Highlights

[INARI] QoQ Cumulative Quarter Result on 2012-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     38.06%    YoY -     6.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 173,479 116,703 54,646 180,775 138,976 95,138 48,348 134.19%
  QoQ % 48.65% 113.56% -69.77% 30.08% 46.08% 96.78% -
  Horiz. % 358.81% 241.38% 113.03% 373.90% 287.45% 196.78% 100.00%
PBT 29,752 21,428 10,158 20,302 16,459 11,731 4,699 241.86%
  QoQ % 38.85% 110.95% -49.97% 23.35% 40.30% 149.65% -
  Horiz. % 633.16% 456.01% 216.17% 432.05% 350.27% 249.65% 100.00%
Tax -1,277 -5,390 -2,773 -1,016 -2,304 -1,584 -740 43.82%
  QoQ % 76.31% -94.37% -172.93% 55.90% -45.45% -114.05% -
  Horiz. % 172.57% 728.38% 374.73% 137.30% 311.35% 214.05% 100.00%
NP 28,475 16,038 7,385 19,286 14,155 10,147 3,959 272.16%
  QoQ % 77.55% 117.17% -61.71% 36.25% 39.50% 156.30% -
  Horiz. % 719.25% 405.10% 186.54% 487.14% 357.54% 256.30% 100.00%
NP to SH 28,898 16,510 7,529 19,887 14,405 10,147 3,959 275.83%
  QoQ % 75.03% 119.29% -62.14% 38.06% 41.96% 156.30% -
  Horiz. % 729.93% 417.02% 190.17% 502.32% 363.85% 256.30% 100.00%
Tax Rate 4.29 % 25.15 % 27.30 % 5.00 % 14.00 % 13.50 % 15.75 % -57.95%
  QoQ % -82.94% -7.88% 446.00% -64.29% 3.70% -14.29% -
  Horiz. % 27.24% 159.68% 173.33% 31.75% 88.89% 85.71% 100.00%
Total Cost 145,004 100,665 47,261 161,489 124,821 84,991 44,389 120.00%
  QoQ % 44.05% 113.00% -70.73% 29.38% 46.86% 91.47% -
  Horiz. % 326.67% 226.78% 106.47% 363.80% 281.20% 191.47% 100.00%
Net Worth 108,426 96,000 94,179 82,074 81,388 72,557 71,230 32.29%
  QoQ % 12.94% 1.93% 14.75% 0.84% 12.17% 1.86% -
  Horiz. % 152.22% 134.77% 132.22% 115.23% 114.26% 101.86% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 11,774 5,716 2,688 9,188 6,547 3,902 1,915 235.18%
  QoQ % 105.98% 112.59% -70.74% 40.33% 67.77% 103.73% -
  Horiz. % 614.65% 298.40% 140.37% 479.67% 341.80% 203.73% 100.00%
Div Payout % 40.75 % 34.62 % 35.71 % 46.20 % 45.45 % 38.46 % 48.39 % -10.81%
  QoQ % 17.71% -3.05% -22.71% 1.65% 18.17% -20.52% -
  Horiz. % 84.21% 71.54% 73.80% 95.47% 93.92% 79.48% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 108,426 96,000 94,179 82,074 81,388 72,557 71,230 32.29%
  QoQ % 12.94% 1.93% 14.75% 0.84% 12.17% 1.86% -
  Horiz. % 152.22% 134.77% 132.22% 115.23% 114.26% 101.86% 100.00%
NOSH 336,414 336,252 336,116 328,168 327,386 325,224 319,274 3.54%
  QoQ % 0.05% 0.04% 2.42% 0.24% 0.66% 1.86% -
  Horiz. % 105.37% 105.32% 105.28% 102.79% 102.54% 101.86% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.41 % 13.74 % 13.51 % 10.67 % 10.19 % 10.67 % 8.19 % 58.87%
  QoQ % 19.43% 1.70% 26.62% 4.71% -4.50% 30.28% -
  Horiz. % 200.37% 167.77% 164.96% 130.28% 124.42% 130.28% 100.00%
ROE 26.65 % 17.20 % 7.99 % 24.23 % 17.70 % 13.98 % 5.56 % 184.01%
  QoQ % 54.94% 115.27% -67.02% 36.89% 26.61% 151.44% -
  Horiz. % 479.32% 309.35% 143.71% 435.79% 318.35% 251.44% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.57 34.71 16.26 55.09 42.45 29.25 15.14 126.22%
  QoQ % 48.57% 113.47% -70.48% 29.78% 45.13% 93.20% -
  Horiz. % 340.62% 229.26% 107.40% 363.87% 280.38% 193.20% 100.00%
EPS 8.59 4.91 2.24 6.06 4.40 3.12 1.24 262.97%
  QoQ % 74.95% 119.20% -63.04% 37.73% 41.03% 151.61% -
  Horiz. % 692.74% 395.97% 180.65% 488.71% 354.84% 251.61% 100.00%
DPS 3.50 1.70 0.80 2.80 2.00 1.20 0.60 223.70%
  QoQ % 105.88% 112.50% -71.43% 40.00% 66.67% 100.00% -
  Horiz. % 583.33% 283.33% 133.33% 466.67% 333.33% 200.00% 100.00%
NAPS 0.3223 0.2855 0.2802 0.2501 0.2486 0.2231 0.2231 27.76%
  QoQ % 12.89% 1.89% 12.04% 0.60% 11.43% 0.00% -
  Horiz. % 144.46% 127.97% 125.59% 112.10% 111.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,271,213
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.30 3.57 1.67 5.53 4.25 2.91 1.48 133.89%
  QoQ % 48.46% 113.77% -69.80% 30.12% 46.05% 96.62% -
  Horiz. % 358.11% 241.22% 112.84% 373.65% 287.16% 196.62% 100.00%
EPS 0.88 0.50 0.23 0.61 0.44 0.31 0.12 277.00%
  QoQ % 76.00% 117.39% -62.30% 38.64% 41.94% 158.33% -
  Horiz. % 733.33% 416.67% 191.67% 508.33% 366.67% 258.33% 100.00%
DPS 0.36 0.17 0.08 0.28 0.20 0.12 0.06 229.83%
  QoQ % 111.76% 112.50% -71.43% 40.00% 66.67% 100.00% -
  Horiz. % 600.00% 283.33% 133.33% 466.67% 333.33% 200.00% 100.00%
NAPS 0.0331 0.0293 0.0288 0.0251 0.0249 0.0222 0.0218 32.07%
  QoQ % 12.97% 1.74% 14.74% 0.80% 12.16% 1.83% -
  Horiz. % 151.83% 134.40% 132.11% 115.14% 114.22% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.4350 0.4000 0.3400 0.3700 0.3800 0.3800 0.3600 -
P/RPS 0.84 1.15 2.09 0.67 0.90 1.30 2.38 -50.03%
  QoQ % -26.96% -44.98% 211.94% -25.56% -30.77% -45.38% -
  Horiz. % 35.29% 48.32% 87.82% 28.15% 37.82% 54.62% 100.00%
P/EPS 5.06 8.15 15.18 6.11 8.64 12.18 29.03 -68.76%
  QoQ % -37.91% -46.31% 148.45% -29.28% -29.06% -58.04% -
  Horiz. % 17.43% 28.07% 52.29% 21.05% 29.76% 41.96% 100.00%
EY 19.75 12.28 6.59 16.38 11.58 8.21 3.44 220.29%
  QoQ % 60.83% 86.34% -59.77% 41.45% 41.05% 138.66% -
  Horiz. % 574.13% 356.98% 191.57% 476.16% 336.63% 238.66% 100.00%
DY 8.05 4.25 2.35 7.57 5.26 3.16 1.67 185.08%
  QoQ % 89.41% 80.85% -68.96% 43.92% 66.46% 89.22% -
  Horiz. % 482.04% 254.49% 140.72% 453.29% 314.97% 189.22% 100.00%
P/NAPS 1.35 1.40 1.21 1.48 1.53 1.70 1.61 -11.07%
  QoQ % -3.57% 15.70% -18.24% -3.27% -10.00% 5.59% -
  Horiz. % 83.85% 86.96% 75.16% 91.93% 95.03% 105.59% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 25/02/13 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 -
Price 0.5950 0.4250 0.3200 0.3600 0.3650 0.3700 0.3700 -
P/RPS 1.15 1.22 1.97 0.65 0.86 1.26 2.44 -39.41%
  QoQ % -5.74% -38.07% 203.08% -24.42% -31.75% -48.36% -
  Horiz. % 47.13% 50.00% 80.74% 26.64% 35.25% 51.64% 100.00%
P/EPS 6.93 8.66 14.29 5.94 8.30 11.86 29.84 -62.18%
  QoQ % -19.98% -39.40% 140.57% -28.43% -30.02% -60.25% -
  Horiz. % 23.22% 29.02% 47.89% 19.91% 27.82% 39.75% 100.00%
EY 14.44 11.55 7.00 16.83 12.05 8.43 3.35 164.62%
  QoQ % 25.02% 65.00% -58.41% 39.67% 42.94% 151.64% -
  Horiz. % 431.04% 344.78% 208.96% 502.39% 359.70% 251.64% 100.00%
DY 5.88 4.00 2.50 7.78 5.48 3.24 1.62 135.99%
  QoQ % 47.00% 60.00% -67.87% 41.97% 69.14% 100.00% -
  Horiz. % 362.96% 246.91% 154.32% 480.25% 338.27% 200.00% 100.00%
P/NAPS 1.85 1.49 1.14 1.44 1.47 1.66 1.66 7.48%
  QoQ % 24.16% 30.70% -20.83% -2.04% -11.45% 0.00% -
  Horiz. % 111.45% 89.76% 68.67% 86.75% 88.55% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

120  851  445  955 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.275-0.035 
 PASUKGB 0.10-0.025 
 XOX 0.175-0.01 
 IRIS 0.285-0.035 
 BINTAI 0.75-0.025 
 VSOLAR 0.04-0.005 
 SOLUTN 0.70+0.01 
 PHB 0.0250.00 
 IKHMAS 0.19+0.005 

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!
PARTNERS & BROKERS