[INNO] QoQ Cumulative 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- 25.64%
YoY- -49.31%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 19,949 12,927 3,653 13,385 9,986 7,426 2,712 276.85%
PBT 7,418 5,490 263 4,387 3,397 2,454 1,081 259.84%
Tax -1,807 -1,289 0 -771 -519 -397 -159 403.25%
NP 5,611 4,201 263 3,616 2,878 2,057 922 232.23%
-
NP to SH 5,611 4,201 263 3,616 2,878 2,057 922 232.23%
-
Tax Rate 24.36% 23.48% 0.00% 17.57% 15.28% 16.18% 14.71% -
Total Cost 14,338 8,726 3,390 9,769 7,108 5,369 1,790 298.82%
-
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 2.61% 1.97% 0.13% 1.73% 1.39% 0.99% 0.45% -
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 10.56 6.86 1.94 7.11 5.31 3.94 1.44 276.08%
EPS 2.97 2.23 0.14 1.92 1.53 1.09 0.49 231.34%
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 4.17 2.70 0.76 2.80 2.09 1.55 0.57 275.49%
EPS 1.17 0.88 0.05 0.76 0.60 0.43 0.19 234.84%
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 15.15 21.86 77.14 18.85 20.72 39.14 89.50 -69.30%
P/EPS 53.87 67.26 1,071.43 69.79 71.90 141.28 263.27 -65.17%
EY 1.86 1.49 0.09 1.43 1.39 0.71 0.38 187.45%
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 14.21 26.23 81.25 22.51 23.36 33.04 72.85 -66.26%
P/EPS 50.51 80.72 1,128.57 83.33 81.05 119.27 214.29 -61.74%
EY 1.98 1.24 0.09 1.20 1.23 0.84 0.47 160.16%
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