[INNO] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 9.06%
YoY- 1319.65%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,362 53,321 46,136 40,238 37,679 10,371 7,260 207.04%
PBT 11,994 15,474 12,980 11,219 10,533 1,999 515 707.78%
Tax -3,885 -3,415 -3,415 -2,962 -2,962 8 8 -
NP 8,109 12,059 9,565 8,257 7,571 2,007 523 516.64%
-
NP to SH 8,109 12,059 9,565 8,257 7,571 2,007 523 516.64%
-
Tax Rate 32.39% 22.07% 26.31% 26.40% 28.12% -0.40% -1.55% -
Total Cost 31,253 41,262 36,571 31,981 30,108 8,364 6,737 176.86%
-
Net Worth 58,367 53,252 42,000 38,804 39,007 32,975 32,060 48.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 58,367 53,252 42,000 38,804 39,007 32,975 32,060 48.82%
NOSH 112,244 104,417 100,000 99,499 100,019 99,926 100,190 7.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 20.60% 22.62% 20.73% 20.52% 20.09% 19.35% 7.20% -
ROE 13.89% 22.64% 22.77% 21.28% 19.41% 6.09% 1.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.07 51.07 46.14 40.44 37.67 10.38 7.25 184.65%
EPS 7.22 11.55 9.57 8.30 7.57 2.01 0.52 473.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.42 0.39 0.39 0.33 0.32 38.01%
Adjusted Per Share Value based on latest NOSH - 99,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.22 11.14 9.63 8.40 7.87 2.17 1.52 206.52%
EPS 1.69 2.52 2.00 1.72 1.58 0.42 0.11 512.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1219 0.1112 0.0877 0.081 0.0815 0.0689 0.067 48.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.20 1.80 1.82 1.80 2.24 2.32 2.70 -
P/RPS 3.42 3.52 3.94 4.45 5.95 22.35 37.26 -79.50%
P/EPS 16.61 15.59 19.03 21.69 29.59 115.51 517.24 -89.79%
EY 6.02 6.42 5.26 4.61 3.38 0.87 0.19 890.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 3.53 4.33 4.62 5.74 7.03 8.44 -57.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 10/11/08 11/08/08 26/05/08 18/02/08 19/11/07 20/08/07 -
Price 0.75 1.10 1.96 2.12 2.20 2.38 2.16 -
P/RPS 2.14 2.15 4.25 5.24 5.84 22.93 29.81 -82.58%
P/EPS 10.38 9.52 20.49 25.55 29.06 118.50 413.79 -91.33%
EY 9.63 10.50 4.88 3.91 3.44 0.84 0.24 1059.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.16 4.67 5.44 5.64 7.21 6.75 -64.12%

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