[INNO] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.97%
YoY- 20.26%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,526 22,185 27,690 30,926 34,954 33,942 28,245 -27.31%
PBT 7,125 8,670 9,614 7,920 9,348 8,898 7,673 -4.83%
Tax -1,342 -1,830 -2,205 -975 -1,368 -1,272 -968 24.40%
NP 5,783 6,840 7,409 6,945 7,980 7,626 6,705 -9.41%
-
NP to SH 5,783 6,840 7,409 6,945 7,980 7,626 6,705 -9.41%
-
Tax Rate 18.84% 21.11% 22.94% 12.31% 14.63% 14.30% 12.62% -
Total Cost 11,743 15,345 20,281 23,981 26,974 26,316 21,540 -33.33%
-
Net Worth 208,083 205,097 188,740 204,701 126,098 127,800 66,538 114.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 208,083 205,097 188,740 204,701 126,098 127,800 66,538 114.29%
NOSH 189,166 188,163 188,740 189,538 117,849 106,500 112,777 41.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.00% 30.83% 26.76% 22.46% 22.83% 22.47% 23.74% -
ROE 2.78% 3.33% 3.93% 3.39% 6.33% 5.97% 10.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 9.26 11.79 14.67 16.32 29.66 31.87 25.04 -48.57%
EPS 3.06 3.64 3.93 3.66 6.77 7.16 5.95 -35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.00 1.08 1.07 1.20 0.59 51.65%
Adjusted Per Share Value based on latest NOSH - 189,538
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.66 4.63 5.78 6.46 7.30 7.09 5.90 -27.32%
EPS 1.21 1.43 1.55 1.45 1.67 1.59 1.40 -9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.4283 0.3941 0.4275 0.2633 0.2669 0.139 114.23%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.54 1.29 1.16 0.99 0.95 0.98 1.00 -
P/RPS 16.62 10.94 7.91 6.07 3.20 3.07 3.99 159.56%
P/EPS 50.37 35.49 29.55 27.02 14.03 13.69 16.82 108.17%
EY 1.99 2.82 3.38 3.70 7.13 7.31 5.95 -51.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 1.16 0.92 0.89 0.82 1.69 -11.82%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 08/08/11 23/05/11 21/02/11 10/11/10 23/08/10 24/05/10 23/02/10 -
Price 1.30 1.05 1.09 1.05 0.98 1.00 1.18 -
P/RPS 14.03 8.91 7.43 6.44 3.30 3.14 4.71 107.44%
P/EPS 42.52 28.88 27.77 28.66 14.47 13.97 19.85 66.40%
EY 2.35 3.46 3.60 3.49 6.91 7.16 5.04 -39.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.96 1.09 0.97 0.92 0.83 2.00 -29.72%

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