[INNO] YoY Annualized Quarter 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- -70.91%
YoY- -71.48%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 81,720 55,420 18,244 14,612 10,848 32,868 10,080 41.71%
PBT 11,132 11,584 -6,740 1,052 4,324 8,100 3,200 23.08%
Tax -2,288 -2,976 0 0 -636 -2,136 -920 16.38%
NP 8,844 8,608 -6,740 1,052 3,688 5,964 2,280 25.33%
-
NP to SH 8,844 8,608 -6,740 1,052 3,688 5,964 2,280 25.33%
-
Tax Rate 20.55% 25.69% - 0.00% 14.71% 26.37% 28.75% -
Total Cost 72,876 46,812 24,984 13,560 7,160 26,904 7,800 45.10%
-
Net Worth 230,630 222,817 213,938 208,521 205,097 127,800 59,235 25.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 230,630 222,817 213,938 208,521 205,097 127,800 59,235 25.41%
NOSH 190,603 190,442 189,325 187,857 188,163 106,500 111,764 9.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.82% 15.53% -36.94% 7.20% 34.00% 18.15% 22.62% -
ROE 3.83% 3.86% -3.15% 0.50% 1.80% 4.67% 3.85% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.87 29.10 9.64 7.78 5.77 30.86 9.02 29.65%
EPS 4.64 4.52 -3.56 0.56 1.96 5.60 2.04 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 1.13 1.11 1.09 1.20 0.53 14.74%
Adjusted Per Share Value based on latest NOSH - 187,857
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.07 11.57 3.81 3.05 2.27 6.86 2.11 41.66%
EPS 1.85 1.80 -1.41 0.22 0.77 1.25 0.48 25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4816 0.4653 0.4468 0.4355 0.4283 0.2669 0.1237 25.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.38 1.84 1.36 1.50 1.29 0.98 0.66 -
P/RPS 3.22 6.32 14.11 19.28 22.38 3.18 7.32 -12.78%
P/EPS 29.74 40.71 -38.20 267.86 65.82 17.50 32.35 -1.39%
EY 3.36 2.46 -2.62 0.37 1.52 5.71 3.09 1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.57 1.20 1.35 1.18 0.82 1.25 -1.52%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 26/05/14 23/05/13 28/05/12 23/05/11 24/05/10 25/05/09 -
Price 1.48 1.84 1.50 1.58 1.05 1.00 1.20 -
P/RPS 3.45 6.32 15.57 20.31 18.21 3.24 13.31 -20.14%
P/EPS 31.90 40.71 -42.13 282.14 53.57 17.86 58.82 -9.69%
EY 3.14 2.46 -2.37 0.35 1.87 5.60 1.70 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.57 1.33 1.42 0.96 0.83 2.26 -9.76%

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