[INNO] YoY 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- -64.2%
YoY- 71.95%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
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 30,919 13,510 9,433 7,022 2,560 6,246 10,274 20.14%
PBT 8,665 2,077 3,113 1,928 942 1,689 3,117 18.56%
Tax -1,964 -529 -446 -518 -122 -457 -850 14.97%
NP 6,701 1,548 2,667 1,410 820 1,232 2,267 19.78%
-
NP to SH 6,701 1,548 2,667 1,410 820 1,232 2,267 19.78%
-
Tax Rate 22.67% 25.47% 14.33% 26.87% 12.95% 27.06% 27.27% -
Total Cost 24,218 11,962 6,766 5,612 1,740 5,014 8,007 20.24%
-
Net Worth 245,065 229,333 215,629 214,319 209,767 204,701 63,969 25.07%
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 245,065 229,333 215,629 214,319 209,767 204,701 63,969 25.07%
NOSH 191,457 191,111 189,148 188,000 190,697 189,538 112,227 9.30%
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 21.67% 11.46% 28.27% 20.08% 32.03% 19.72% 22.07% -
ROE 2.73% 0.67% 1.24% 0.66% 0.39% 0.60% 3.54% -
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 16.15 7.07 4.99 3.74 1.34 3.30 9.15 9.92%
EPS 3.50 0.81 1.41 0.75 0.43 0.65 2.02 9.58%
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 6.46 2.82 1.97 1.47 0.53 1.30 2.15 20.11%
EPS 1.40 0.32 0.56 0.29 0.17 0.26 0.47 19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5118 0.4789 0.4503 0.4476 0.4381 0.4275 0.1336 25.07%
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 8.42 24.19 26.47 42.84 81.94 30.04 13.98 -8.09%
P/EPS 38.86 211.11 93.62 213.33 255.81 152.31 63.37 -7.82%
EY 2.57 0.47 1.07 0.47 0.39 0.66 1.58 8.44%
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 8.05 22.63 28.07 40.16 92.37 31.86 14.20 -9.02%
P/EPS 37.14 197.53 99.29 200.00 288.37 161.54 64.36 -8.75%
EY 2.69 0.51 1.01 0.50 0.35 0.62 1.55 9.61%
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