[INNO] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.97%
YoY- 20.26%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 26,280 23,348 13,840 30,926 35,593 53,321 10,371 16.74%
PBT 1,018 8,408 6,378 7,920 10,917 15,474 1,999 -10.62%
Tax -484 -2,059 -1,007 -975 -5,142 -3,415 8 -
NP 534 6,349 5,371 6,945 5,775 12,059 2,007 -19.78%
-
NP to SH 534 6,349 5,371 6,945 5,775 12,059 2,007 -19.78%
-
Tax Rate 47.54% 24.49% 15.79% 12.31% 47.10% 22.07% -0.40% -
Total Cost 25,746 16,999 8,469 23,981 29,818 41,262 8,364 20.58%
-
Net Worth 215,629 214,319 209,767 204,701 63,969 53,252 32,975 36.70%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 215,629 214,319 209,767 204,701 63,969 53,252 32,975 36.70%
NOSH 189,148 188,000 190,697 189,538 112,227 104,417 99,926 11.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.03% 27.19% 38.81% 22.46% 16.23% 22.62% 19.35% -
ROE 0.25% 2.96% 2.56% 3.39% 9.03% 22.64% 6.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.89 12.42 7.26 16.32 31.71 51.07 10.38 4.96%
EPS 0.28 3.38 2.82 3.66 5.15 11.55 2.01 -27.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.10 1.08 0.57 0.51 0.33 22.92%
Adjusted Per Share Value based on latest NOSH - 189,538
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.49 4.88 2.89 6.46 7.43 11.14 2.17 16.71%
EPS 0.11 1.33 1.12 1.45 1.21 2.52 0.42 -19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4503 0.4476 0.4381 0.4275 0.1336 0.1112 0.0689 36.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.32 1.60 1.10 0.99 1.28 1.80 2.32 -
P/RPS 9.50 12.88 15.16 6.07 4.04 3.52 22.35 -13.27%
P/EPS 467.56 47.38 39.06 27.02 24.87 15.59 115.51 26.21%
EY 0.21 2.11 2.56 3.70 4.02 6.42 0.87 -21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.40 1.00 0.92 2.25 3.53 7.03 -25.91%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 14/11/11 10/11/10 30/10/09 10/11/08 19/11/07 -
Price 1.40 1.50 1.24 1.05 1.30 1.10 2.38 -
P/RPS 10.08 12.08 17.09 6.44 4.10 2.15 22.93 -12.79%
P/EPS 495.90 44.42 44.03 28.66 25.26 9.52 118.50 26.91%
EY 0.20 2.25 2.27 3.49 3.96 10.50 0.84 -21.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.32 1.13 0.97 2.28 2.16 7.21 -25.50%

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