[INNO] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.62%
YoY- -23.04%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 18,886 17,526 34,954 37,152 46,136 7,260 1,272 56.71%
PBT 7,422 7,125 9,348 11,653 12,980 515 19,571 -14.90%
Tax -1,663 -1,342 -1,368 -4,292 -3,415 8 0 -
NP 5,759 5,783 7,980 7,361 9,565 523 19,571 -18.42%
-
NP to SH 5,759 5,783 7,980 7,361 9,565 523 19,571 -18.42%
-
Tax Rate 22.41% 18.84% 14.63% 36.83% 26.31% -1.55% 0.00% -
Total Cost 13,127 11,743 26,974 29,791 36,571 6,737 -18,299 -
-
Net Worth 212,915 208,083 126,098 62,018 42,000 32,060 31,573 37.41%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 212,915 208,083 126,098 62,018 42,000 32,060 31,573 37.41%
NOSH 188,421 189,166 117,849 112,760 100,000 100,190 98,666 11.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 30.49% 33.00% 22.83% 19.81% 20.73% 7.20% 1,538.60% -
ROE 2.70% 2.78% 6.33% 11.87% 22.77% 1.63% 61.99% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.02 9.26 29.66 32.95 46.14 7.25 1.29 40.68%
EPS 3.06 3.06 6.77 6.53 9.57 0.52 19.84 -26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.07 0.55 0.42 0.32 0.32 23.37%
Adjusted Per Share Value based on latest NOSH - 112,760
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.94 3.66 7.30 7.76 9.63 1.52 0.27 56.25%
EPS 1.20 1.21 1.67 1.54 2.00 0.11 4.09 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4446 0.4345 0.2633 0.1295 0.0877 0.067 0.0659 37.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.50 1.54 0.95 1.17 1.82 2.70 1.06 -
P/RPS 14.97 16.62 3.20 3.55 3.94 37.26 82.22 -24.69%
P/EPS 49.08 50.37 14.03 17.92 19.03 517.24 5.34 44.68%
EY 2.04 1.99 7.13 5.58 5.26 0.19 18.71 -30.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.40 0.89 2.13 4.33 8.44 3.31 -14.08%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 08/08/11 23/08/10 10/08/09 11/08/08 20/08/07 22/08/06 -
Price 1.80 1.30 0.98 1.20 1.96 2.16 1.48 -
P/RPS 17.96 14.03 3.30 3.64 4.25 29.81 114.80 -26.57%
P/EPS 58.89 42.52 14.47 18.38 20.49 413.79 7.46 41.06%
EY 1.70 2.35 6.91 5.44 4.88 0.24 13.40 -29.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.18 0.92 2.18 4.67 6.75 4.63 -16.30%

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