[INNO] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -27.75%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 13,510 9,433 7,022 2,560 6,246 10,274 11,833 2.23%
PBT 2,077 3,113 1,928 942 1,689 3,117 3,853 -9.78%
Tax -529 -446 -518 -122 -457 -850 0 -
NP 1,548 2,667 1,410 820 1,232 2,267 3,853 -14.09%
-
NP to SH 1,548 2,667 1,410 820 1,232 2,267 3,853 -14.09%
-
Tax Rate 25.47% 14.33% 26.87% 12.95% 27.06% 27.27% 0.00% -
Total Cost 11,962 6,766 5,612 1,740 5,014 8,007 7,980 6.97%
-
Net Worth 229,333 215,629 214,319 209,767 204,701 63,969 53,252 27.53%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 229,333 215,629 214,319 209,767 204,701 63,969 53,252 27.53%
NOSH 191,111 189,148 188,000 190,697 189,538 112,227 104,417 10.59%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.46% 28.27% 20.08% 32.03% 19.72% 22.07% 32.56% -
ROE 0.67% 1.24% 0.66% 0.39% 0.60% 3.54% 7.24% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.07 4.99 3.74 1.34 3.30 9.15 11.33 -7.55%
EPS 0.81 1.41 0.75 0.43 0.65 2.02 3.69 -22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.14 1.14 1.10 1.08 0.57 0.51 15.32%
Adjusted Per Share Value based on latest NOSH - 190,697
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.82 1.97 1.47 0.53 1.30 2.15 2.47 2.23%
EPS 0.32 0.56 0.29 0.17 0.26 0.47 0.80 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4789 0.4503 0.4476 0.4381 0.4275 0.1336 0.1112 27.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.71 1.32 1.60 1.10 0.99 1.28 1.80 -
P/RPS 24.19 26.47 42.84 81.94 30.04 13.98 15.88 7.26%
P/EPS 211.11 93.62 213.33 255.81 152.31 63.37 48.78 27.64%
EY 0.47 1.07 0.47 0.39 0.66 1.58 2.05 -21.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.16 1.40 1.00 0.92 2.25 3.53 -13.97%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 22/11/12 14/11/11 10/11/10 30/10/09 10/11/08 -
Price 1.60 1.40 1.50 1.24 1.05 1.30 1.10 -
P/RPS 22.63 28.07 40.16 92.37 31.86 14.20 9.71 15.13%
P/EPS 197.53 99.29 200.00 288.37 161.54 64.36 29.81 37.03%
EY 0.51 1.01 0.50 0.35 0.62 1.55 3.35 -26.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.23 1.32 1.13 0.97 2.28 2.16 -7.76%

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