[INNO] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -10.96%
YoY- 94.96%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 110,034 58,178 27,642 26,598 13,314 31,782 28,206 25.45%
PBT 28,278 13,680 1,574 9,890 4,529 8,844 8,596 21.94%
Tax -6,369 -3,422 -594 -2,409 -692 -2,289 -2,280 18.66%
NP 21,909 10,257 980 7,481 3,837 6,554 6,316 23.02%
-
NP to SH 21,909 10,257 980 7,481 3,837 6,554 6,316 23.02%
-
Tax Rate 22.52% 25.01% 37.74% 24.36% 15.28% 25.88% 26.52% -
Total Cost 88,125 47,921 26,662 19,117 9,477 25,228 21,890 26.11%
-
Net Worth 244,853 228,504 214,846 215,371 206,915 153,005 64,135 25.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 244,853 228,504 214,846 215,371 206,915 153,005 64,135 25.00%
NOSH 191,292 190,420 188,461 188,922 188,104 141,671 112,517 9.24%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.91% 17.63% 3.55% 28.13% 28.82% 20.62% 22.39% -
ROE 8.95% 4.49% 0.46% 3.47% 1.85% 4.28% 9.85% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 57.52 30.55 14.67 14.08 7.08 22.43 25.07 14.83%
EPS 11.45 5.39 0.52 3.96 2.04 4.63 5.61 12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.20 1.14 1.14 1.10 1.08 0.57 14.42%
Adjusted Per Share Value based on latest NOSH - 188,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.98 12.15 5.77 5.55 2.78 6.64 5.89 25.45%
EPS 4.58 2.14 0.20 1.56 0.80 1.37 1.32 23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5113 0.4772 0.4487 0.4498 0.4321 0.3195 0.1339 25.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.36 1.71 1.32 1.60 1.10 0.99 1.28 -
P/RPS 2.36 5.60 9.00 11.36 15.54 4.41 5.11 -12.07%
P/EPS 11.87 31.75 253.85 40.40 53.92 21.40 22.80 -10.30%
EY 8.42 3.15 0.39 2.48 1.85 4.67 4.39 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.43 1.16 1.40 1.00 0.92 2.25 -11.78%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 21/11/13 22/11/12 14/11/11 10/11/10 30/10/09 -
Price 1.30 1.60 1.40 1.50 1.24 1.05 1.30 -
P/RPS 2.26 5.24 9.54 10.65 17.52 4.68 5.19 -12.93%
P/EPS 11.35 29.70 269.23 37.88 60.78 22.69 23.16 -11.20%
EY 8.81 3.37 0.37 2.64 1.65 4.41 4.32 12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.33 1.23 1.32 1.13 0.97 2.28 -12.54%

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