[INNO] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 94.82%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 79,292 51,366 23,869 18,886 17,526 34,954 37,152 13.46%
PBT 15,084 14,617 -167 7,422 7,125 9,348 11,653 4.39%
Tax -3,423 -3,445 -556 -1,663 -1,342 -1,368 -4,292 -3.69%
NP 11,661 11,172 -723 5,759 5,783 7,980 7,361 7.96%
-
NP to SH 11,661 11,172 -723 5,759 5,783 7,980 7,361 7.96%
-
Tax Rate 22.69% 23.57% - 22.41% 18.84% 14.63% 36.83% -
Total Cost 67,631 40,194 24,592 13,127 11,743 26,974 29,791 14.63%
-
Net Worth 239,185 226,270 214,700 212,915 208,083 126,098 62,018 25.21%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 239,185 226,270 214,700 212,915 208,083 126,098 62,018 25.21%
NOSH 191,348 190,142 190,000 188,421 189,166 117,849 112,760 9.20%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 14.71% 21.75% -3.03% 30.49% 33.00% 22.83% 19.81% -
ROE 4.88% 4.94% -0.34% 2.70% 2.78% 6.33% 11.87% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.44 27.01 12.56 10.02 9.26 29.66 32.95 3.89%
EPS 6.09 5.88 -0.38 3.06 3.06 6.77 6.53 -1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.19 1.13 1.13 1.10 1.07 0.55 14.65%
Adjusted Per Share Value based on latest NOSH - 188,421
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.56 10.73 4.98 3.94 3.66 7.30 7.76 13.45%
EPS 2.44 2.33 -0.15 1.20 1.21 1.67 1.54 7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4995 0.4725 0.4484 0.4446 0.4345 0.2633 0.1295 25.21%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.50 1.83 1.41 1.50 1.54 0.95 1.17 -
P/RPS 3.62 6.77 11.22 14.97 16.62 3.20 3.55 0.32%
P/EPS 24.61 31.15 -370.54 49.08 50.37 14.03 17.92 5.42%
EY 4.06 3.21 -0.27 2.04 1.99 7.13 5.58 -5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.54 1.25 1.33 1.40 0.89 2.13 -9.11%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 22/08/13 29/08/12 08/08/11 23/08/10 10/08/09 -
Price 1.45 1.72 1.30 1.80 1.30 0.98 1.20 -
P/RPS 3.50 6.37 10.35 17.96 14.03 3.30 3.64 -0.65%
P/EPS 23.79 29.27 -341.63 58.89 42.52 14.47 18.38 4.39%
EY 4.20 3.42 -0.29 1.70 2.35 6.91 5.44 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.45 1.15 1.59 1.18 0.92 2.18 -9.97%

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