[INNO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.79%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,245 35,593 37,152 38,381 39,362 53,321 46,136 -27.83%
PBT 7,673 10,917 11,653 11,998 11,994 15,474 12,980 -29.49%
Tax -968 -5,142 -4,292 -4,115 -3,885 -3,415 -3,415 -56.74%
NP 6,705 5,775 7,361 7,883 8,109 12,059 9,565 -21.03%
-
NP to SH 6,705 5,775 7,361 7,883 8,109 12,059 9,565 -21.03%
-
Tax Rate 12.62% 47.10% 36.83% 34.30% 32.39% 22.07% 26.31% -
Total Cost 21,540 29,818 29,791 30,498 31,253 41,262 36,571 -29.66%
-
Net Worth 66,538 63,969 62,018 59,235 58,367 53,252 42,000 35.78%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 66,538 63,969 62,018 59,235 58,367 53,252 42,000 35.78%
NOSH 112,777 112,227 112,760 111,764 112,244 104,417 100,000 8.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.74% 16.23% 19.81% 20.54% 20.60% 22.62% 20.73% -
ROE 10.08% 9.03% 11.87% 13.31% 13.89% 22.64% 22.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.04 31.71 32.95 34.34 35.07 51.07 46.14 -33.39%
EPS 5.95 5.15 6.53 7.05 7.22 11.55 9.57 -27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.55 0.53 0.52 0.51 0.42 25.35%
Adjusted Per Share Value based on latest NOSH - 111,764
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.90 7.43 7.76 8.02 8.22 11.14 9.63 -27.79%
EPS 1.40 1.21 1.54 1.65 1.69 2.52 2.00 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1336 0.1295 0.1237 0.1219 0.1112 0.0877 35.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.00 1.28 1.17 0.66 1.20 1.80 1.82 -
P/RPS 3.99 4.04 3.55 1.92 3.42 3.52 3.94 0.84%
P/EPS 16.82 24.87 17.92 9.36 16.61 15.59 19.03 -7.87%
EY 5.95 4.02 5.58 10.69 6.02 6.42 5.26 8.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.25 2.13 1.25 2.31 3.53 4.33 -46.50%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 30/10/09 10/08/09 25/05/09 26/02/09 10/11/08 11/08/08 -
Price 1.18 1.30 1.20 1.20 0.75 1.10 1.96 -
P/RPS 4.71 4.10 3.64 3.49 2.14 2.15 4.25 7.07%
P/EPS 19.85 25.26 18.38 17.01 10.38 9.52 20.49 -2.08%
EY 5.04 3.96 5.44 5.88 9.63 10.50 4.88 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.28 2.18 2.26 1.44 2.16 4.67 -43.09%

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