[INNO] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.68%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,840 17,526 22,185 27,690 30,926 34,954 33,942 -44.98%
PBT 6,378 7,125 8,670 9,614 7,920 9,348 8,898 -19.89%
Tax -1,007 -1,342 -1,830 -2,205 -975 -1,368 -1,272 -14.40%
NP 5,371 5,783 6,840 7,409 6,945 7,980 7,626 -20.82%
-
NP to SH 5,371 5,783 6,840 7,409 6,945 7,980 7,626 -20.82%
-
Tax Rate 15.79% 18.84% 21.11% 22.94% 12.31% 14.63% 14.30% -
Total Cost 8,469 11,743 15,345 20,281 23,981 26,974 26,316 -53.00%
-
Net Worth 209,767 208,083 205,097 188,740 204,701 126,098 127,800 39.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 209,767 208,083 205,097 188,740 204,701 126,098 127,800 39.10%
NOSH 190,697 189,166 188,163 188,740 189,538 117,849 106,500 47.40%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 38.81% 33.00% 30.83% 26.76% 22.46% 22.83% 22.47% -
ROE 2.56% 2.78% 3.33% 3.93% 3.39% 6.33% 5.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.26 9.26 11.79 14.67 16.32 29.66 31.87 -62.66%
EPS 2.82 3.06 3.64 3.93 3.66 6.77 7.16 -46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.09 1.00 1.08 1.07 1.20 -5.63%
Adjusted Per Share Value based on latest NOSH - 188,740
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.89 3.66 4.63 5.78 6.45 7.29 7.08 -44.94%
EPS 1.12 1.21 1.43 1.55 1.45 1.66 1.59 -20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4377 0.4341 0.4279 0.3938 0.4271 0.2631 0.2666 39.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.10 1.54 1.29 1.16 0.99 0.95 0.98 -
P/RPS 15.16 16.62 10.94 7.91 6.07 3.20 3.07 189.70%
P/EPS 39.06 50.37 35.49 29.55 27.02 14.03 13.69 101.03%
EY 2.56 1.99 2.82 3.38 3.70 7.13 7.31 -50.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.40 1.18 1.16 0.92 0.89 0.82 14.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 08/08/11 23/05/11 21/02/11 10/11/10 23/08/10 24/05/10 -
Price 1.24 1.30 1.05 1.09 1.05 0.98 1.00 -
P/RPS 17.09 14.03 8.91 7.43 6.44 3.30 3.14 209.09%
P/EPS 44.03 42.52 28.88 27.77 28.66 14.47 13.97 114.81%
EY 2.27 2.35 3.46 3.60 3.49 6.91 7.16 -53.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 0.96 1.09 0.97 0.92 0.83 22.81%

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