[INNO] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[INNO] INNOPRISE PLANTATIONS BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.74%
YoY- -3.26%
Quarter Report
Latest QR
Upcoming QR
INNO's Result
INNO's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 26,405 14,326 22,185 33,942 38,381 40,238 4,840 32.64%
PBT 5,307 3,568 8,670 8,898 11,998 11,219 -685 -
Tax -1,845 -612 -1,830 -1,272 -4,115 -2,962 8 -
NP 3,462 2,956 6,840 7,626 7,883 8,257 -677 -
-
NP to SH 3,462 2,956 6,840 7,626 7,883 8,257 -677 -
-
Tax Rate 34.77% 17.15% 21.11% 14.30% 34.30% 26.40% - -
Total Cost 22,943 11,370 15,345 26,316 30,498 31,981 5,517 26.78%
-
Net Worth 213,938 208,521 205,097 127,800 59,235 38,804 31,000 37.94%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 213,938 208,521 205,097 127,800 59,235 38,804 31,000 37.94%
NOSH 189,325 187,857 188,163 106,500 111,764 99,499 100,000 11.21%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.11% 20.63% 30.83% 22.47% 20.54% 20.52% -13.99% -
ROE 1.62% 1.42% 3.33% 5.97% 13.31% 21.28% -2.18% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.95 7.63 11.79 31.87 34.34 40.44 4.84 19.27%
EPS 1.83 1.57 3.64 7.16 7.05 8.30 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 1.20 0.53 0.39 0.31 24.03%
Adjusted Per Share Value based on latest NOSH - 106,500
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.51 2.99 4.63 7.09 8.02 8.40 1.01 32.64%
EPS 0.72 0.62 1.43 1.59 1.65 1.72 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4468 0.4355 0.4283 0.2669 0.1237 0.081 0.0647 37.95%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.36 1.50 1.29 0.98 0.66 1.80 1.92 -
P/RPS 9.75 19.67 10.94 3.07 1.92 4.45 39.67 -20.83%
P/EPS 74.37 95.33 35.49 13.69 9.36 21.69 -283.60 -
EY 1.34 1.05 2.82 7.31 10.69 4.61 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.35 1.18 0.82 1.25 4.62 6.19 -23.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 28/05/12 23/05/11 24/05/10 25/05/09 26/05/08 21/05/07 -
Price 1.50 1.58 1.05 1.00 1.20 2.12 1.82 -
P/RPS 10.76 20.72 8.91 3.14 3.49 5.24 37.60 -18.80%
P/EPS 82.03 100.41 28.88 13.97 17.01 25.55 -268.83 -
EY 1.22 1.00 3.46 7.16 5.88 3.91 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.42 0.96 0.83 2.26 5.44 5.87 -21.90%

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