[INNO] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -32.69%
YoY- -51.21%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 23,348 18,886 14,326 13,385 13,840 17,526 22,185 3.45%
PBT 8,408 7,422 3,568 4,386 6,378 7,125 8,670 -2.01%
Tax -2,059 -1,663 -612 -771 -1,007 -1,342 -1,830 8.15%
NP 6,349 5,759 2,956 3,615 5,371 5,783 6,840 -4.83%
-
NP to SH 6,349 5,759 2,956 3,615 5,371 5,783 6,840 -4.83%
-
Tax Rate 24.49% 22.41% 17.15% 17.58% 15.79% 18.84% 21.11% -
Total Cost 16,999 13,127 11,370 9,770 8,469 11,743 15,345 7.04%
-
Net Worth 214,319 212,915 208,521 210,046 209,767 208,083 205,097 2.96%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 214,319 212,915 208,521 210,046 209,767 208,083 205,097 2.96%
NOSH 188,000 188,421 187,857 189,230 190,697 189,166 188,163 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 27.19% 30.49% 20.63% 27.01% 38.81% 33.00% 30.83% -
ROE 2.96% 2.70% 1.42% 1.72% 2.56% 2.78% 3.33% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.42 10.02 7.63 7.07 7.26 9.26 11.79 3.52%
EPS 3.38 3.06 1.57 1.91 2.82 3.06 3.64 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.11 1.11 1.10 1.10 1.09 3.02%
Adjusted Per Share Value based on latest NOSH - 189,230
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.88 3.94 2.99 2.80 2.89 3.66 4.63 3.55%
EPS 1.33 1.20 0.62 0.75 1.12 1.21 1.43 -4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4476 0.4446 0.4355 0.4386 0.4381 0.4345 0.4283 2.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.60 1.50 1.50 1.34 1.10 1.54 1.29 -
P/RPS 12.88 14.97 19.67 18.94 15.16 16.62 10.94 11.46%
P/EPS 47.38 49.08 95.33 70.14 39.06 50.37 35.49 21.17%
EY 2.11 2.04 1.05 1.43 2.56 1.99 2.82 -17.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 1.35 1.21 1.00 1.40 1.18 12.03%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 28/05/12 27/02/12 14/11/11 08/08/11 23/05/11 -
Price 1.50 1.80 1.58 1.60 1.24 1.30 1.05 -
P/RPS 12.08 17.96 20.72 22.62 17.09 14.03 8.91 22.42%
P/EPS 44.42 58.89 100.41 83.75 44.03 42.52 28.88 33.14%
EY 2.25 1.70 1.00 1.19 2.27 2.35 3.46 -24.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.59 1.42 1.44 1.13 1.18 0.96 23.58%

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