Highlights

[INARI] QoQ Annualized Quarter Result on 2011-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -3.96%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 185,301 190,276 193,392 119,624 102,616 82,272 0 -
  QoQ % -2.61% -1.61% 61.67% 16.57% 24.73% 0.00% -
  Horiz. % 225.23% 231.28% 235.06% 145.40% 124.73% 100.00% -
PBT 21,945 23,462 18,796 20,484 20,298 24,354 0 -
  QoQ % -6.46% 24.82% -8.24% 0.91% -16.65% 0.00% -
  Horiz. % 90.11% 96.34% 77.18% 84.11% 83.35% 100.00% -
Tax -3,072 -3,168 -2,960 -1,725 -765 -326 0 -
  QoQ % 3.03% -7.03% -71.59% -125.39% -134.76% 0.00% -
  Horiz. % 942.33% 971.78% 907.98% 529.14% 234.76% 100.00% -
NP 18,873 20,294 15,836 18,759 19,533 24,028 0 -
  QoQ % -7.00% 28.15% -15.58% -3.96% -18.71% 0.00% -
  Horiz. % 78.55% 84.46% 65.91% 78.07% 81.29% 100.00% -
NP to SH 19,206 20,294 15,836 18,759 19,533 24,028 0 -
  QoQ % -5.36% 28.15% -15.58% -3.96% -18.71% 0.00% -
  Horiz. % 79.93% 84.46% 65.91% 78.07% 81.29% 100.00% -
Tax Rate 14.00 % 13.50 % 15.75 % 8.42 % 3.77 % 1.34 % - % -
  QoQ % 3.70% -14.29% 87.05% 123.34% 181.34% 0.00% -
  Horiz. % 1,044.78% 1,007.46% 1,175.37% 628.36% 281.34% 100.00% -
Total Cost 166,428 169,982 177,556 100,865 83,082 58,244 0 -
  QoQ % -2.09% -4.27% 76.03% 21.40% 42.65% 0.00% -
  Horiz. % 285.74% 291.84% 304.85% 173.18% 142.65% 100.00% -
Net Worth 81,388 72,557 71,230 30,539 24,054 - - -
  QoQ % 12.17% 1.86% 133.24% 26.96% 0.00% 0.00% -
  Horiz. % 338.35% 301.64% 296.12% 126.96% 100.00% - -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,730 7,805 7,662 - - - - -
  QoQ % 11.85% 1.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.93% 101.86% 100.00% - - - -
Div Payout % 45.45 % 38.46 % 48.39 % - % - % - % - % -
  QoQ % 18.17% -20.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.92% 79.48% 100.00% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 81,388 72,557 71,230 30,539 24,054 - - -
  QoQ % 12.17% 1.86% 133.24% 26.96% 0.00% 0.00% -
  Horiz. % 338.35% 301.64% 296.12% 126.96% 100.00% - -
NOSH 327,386 325,224 319,274 167,341 144,906 106,224 - -
  QoQ % 0.66% 1.86% 90.79% 15.48% 36.41% 0.00% -
  Horiz. % 308.20% 306.17% 300.57% 157.54% 136.41% 100.00% -
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.19 % 10.67 % 8.19 % 15.68 % 19.04 % 29.21 % - % -
  QoQ % -4.50% 30.28% -47.77% -17.65% -34.82% 0.00% -
  Horiz. % 34.89% 36.53% 28.04% 53.68% 65.18% 100.00% -
ROE 23.60 % 27.97 % 22.23 % 61.42 % 81.20 % - % - % -
  QoQ % -15.62% 25.82% -63.81% -24.36% 0.00% 0.00% -
  Horiz. % 29.06% 34.45% 27.38% 75.64% 100.00% - -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 56.60 58.51 60.57 71.48 70.82 77.45 - -
  QoQ % -3.26% -3.40% -15.26% 0.93% -8.56% 0.00% -
  Horiz. % 73.08% 75.55% 78.21% 92.29% 91.44% 100.00% -
EPS 5.87 6.24 4.96 11.21 13.48 22.62 0.00 -
  QoQ % -5.93% 25.81% -55.75% -16.84% -40.41% 0.00% -
  Horiz. % 25.95% 27.59% 21.93% 49.56% 59.59% 100.00% -
DPS 2.67 2.40 2.40 0.00 0.00 0.00 0.00 -
  QoQ % 11.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.25% 100.00% 100.00% - - - -
NAPS 0.2486 0.2231 0.2231 0.1825 0.1660 - - -
  QoQ % 11.43% 0.00% 22.25% 9.94% 0.00% 0.00% -
  Horiz. % 149.76% 134.40% 134.40% 109.94% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,288,746
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.63 5.79 5.88 3.64 3.12 2.50 - -
  QoQ % -2.76% -1.53% 61.54% 16.67% 24.80% 0.00% -
  Horiz. % 225.20% 231.60% 235.20% 145.60% 124.80% 100.00% -
EPS 0.58 0.62 0.48 0.57 0.59 0.73 0.00 -
  QoQ % -6.45% 29.17% -15.79% -3.39% -19.18% 0.00% -
  Horiz. % 79.45% 84.93% 65.75% 78.08% 80.82% 100.00% -
DPS 0.27 0.24 0.23 0.00 0.00 0.00 0.00 -
  QoQ % 12.50% 4.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.39% 104.35% 100.00% - - - -
NAPS 0.0247 0.0221 0.0217 0.0093 0.0073 - - -
  QoQ % 11.76% 1.84% 133.33% 27.40% 0.00% 0.00% -
  Horiz. % 338.36% 302.74% 297.26% 127.40% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 - - - - -
Price 0.3800 0.3800 0.3600 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.67 0.65 0.59 0.00 0.00 0.00 0.00 -
  QoQ % 3.08% 10.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.56% 110.17% 100.00% - - - -
P/EPS 6.48 6.09 7.26 0.00 0.00 0.00 0.00 -
  QoQ % 6.40% -16.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.26% 83.88% 100.00% - - - -
EY 15.44 16.42 13.78 0.00 0.00 0.00 0.00 -
  QoQ % -5.97% 19.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.05% 119.16% 100.00% - - - -
DY 7.02 6.32 6.67 0.00 0.00 0.00 0.00 -
  QoQ % 11.08% -5.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.25% 94.75% 100.00% - - - -
P/NAPS 1.53 1.70 1.61 0.00 0.00 0.00 0.00 -
  QoQ % -10.00% 5.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.03% 105.59% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 24/11/11 25/08/11 - - - -
Price 0.3650 0.3700 0.3700 0.4250 0.0000 0.0000 0.0000 -
P/RPS 0.64 0.63 0.61 0.59 0.00 0.00 0.00 -
  QoQ % 1.59% 3.28% 3.39% 0.00% 0.00% 0.00% -
  Horiz. % 108.47% 106.78% 103.39% 100.00% - - -
P/EPS 6.22 5.93 7.46 3.79 0.00 0.00 0.00 -
  QoQ % 4.89% -20.51% 96.83% 0.00% 0.00% 0.00% -
  Horiz. % 164.12% 156.46% 196.83% 100.00% - - -
EY 16.07 16.86 13.41 26.38 0.00 0.00 0.00 -
  QoQ % -4.69% 25.73% -49.17% 0.00% 0.00% 0.00% -
  Horiz. % 60.92% 63.91% 50.83% 100.00% - - -
DY 7.31 6.49 6.49 0.00 0.00 0.00 0.00 -
  QoQ % 12.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.63% 100.00% 100.00% - - - -
P/NAPS 1.47 1.66 1.66 2.33 0.00 0.00 0.00 -
  QoQ % -11.45% 0.00% -28.76% 0.00% 0.00% 0.00% -
  Horiz. % 63.09% 71.24% 71.24% 100.00% - - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS