[INNO] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -18.23%
YoY- -56.78%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 25,497 23,348 18,886 14,326 13,385 13,840 17,526 28.24%
PBT 7,255 8,408 7,422 3,568 4,386 6,378 7,125 1.20%
Tax -1,845 -2,059 -1,663 -612 -771 -1,007 -1,342 23.52%
NP 5,410 6,349 5,759 2,956 3,615 5,371 5,783 -4.32%
-
NP to SH 5,410 6,349 5,759 2,956 3,615 5,371 5,783 -4.32%
-
Tax Rate 25.43% 24.49% 22.41% 17.15% 17.58% 15.79% 18.84% -
Total Cost 20,087 16,999 13,127 11,370 9,770 8,469 11,743 42.79%
-
Net Worth 208,309 214,319 212,915 208,521 210,046 209,767 208,083 0.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 208,309 214,319 212,915 208,521 210,046 209,767 208,083 0.07%
NOSH 182,727 188,000 188,421 187,857 189,230 190,697 189,166 -2.27%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 21.22% 27.19% 30.49% 20.63% 27.01% 38.81% 33.00% -
ROE 2.60% 2.96% 2.70% 1.42% 1.72% 2.56% 2.78% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.95 12.42 10.02 7.63 7.07 7.26 9.26 31.25%
EPS 2.96 3.38 3.06 1.57 1.91 2.82 3.06 -2.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.13 1.11 1.11 1.10 1.10 2.39%
Adjusted Per Share Value based on latest NOSH - 187,857
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.32 4.88 3.94 2.99 2.80 2.89 3.66 28.17%
EPS 1.13 1.33 1.20 0.62 0.75 1.12 1.21 -4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.4476 0.4446 0.4355 0.4386 0.4381 0.4345 0.07%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.55 1.60 1.50 1.50 1.34 1.10 1.54 -
P/RPS 11.11 12.88 14.97 19.67 18.94 15.16 16.62 -23.45%
P/EPS 52.35 47.38 49.08 95.33 70.14 39.06 50.37 2.59%
EY 1.91 2.11 2.04 1.05 1.43 2.56 1.99 -2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.40 1.33 1.35 1.21 1.00 1.40 -1.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 29/08/12 28/05/12 27/02/12 14/11/11 08/08/11 -
Price 1.43 1.50 1.80 1.58 1.60 1.24 1.30 -
P/RPS 10.25 12.08 17.96 20.72 22.62 17.09 14.03 -18.80%
P/EPS 48.30 44.42 58.89 100.41 83.75 44.03 42.52 8.82%
EY 2.07 2.25 1.70 1.00 1.19 2.27 2.35 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.32 1.59 1.42 1.44 1.13 1.18 3.89%

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