[INNO] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.62%
YoY- -23.04%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 33,942 28,245 35,593 37,152 38,381 39,362 53,321 -26.02%
PBT 8,898 7,673 10,917 11,653 11,998 11,994 15,474 -30.87%
Tax -1,272 -968 -5,142 -4,292 -4,115 -3,885 -3,415 -48.26%
NP 7,626 6,705 5,775 7,361 7,883 8,109 12,059 -26.34%
-
NP to SH 7,626 6,705 5,775 7,361 7,883 8,109 12,059 -26.34%
-
Tax Rate 14.30% 12.62% 47.10% 36.83% 34.30% 32.39% 22.07% -
Total Cost 26,316 21,540 29,818 29,791 30,498 31,253 41,262 -25.92%
-
Net Worth 127,800 66,538 63,969 62,018 59,235 58,367 53,252 79.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 127,800 66,538 63,969 62,018 59,235 58,367 53,252 79.34%
NOSH 106,500 112,777 112,227 112,760 111,764 112,244 104,417 1.32%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 22.47% 23.74% 16.23% 19.81% 20.54% 20.60% 22.62% -
ROE 5.97% 10.08% 9.03% 11.87% 13.31% 13.89% 22.64% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 31.87 25.04 31.71 32.95 34.34 35.07 51.07 -26.99%
EPS 7.16 5.95 5.15 6.53 7.05 7.22 11.55 -27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.59 0.57 0.55 0.53 0.52 0.51 76.99%
Adjusted Per Share Value based on latest NOSH - 112,760
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.09 5.90 7.43 7.76 8.02 8.22 11.14 -26.03%
EPS 1.59 1.40 1.21 1.54 1.65 1.69 2.52 -26.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2669 0.139 0.1336 0.1295 0.1237 0.1219 0.1112 79.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 1.00 1.28 1.17 0.66 1.20 1.80 -
P/RPS 3.07 3.99 4.04 3.55 1.92 3.42 3.52 -8.72%
P/EPS 13.69 16.82 24.87 17.92 9.36 16.61 15.59 -8.30%
EY 7.31 5.95 4.02 5.58 10.69 6.02 6.42 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.69 2.25 2.13 1.25 2.31 3.53 -62.24%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 23/02/10 30/10/09 10/08/09 25/05/09 26/02/09 10/11/08 -
Price 1.00 1.18 1.30 1.20 1.20 0.75 1.10 -
P/RPS 3.14 4.71 4.10 3.64 3.49 2.14 2.15 28.75%
P/EPS 13.97 19.85 25.26 18.38 17.01 10.38 9.52 29.16%
EY 7.16 5.04 3.96 5.44 5.88 9.63 10.50 -22.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.00 2.28 2.18 2.26 1.44 2.16 -47.17%

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