0.92	0.89	0.82	1.69	2.25	-34.99%
YoY %	11.32%	15.22%	3.37%	8.54%	-51.48%	-24.89%	-	-
Horiz. %	52.44%	47.11%	40.89%	39.56%	36.44%	75.11%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	23/05/11	21/02/11	10/11/10	23/08/10	24/05/10	23/02/10	30/10/09	-
Price	1.05	1.09	1.05	0.98	1.00	1.18	1.30	-
P/RPS	72.85	6.04	6.24	6.56	12.96	4.70	6.91	381.49%
YoY %	1,106.13%	-3.21%	-4.88%	-49.38%	175.74%	-31.98%	-	-
Horiz. %	1,054.27%	87.41%	90.30%	94.93%	187.55%	68.02%	100.00%	-
P/EPS	214.29	23.43	30.26	31.31	71.43	19.44	30.88	264.24%
YoY %	814.60%	-22.57%	-3.35%	-56.17%	267.44%	-37.05%	-	-
Horiz. %	693.94%	75.87%	97.99%	101.39%	231.31%	62.95%	100.00%	-
EY	0.47	4.27	3.30	3.19	1.40	5.14	3.24	-72.42%
YoY %	-88.99%	29.39%	3.45%	127.86%	-72.76%	58.64%	-	-
Horiz. %	14.51%	131.79%	101.85%	98.46%	43.21%	158.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.96	1.00	0.97	0.92	0.83	2.00	2.28	-43.85%
YoY %	-4.00%	3.09%	5.43%	10.84%	-58.50%	-12.28%	-	-
Horiz. %	42.11%	43.86%	42.54%	40.35%	36.40%	87.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos