[INNO] QoQ TTM 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- 4.64%
YoY- 8.41%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 22,185 27,690 30,926 34,954 33,942 28,245 35,593 -27.05%
PBT 8,670 9,614 7,920 9,348 8,898 7,673 10,917 -14.25%
Tax -1,830 -2,205 -975 -1,368 -1,272 -968 -5,142 -49.81%
NP 6,840 7,409 6,945 7,980 7,626 6,705 5,775 11.95%
-
NP to SH 6,840 7,409 6,945 7,980 7,626 6,705 5,775 11.95%
-
Tax Rate 21.11% 22.94% 12.31% 14.63% 14.30% 12.62% 47.10% -
Total Cost 15,345 20,281 23,981 26,974 26,316 21,540 29,818 -35.80%
-
Net Worth 205,097 188,740 204,701 126,098 127,800 66,538 63,969 117.58%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 205,097 188,740 204,701 126,098 127,800 66,538 63,969 117.58%
NOSH 188,163 188,740 189,538 117,849 106,500 112,777 112,227 41.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.83% 26.76% 22.46% 22.83% 22.47% 23.74% 16.23% -
ROE 3.33% 3.93% 3.39% 6.33% 5.97% 10.08% 9.03% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.79 14.67 16.32 29.66 31.87 25.04 31.71 -48.32%
EPS 3.64 3.93 3.66 6.77 7.16 5.95 5.15 -20.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 1.08 1.07 1.20 0.59 0.57 54.12%
Adjusted Per Share Value based on latest NOSH - 117,849
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.63 5.78 6.46 7.30 7.09 5.90 7.43 -27.06%
EPS 1.43 1.55 1.45 1.67 1.59 1.40 1.21 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4283 0.3941 0.4275 0.2633 0.2669 0.139 0.1336 117.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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 10.94 7.91 6.07 3.20 3.07 3.99 4.04 94.39%
P/EPS 35.49 29.55 27.02 14.03 13.69 16.82 24.87 26.77%
EY 2.82 3.38 3.70 7.13 7.31 5.95 4.02 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.16 0.92 0.89 0.82 1.69 2.25 -34.99%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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 8.91 7.43 6.44 3.30 3.14 4.71 4.10 67.85%
P/EPS 28.88 27.77 28.66 14.47 13.97 19.85 25.26 9.34%
EY 3.46 3.60 3.49 6.91 7.16 5.04 3.96 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 0.97 0.92 0.83 2.00 2.28 -43.85%

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