[INNO] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -21.55%
YoY- -52.11%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 34,954 33,942 28,245 35,593 37,152 38,381 39,362 -7.63%
PBT 9,348 8,898 7,673 10,917 11,653 11,998 11,994 -15.34%
Tax -1,368 -1,272 -968 -5,142 -4,292 -4,115 -3,885 -50.23%
NP 7,980 7,626 6,705 5,775 7,361 7,883 8,109 -1.06%
-
NP to SH 7,980 7,626 6,705 5,775 7,361 7,883 8,109 -1.06%
-
Tax Rate 14.63% 14.30% 12.62% 47.10% 36.83% 34.30% 32.39% -
Total Cost 26,974 26,316 21,540 29,818 29,791 30,498 31,253 -9.37%
-
Net Worth 126,098 127,800 66,538 63,969 62,018 59,235 58,367 67.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 126,098 127,800 66,538 63,969 62,018 59,235 58,367 67.35%
NOSH 117,849 106,500 112,777 112,227 112,760 111,764 112,244 3.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 22.83% 22.47% 23.74% 16.23% 19.81% 20.54% 20.60% -
ROE 6.33% 5.97% 10.08% 9.03% 11.87% 13.31% 13.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.66 31.87 25.04 31.71 32.95 34.34 35.07 -10.59%
EPS 6.77 7.16 5.95 5.15 6.53 7.05 7.22 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.20 0.59 0.57 0.55 0.53 0.52 61.99%
Adjusted Per Share Value based on latest NOSH - 112,227
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.30 7.09 5.90 7.43 7.76 8.02 8.22 -7.62%
EPS 1.67 1.59 1.40 1.21 1.54 1.65 1.69 -0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2633 0.2669 0.139 0.1336 0.1295 0.1237 0.1219 67.33%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.95 0.98 1.00 1.28 1.17 0.66 1.20 -
P/RPS 3.20 3.07 3.99 4.04 3.55 1.92 3.42 -4.34%
P/EPS 14.03 13.69 16.82 24.87 17.92 9.36 16.61 -10.67%
EY 7.13 7.31 5.95 4.02 5.58 10.69 6.02 11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 1.69 2.25 2.13 1.25 2.31 -47.14%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 24/05/10 23/02/10 30/10/09 10/08/09 25/05/09 26/02/09 -
Price 0.98 1.00 1.18 1.30 1.20 1.20 0.75 -
P/RPS 3.30 3.14 4.71 4.10 3.64 3.49 2.14 33.58%
P/EPS 14.47 13.97 19.85 25.26 18.38 17.01 10.38 24.86%
EY 6.91 7.16 5.04 3.96 5.44 5.88 9.63 -19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.83 2.00 2.28 2.18 2.26 1.44 -25.88%

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