[INNO] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 44.16%
YoY- -15.75%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,497 13,385 27,690 28,246 39,362 37,679 3,899 36.70%
PBT 7,255 4,387 9,337 7,797 11,991 10,533 -1,228 -
Tax -1,845 -771 -2,204 -968 -3,885 -2,962 8 -
NP 5,410 3,616 7,133 6,829 8,106 7,571 -1,220 -
-
NP to SH 5,410 3,616 7,133 6,829 8,106 7,571 -1,220 -
-
Tax Rate 25.43% 17.57% 23.61% 12.42% 32.40% 28.12% - -
Total Cost 20,087 9,769 20,557 21,417 31,256 30,108 5,119 25.56%
-
Net Worth 214,891 209,050 167,110 66,377 54,268 38,014 30,999 38.04%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 214,891 209,050 167,110 66,377 54,268 38,014 30,999 38.04%
NOSH 188,501 188,333 153,312 112,504 104,362 100,039 99,999 11.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.22% 27.02% 25.76% 24.18% 20.59% 20.09% -31.29% -
ROE 2.52% 1.73% 4.27% 10.29% 14.94% 19.92% -3.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.53 7.11 18.06 25.11 37.72 37.66 3.90 23.01%
EPS 2.87 1.92 4.65 6.07 7.77 7.57 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.09 0.59 0.52 0.38 0.31 24.21%
Adjusted Per Share Value based on latest NOSH - 112,777
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.32 2.80 5.78 5.90 8.22 7.87 0.81 36.80%
EPS 1.13 0.76 1.49 1.43 1.69 1.58 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4488 0.4366 0.349 0.1386 0.1133 0.0794 0.0647 38.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.55 1.34 1.16 1.00 1.20 2.24 2.06 -
P/RPS 11.46 18.85 6.42 3.98 3.18 5.95 52.83 -22.46%
P/EPS 54.01 69.79 24.93 16.47 15.45 29.60 -168.85 -
EY 1.85 1.43 4.01 6.07 6.47 3.38 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.21 1.06 1.69 2.31 5.89 6.65 -23.22%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 21/02/11 23/02/10 26/02/09 18/02/08 23/02/07 -
Price 1.43 1.60 1.09 1.18 0.75 2.20 2.00 -
P/RPS 10.57 22.51 6.04 4.70 1.99 5.84 51.30 -23.12%
P/EPS 49.83 83.33 23.43 19.44 9.66 29.07 -163.93 -
EY 2.01 1.20 4.27 5.14 10.36 3.44 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.44 1.00 2.00 1.44 5.79 6.45 -23.90%

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