[INNO] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 26.07%
YoY- 500.85%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 37,152 38,381 39,362 53,321 46,136 40,238 37,679 -0.93%
PBT 11,653 11,998 11,994 15,474 12,980 11,219 10,533 6.97%
Tax -4,292 -4,115 -3,885 -3,415 -3,415 -2,962 -2,962 28.07%
NP 7,361 7,883 8,109 12,059 9,565 8,257 7,571 -1.85%
-
NP to SH 7,361 7,883 8,109 12,059 9,565 8,257 7,571 -1.85%
-
Tax Rate 36.83% 34.30% 32.39% 22.07% 26.31% 26.40% 28.12% -
Total Cost 29,791 30,498 31,253 41,262 36,571 31,981 30,108 -0.70%
-
Net Worth 62,018 59,235 58,367 53,252 42,000 38,804 39,007 36.26%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 62,018 59,235 58,367 53,252 42,000 38,804 39,007 36.26%
NOSH 112,760 111,764 112,244 104,417 100,000 99,499 100,019 8.32%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 19.81% 20.54% 20.60% 22.62% 20.73% 20.52% 20.09% -
ROE 11.87% 13.31% 13.89% 22.64% 22.77% 21.28% 19.41% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 32.95 34.34 35.07 51.07 46.14 40.44 37.67 -8.54%
EPS 6.53 7.05 7.22 11.55 9.57 8.30 7.57 -9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.52 0.51 0.42 0.39 0.39 25.78%
Adjusted Per Share Value based on latest NOSH - 104,417
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.76 8.02 8.22 11.14 9.63 8.40 7.87 -0.93%
EPS 1.54 1.65 1.69 2.52 2.00 1.72 1.58 -1.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1295 0.1237 0.1219 0.1112 0.0877 0.081 0.0815 36.20%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.17 0.66 1.20 1.80 1.82 1.80 2.24 -
P/RPS 3.55 1.92 3.42 3.52 3.94 4.45 5.95 -29.15%
P/EPS 17.92 9.36 16.61 15.59 19.03 21.69 29.59 -28.44%
EY 5.58 10.69 6.02 6.42 5.26 4.61 3.38 39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.25 2.31 3.53 4.33 4.62 5.74 -48.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 25/05/09 26/02/09 10/11/08 11/08/08 26/05/08 18/02/08 -
Price 1.20 1.20 0.75 1.10 1.96 2.12 2.20 -
P/RPS 3.64 3.49 2.14 2.15 4.25 5.24 5.84 -27.05%
P/EPS 18.38 17.01 10.38 9.52 20.49 25.55 29.06 -26.33%
EY 5.44 5.88 9.63 10.50 4.88 3.91 3.44 35.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.26 1.44 2.16 4.67 5.44 5.64 -46.96%

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