[INNO] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
08-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -15.45%
YoY- -27.53%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 51,366 23,869 18,886 17,526 34,954 37,152 46,136 1.80%
PBT 14,617 -167 7,422 7,125 9,348 11,653 12,980 1.99%
Tax -3,445 -556 -1,663 -1,342 -1,368 -4,292 -3,415 0.14%
NP 11,172 -723 5,759 5,783 7,980 7,361 9,565 2.62%
-
NP to SH 11,172 -723 5,759 5,783 7,980 7,361 9,565 2.62%
-
Tax Rate 23.57% - 22.41% 18.84% 14.63% 36.83% 26.31% -
Total Cost 40,194 24,592 13,127 11,743 26,974 29,791 36,571 1.58%
-
Net Worth 226,270 214,700 212,915 208,083 126,098 62,018 42,000 32.38%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 226,270 214,700 212,915 208,083 126,098 62,018 42,000 32.38%
NOSH 190,142 190,000 188,421 189,166 117,849 112,760 100,000 11.29%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 21.75% -3.03% 30.49% 33.00% 22.83% 19.81% 20.73% -
ROE 4.94% -0.34% 2.70% 2.78% 6.33% 11.87% 22.77% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 27.01 12.56 10.02 9.26 29.66 32.95 46.14 -8.53%
EPS 5.88 -0.38 3.06 3.06 6.77 6.53 9.57 -7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.13 1.13 1.10 1.07 0.55 0.42 18.94%
Adjusted Per Share Value based on latest NOSH - 189,166
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.73 4.98 3.94 3.66 7.30 7.76 9.63 1.81%
EPS 2.33 -0.15 1.20 1.21 1.67 1.54 2.00 2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4725 0.4484 0.4446 0.4345 0.2633 0.1295 0.0877 32.38%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.83 1.41 1.50 1.54 0.95 1.17 1.82 -
P/RPS 6.77 11.22 14.97 16.62 3.20 3.55 3.94 9.43%
P/EPS 31.15 -370.54 49.08 50.37 14.03 17.92 19.03 8.55%
EY 3.21 -0.27 2.04 1.99 7.13 5.58 5.26 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.25 1.33 1.40 0.89 2.13 4.33 -15.82%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 22/08/13 29/08/12 08/08/11 23/08/10 10/08/09 11/08/08 -
Price 1.72 1.30 1.80 1.30 0.98 1.20 1.96 -
P/RPS 6.37 10.35 17.96 14.03 3.30 3.64 4.25 6.97%
P/EPS 29.27 -341.63 58.89 42.52 14.47 18.38 20.49 6.12%
EY 3.42 -0.29 1.70 2.35 6.91 5.44 4.88 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.15 1.59 1.18 0.92 2.18 4.67 -17.70%

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