Highlights

[INARI] QoQ Annualized Quarter Result on 2011-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -15.58%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 180,775 185,301 190,276 193,392 119,624 102,616 82,272 69.10%
  QoQ % -2.44% -2.61% -1.61% 61.67% 16.57% 24.73% -
  Horiz. % 219.73% 225.23% 231.28% 235.06% 145.40% 124.73% 100.00%
PBT 20,302 21,945 23,462 18,796 20,484 20,298 24,354 -11.43%
  QoQ % -7.49% -6.46% 24.82% -8.24% 0.91% -16.65% -
  Horiz. % 83.36% 90.11% 96.34% 77.18% 84.11% 83.35% 100.00%
Tax -1,016 -3,072 -3,168 -2,960 -1,725 -765 -326 113.51%
  QoQ % 66.93% 3.03% -7.03% -71.59% -125.39% -134.76% -
  Horiz. % 311.66% 942.33% 971.78% 907.98% 529.14% 234.76% 100.00%
NP 19,286 18,873 20,294 15,836 18,759 19,533 24,028 -13.64%
  QoQ % 2.19% -7.00% 28.15% -15.58% -3.96% -18.71% -
  Horiz. % 80.26% 78.55% 84.46% 65.91% 78.07% 81.29% 100.00%
NP to SH 19,887 19,206 20,294 15,836 18,759 19,533 24,028 -11.86%
  QoQ % 3.54% -5.36% 28.15% -15.58% -3.96% -18.71% -
  Horiz. % 82.77% 79.93% 84.46% 65.91% 78.07% 81.29% 100.00%
Tax Rate 5.00 % 14.00 % 13.50 % 15.75 % 8.42 % 3.77 % 1.34 % 140.76%
  QoQ % -64.29% 3.70% -14.29% 87.05% 123.34% 181.34% -
  Horiz. % 373.13% 1,044.78% 1,007.46% 1,175.37% 628.36% 281.34% 100.00%
Total Cost 161,489 166,428 169,982 177,556 100,865 83,082 58,244 97.48%
  QoQ % -2.97% -2.09% -4.27% 76.03% 21.40% 42.65% -
  Horiz. % 277.26% 285.74% 291.84% 304.85% 173.18% 142.65% 100.00%
Net Worth 82,074 81,388 72,557 71,230 30,539 24,054 - -
  QoQ % 0.84% 12.17% 1.86% 133.24% 26.96% 0.00% -
  Horiz. % 341.21% 338.35% 301.64% 296.12% 126.96% 100.00% -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,188 8,730 7,805 7,662 - - - -
  QoQ % 5.25% 11.85% 1.86% 0.00% 0.00% 0.00% -
  Horiz. % 119.92% 113.93% 101.86% 100.00% - - -
Div Payout % 46.20 % 45.45 % 38.46 % 48.39 % - % - % - % -
  QoQ % 1.65% 18.17% -20.52% 0.00% 0.00% 0.00% -
  Horiz. % 95.47% 93.92% 79.48% 100.00% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 82,074 81,388 72,557 71,230 30,539 24,054 - -
  QoQ % 0.84% 12.17% 1.86% 133.24% 26.96% 0.00% -
  Horiz. % 341.21% 338.35% 301.64% 296.12% 126.96% 100.00% -
NOSH 328,168 327,386 325,224 319,274 167,341 144,906 106,224 112.27%
  QoQ % 0.24% 0.66% 1.86% 90.79% 15.48% 36.41% -
  Horiz. % 308.94% 308.20% 306.17% 300.57% 157.54% 136.41% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.67 % 10.19 % 10.67 % 8.19 % 15.68 % 19.04 % 29.21 % -48.93%
  QoQ % 4.71% -4.50% 30.28% -47.77% -17.65% -34.82% -
  Horiz. % 36.53% 34.89% 36.53% 28.04% 53.68% 65.18% 100.00%
ROE 24.23 % 23.60 % 27.97 % 22.23 % 61.42 % 81.20 % - % -
  QoQ % 2.67% -15.62% 25.82% -63.81% -24.36% 0.00% -
  Horiz. % 29.84% 29.06% 34.45% 27.38% 75.64% 100.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.09 56.60 58.51 60.57 71.48 70.82 77.45 -20.33%
  QoQ % -2.67% -3.26% -3.40% -15.26% 0.93% -8.56% -
  Horiz. % 71.13% 73.08% 75.55% 78.21% 92.29% 91.44% 100.00%
EPS 6.06 5.87 6.24 4.96 11.21 13.48 22.62 -58.48%
  QoQ % 3.24% -5.93% 25.81% -55.75% -16.84% -40.41% -
  Horiz. % 26.79% 25.95% 27.59% 21.93% 49.56% 59.59% 100.00%
DPS 2.80 2.67 2.40 2.40 0.00 0.00 0.00 -
  QoQ % 4.87% 11.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 111.25% 100.00% 100.00% - - -
NAPS 0.2501 0.2486 0.2231 0.2231 0.1825 0.1660 - -
  QoQ % 0.60% 11.43% 0.00% 22.25% 9.94% 0.00% -
  Horiz. % 150.66% 149.76% 134.40% 134.40% 109.94% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,224,628
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.61 5.75 5.90 6.00 3.71 3.18 2.55 69.24%
  QoQ % -2.43% -2.54% -1.67% 61.73% 16.67% 24.71% -
  Horiz. % 220.00% 225.49% 231.37% 235.29% 145.49% 124.71% 100.00%
EPS 0.62 0.60 0.63 0.49 0.58 0.61 0.75 -11.93%
  QoQ % 3.33% -4.76% 28.57% -15.52% -4.92% -18.67% -
  Horiz. % 82.67% 80.00% 84.00% 65.33% 77.33% 81.33% 100.00%
DPS 0.28 0.27 0.24 0.24 0.00 0.00 0.00 -
  QoQ % 3.70% 12.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.67% 112.50% 100.00% 100.00% - - -
NAPS 0.0255 0.0252 0.0225 0.0221 0.0095 0.0075 - -
  QoQ % 1.19% 12.00% 1.81% 132.63% 26.67% 0.00% -
  Horiz. % 340.00% 336.00% 300.00% 294.67% 126.67% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 - - - -
Price 0.3700 0.3800 0.3800 0.3600 0.0000 0.0000 0.0000 -
P/RPS 0.67 0.67 0.65 0.59 0.00 0.00 0.00 -
  QoQ % 0.00% 3.08% 10.17% 0.00% 0.00% 0.00% -
  Horiz. % 113.56% 113.56% 110.17% 100.00% - - -
P/EPS 6.11 6.48 6.09 7.26 0.00 0.00 0.00 -
  QoQ % -5.71% 6.40% -16.12% 0.00% 0.00% 0.00% -
  Horiz. % 84.16% 89.26% 83.88% 100.00% - - -
EY 16.38 15.44 16.42 13.78 0.00 0.00 0.00 -
  QoQ % 6.09% -5.97% 19.16% 0.00% 0.00% 0.00% -
  Horiz. % 118.87% 112.05% 119.16% 100.00% - - -
DY 7.57 7.02 6.32 6.67 0.00 0.00 0.00 -
  QoQ % 7.83% 11.08% -5.25% 0.00% 0.00% 0.00% -
  Horiz. % 113.49% 105.25% 94.75% 100.00% - - -
P/NAPS 1.48 1.53 1.70 1.61 0.00 0.00 0.00 -
  QoQ % -3.27% -10.00% 5.59% 0.00% 0.00% 0.00% -
  Horiz. % 91.93% 95.03% 105.59% 100.00% - - -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 27/02/12 24/11/11 25/08/11 - - -
Price 0.3600 0.3650 0.3700 0.3700 0.4250 0.0000 0.0000 -
P/RPS 0.65 0.64 0.63 0.61 0.59 0.00 0.00 -
  QoQ % 1.56% 1.59% 3.28% 3.39% 0.00% 0.00% -
  Horiz. % 110.17% 108.47% 106.78% 103.39% 100.00% - -
P/EPS 5.94 6.22 5.93 7.46 3.79 0.00 0.00 -
  QoQ % -4.50% 4.89% -20.51% 96.83% 0.00% 0.00% -
  Horiz. % 156.73% 164.12% 156.46% 196.83% 100.00% - -
EY 16.83 16.07 16.86 13.41 26.38 0.00 0.00 -
  QoQ % 4.73% -4.69% 25.73% -49.17% 0.00% 0.00% -
  Horiz. % 63.80% 60.92% 63.91% 50.83% 100.00% - -
DY 7.78 7.31 6.49 6.49 0.00 0.00 0.00 -
  QoQ % 6.43% 12.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.88% 112.63% 100.00% 100.00% - - -
P/NAPS 1.44 1.47 1.66 1.66 2.33 0.00 0.00 -
  QoQ % -2.04% -11.45% 0.00% -28.76% 0.00% 0.00% -
  Horiz. % 61.80% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers