[INNO] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[INNO] INNOPRISE PLANTATIONS BERHAD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 16.1%

YoY- -17.31%

Quarter Report

INNO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	30,926	34,954	33,942	28,245	35,593	37,152	38,381	-13.39%
YoY %	-11.52%	2.98%	20.17%	-20.64%	-4.20%	-3.20%	-	-
Horiz. %	80.58%	91.07%	88.43%	73.59%	92.74%	96.80%	100.00%	-
PBT	7,920	9,348	8,898	7,673	10,917	11,653	11,998	-24.16%
YoY %	-15.28%	5.06%	15.97%	-29.72%	-6.32%	-2.88%	-	-
Horiz. %	66.01%	77.91%	74.16%	63.95%	90.99%	97.12%	100.00%	-
Tax	-975	-1,368	-1,272	-968	-5,142	-4,292	-4,115	-61.67%
YoY %	28.73%	-7.55%	-31.40%	81.17%	-19.80%	-4.30%	-	-
Horiz. %	23.69%	33.24%	30.91%	23.52%	124.96%	104.30%	100.00%	-
NP	6,945	7,980	7,626	6,705	5,775	7,361	7,883	-8.09%
YoY %	-12.97%	4.64%	13.74%	16.10%	-21.55%	-6.62%	-	-
Horiz. %	88.10%	101.23%	96.74%	85.06%	73.26%	93.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,945	7,980	7,626	6,705	5,775	7,361	7,883	-8.09%
YoY %	-12.97%	4.64%	13.74%	16.10%	-21.55%	-6.62%	-	-
Horiz. %	88.10%	101.23%	96.74%	85.06%	73.26%	93.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.31%	14.63%	14.30%	12.62%	47.10%	36.83%	34.30%	-
YoY %	-15.86%	2.31%	13.31%	-73.21%	27.88%	7.38%	-	-
Horiz. %	35.89%	42.65%	41.69%	36.79%	137.32%	107.38%	100.00%	-
Total Cost	23,981	26,974	26,316	21,540	29,818	29,791	30,498	-14.79%
YoY %	-11.10%	2.50%	22.17%	-27.76%	0.09%	-2.32%	-	-
Horiz. %	78.63%	88.45%	86.29%	70.63%	97.77%	97.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	204,701	126,098	127,800	66,538	63,969	62,018	59,235	128.40%
YoY %	62.33%	-1.33%	92.07%	4.02%	3.15%	4.70%	-	-
Horiz. %	345.57%	212.88%	215.75%	112.33%	107.99%	104.70%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	204,701	126,098	127,800	66,538	63,969	62,018	59,235	128.40%
YoY %	62.33%	-1.33%	92.07%	4.02%	3.15%	4.70%	-	-
Horiz. %	345.57%	212.88%	215.75%	112.33%	107.99%	104.70%	100.00%	-
NOSH	189,538	117,849	106,500	112,777	112,227	112,760	111,764	42.16%
YoY %	60.83%	10.66%	-5.57%	0.49%	-0.47%	0.89%	-	-
Horiz. %	169.59%	105.44%	95.29%	100.91%	100.41%	100.89%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	22.46%	22.83%	22.47%	23.74%	16.23%	19.81%	20.54%	-
YoY %	-1.62%	1.60%	-5.35%	46.27%	-18.07%	-3.55%	-	-
Horiz. %	109.35%	111.15%	109.40%	115.58%	79.02%	96.45%	100.00%	-
ROE	3.39%	6.33%	5.97%	10.08%	9.03%	11.87%	13.31%	-
YoY %	-46.45%	6.03%	-40.77%	11.63%	-23.93%	-10.82%	-	-
Horiz. %	25.47%	47.56%	44.85%	75.73%	67.84%	89.18%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	16.32	29.66	31.87	25.04	31.71	32.95	34.34	-39.07%
YoY %	-44.98%	-6.93%	27.28%	-21.03%	-3.76%	-4.05%	-	-
Horiz. %	47.52%	86.37%	92.81%	72.92%	92.34%	95.95%	100.00%	-
EPS	3.66	6.77	7.16	5.95	5.15	6.53	7.05	-35.37%
YoY %	-45.94%	-5.45%	20.34%	15.53%	-21.13%	-7.38%	-	-
Horiz. %	51.91%	96.03%	101.56%	84.40%	73.05%	92.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.08	1.07	1.20	0.59	0.57	0.55	0.53	60.66%
YoY %	0.93%	-10.83%	103.39%	3.51%	3.64%	3.77%	-	-
Horiz. %	203.77%	201.89%	226.42%	111.32%	107.55%	103.77%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 112,777
RPS	6.46	7.30	7.09	5.90	7.43	7.76	8.02	-13.41%
YoY %	-11.51%	2.96%	20.17%	-20.59%	-4.25%	-3.24%	-	-
Horiz. %	80.55%	91.02%	88.40%	73.57%	92.64%	96.76%	100.00%	-
EPS	1.45	1.67	1.59	1.40	1.21	1.54	1.65	-8.24%
YoY %	-13.17%	5.03%	13.57%	15.70%	-21.43%	-6.67%	-	-
Horiz. %	87.88%	101.21%	96.36%	84.85%	73.33%	93.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4275	0.2633	0.2669	0.139	0.1336	0.1295	0.1237	128.41%
YoY %	62.36%	-1.35%	92.01%	4.04%	3.17%	4.69%	-	-
Horiz. %	345.59%	212.85%	215.76%	112.37%	108.00%	104.69%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.99	0.95	0.98	1.00	1.28	1.17	0.66	-
P/RPS	6.07	3.20	3.07	3.99	4.04	3.55	1.92	115.25%
YoY %	89.69%	4.23%	-23.06%	-1.24%	13.80%	84.90%	-	-
Horiz. %	316.15%	166.67%	159.90%	207.81%	210.42%	184.90%	100.00%	-
P/EPS	27.02	14.03	13.69	16.82	24.87	17.92	9.36	102.60%
YoY %	92.59%	2.48%	-18.61%	-32.37%	38.78%	91.45%	-	-
Horiz. %	288.68%	149.89%	146.26%	179.70%	265.71%	191.45%	100.00%	-
EY	3.70	7.13	7.31	5.95	4.02	5.58	10.69	-50.67%
YoY %	-48.11%	-2.46%	22.86%	48.01%	-27.96%	-47.80%	-	-
Horiz. %	34.61%	66.70%	68.38%	55.66%	37.61%	52.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.92	0.89	0.82	1.69	2.25	2.13	1.25	-18.46%
YoY %	3.37%	8.54%	-51.48%	-24.89%	5.63%	70.40%	-	-
Horiz. %	73.60%	71.20%	65.60%	135.20%	180.00%	170.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	10/11/10	23/08/10	24/05/10	23/02/10	30/10/09	10/08/09	25/05/09	-
Price	1.05	0.98	1.00	1.18	1.30	1.20	1.20	-
P/RPS	6.44	3.30	3.14	4.71	4.10	3.64	3.49	50.38%
YoY %	95.15%	5.10%	-33.33%	14.88%	12.64%	4.30%	-	-
Horiz. %	184.53%	94.56%	89.97%	134.96%	117.48%	104.30%	100.00%	-
P/EPS	28.66	14.47	13.97	19.85	25.26	18.38	17.01	41.55%
YoY %	98.06%	3.58%	-29.62%	-21.42%	37.43%	8.05%	-	-
Horiz. %	168.49%	85.07%	82.13%	116.70%	148.50%	108.05%	100.00%	-
EY	3.49	6.91	7.16	5.04	3.96	5.44	5.88	-29.35%
YoY %	-49.49%	-3.49%	42.06%	27.27%	-27.21%	-7.48%	-	-
Horiz. %	59.35%	117.52%	121.77%	85.71%	67.35%	92.52%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.97	0.92	0.83	2.00	2.28	2.18	2.26	-43.07%
YoY %	5.43%	10.84%	-58.50%	-12.28%	4.59%	-3.54%	-	-
Horiz. %	42.92%	40.71%	36.73%	88.50%	100.88%	96.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos