[INNO] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 33.44%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 20,732 19,949 9,986 23,837 21,155 24,924 9,282 14.31%
PBT 1,181 7,418 3,397 6,633 6,447 7,462 2,521 -11.86%
Tax -446 -1,807 -519 -1,717 -1,710 -453 0 -
NP 735 5,611 2,878 4,916 4,737 7,009 2,521 -18.55%
-
NP to SH 735 5,611 2,878 4,916 4,737 7,009 2,521 -18.55%
-
Tax Rate 37.76% 24.36% 15.28% 25.89% 26.52% 6.07% 0.00% -
Total Cost 19,997 14,338 7,108 18,921 16,418 17,915 6,761 19.79%
-
Net Worth 214,846 215,371 206,915 153,005 64,135 53,193 33,013 36.59%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 214,846 215,371 206,915 153,005 64,135 53,193 33,013 36.59%
NOSH 188,461 188,922 188,104 141,671 112,517 104,300 100,039 11.12%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.55% 28.13% 28.82% 20.62% 22.39% 28.12% 27.16% -
ROE 0.34% 2.61% 1.39% 3.21% 7.39% 13.18% 7.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.00 10.56 5.31 16.83 18.80 23.90 9.28 2.87%
EPS 0.39 2.97 1.53 3.47 4.21 6.72 2.52 -26.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.10 1.08 0.57 0.51 0.33 22.92%
Adjusted Per Share Value based on latest NOSH - 189,538
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.33 4.17 2.09 4.98 4.42 5.20 1.94 14.30%
EPS 0.15 1.17 0.60 1.03 0.99 1.46 0.53 -18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4487 0.4498 0.4321 0.3195 0.1339 0.1111 0.0689 36.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.32 1.60 1.10 0.99 1.28 1.80 2.32 -
P/RPS 12.00 15.15 20.72 5.88 6.81 7.53 25.00 -11.50%
P/EPS 338.46 53.87 71.90 28.53 30.40 26.79 92.06 24.20%
EY 0.30 1.86 1.39 3.51 3.29 3.73 1.09 -19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.40 1.00 0.92 2.25 3.53 7.03 -25.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 14/11/11 10/11/10 30/10/09 10/11/08 19/11/07 -
Price 1.40 1.50 1.24 1.05 1.30 1.10 2.38 -
P/RPS 12.73 14.21 23.36 6.24 6.91 4.60 25.65 -11.01%
P/EPS 358.97 50.51 81.05 30.26 30.88 16.37 94.44 24.89%
EY 0.28 1.98 1.23 3.30 3.24 6.11 1.06 -19.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.32 1.13 0.97 2.28 2.16 7.21 -25.50%

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