Highlights

[INARI] QoQ Cumulative Quarter Result on 2013-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     45.39%    YoY -     111.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 569,771 377,957 191,339 241,140 173,479 116,703 54,646 377.95%
  QoQ % 50.75% 97.53% -20.65% 39.00% 48.65% 113.56% -
  Horiz. % 1,042.66% 691.65% 350.14% 441.28% 317.46% 213.56% 100.00%
PBT 75,796 48,623 22,066 43,289 29,752 21,428 10,158 282.32%
  QoQ % 55.89% 120.35% -49.03% 45.50% 38.85% 110.95% -
  Horiz. % 746.17% 478.67% 217.23% 426.16% 292.89% 210.95% 100.00%
Tax -4,349 -2,674 -1,192 -2,046 -1,277 -5,390 -2,773 35.02%
  QoQ % -62.64% -124.33% 41.74% -60.22% 76.31% -94.37% -
  Horiz. % 156.83% 96.43% 42.99% 73.78% 46.05% 194.37% 100.00%
NP 71,447 45,949 20,874 41,243 28,475 16,038 7,385 354.66%
  QoQ % 55.49% 120.13% -49.39% 44.84% 77.55% 117.17% -
  Horiz. % 967.46% 622.19% 282.65% 558.47% 385.58% 217.17% 100.00%
NP to SH 70,429 45,463 21,034 42,014 28,898 16,510 7,529 344.56%
  QoQ % 54.91% 116.14% -49.94% 45.39% 75.03% 119.29% -
  Horiz. % 935.44% 603.84% 279.37% 558.03% 383.82% 219.29% 100.00%
Tax Rate 5.74 % 5.50 % 5.40 % 4.73 % 4.29 % 25.15 % 27.30 % -64.67%
  QoQ % 4.36% 1.85% 14.16% 10.26% -82.94% -7.88% -
  Horiz. % 21.03% 20.15% 19.78% 17.33% 15.71% 92.12% 100.00%
Total Cost 498,324 332,008 170,465 199,897 145,004 100,665 47,261 381.54%
  QoQ % 50.09% 94.77% -14.72% 37.86% 44.05% 113.00% -
  Horiz. % 1,054.41% 702.50% 360.69% 422.96% 306.82% 213.00% 100.00%
Net Worth 216,010 194,432 174,281 119,392 108,426 96,000 94,179 74.01%
  QoQ % 11.10% 11.56% 45.97% 10.11% 12.94% 1.93% -
  Horiz. % 229.36% 206.45% 185.05% 126.77% 115.13% 101.93% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 23,152 13,625 6,727 15,346 11,774 5,716 2,688 320.64%
  QoQ % 69.92% 102.54% -56.16% 30.33% 105.98% 112.59% -
  Horiz. % 861.02% 506.72% 250.18% 570.71% 437.89% 212.59% 100.00%
Div Payout % 32.87 % 29.97 % 31.98 % 36.53 % 40.75 % 34.62 % 35.71 % -5.38%
  QoQ % 9.68% -6.29% -12.46% -10.36% 17.71% -3.05% -
  Horiz. % 92.05% 83.93% 89.55% 102.30% 114.11% 96.95% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 216,010 194,432 174,281 119,392 108,426 96,000 94,179 74.01%
  QoQ % 11.10% 11.56% 45.97% 10.11% 12.94% 1.93% -
  Horiz. % 229.36% 206.45% 185.05% 126.77% 115.13% 101.93% 100.00%
NOSH 463,044 454,175 448,486 341,022 336,414 336,252 336,116 23.83%
  QoQ % 1.95% 1.27% 31.51% 1.37% 0.05% 0.04% -
  Horiz. % 137.76% 135.12% 133.43% 101.46% 100.09% 100.04% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.54 % 12.16 % 10.91 % 17.10 % 16.41 % 13.74 % 13.51 % -4.85%
  QoQ % 3.13% 11.46% -36.20% 4.20% 19.43% 1.70% -
  Horiz. % 92.82% 90.01% 80.75% 126.57% 121.47% 101.70% 100.00%
ROE 32.60 % 23.38 % 12.07 % 35.19 % 26.65 % 17.20 % 7.99 % 155.56%
  QoQ % 39.44% 93.70% -65.70% 32.05% 54.94% 115.27% -
  Horiz. % 408.01% 292.62% 151.06% 440.43% 333.54% 215.27% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 123.05 83.22 42.66 70.71 51.57 34.71 16.26 285.93%
  QoQ % 47.86% 95.08% -39.67% 37.11% 48.57% 113.47% -
  Horiz. % 756.77% 511.81% 262.36% 434.87% 317.16% 213.47% 100.00%
EPS 15.21 10.01 4.69 12.32 8.59 4.91 2.24 259.00%
  QoQ % 51.95% 113.43% -61.93% 43.42% 74.95% 119.20% -
  Horiz. % 679.02% 446.88% 209.38% 550.00% 383.48% 219.20% 100.00%
DPS 5.00 3.00 1.50 4.50 3.50 1.70 0.80 239.68%
  QoQ % 66.67% 100.00% -66.67% 28.57% 105.88% 112.50% -
  Horiz. % 625.00% 375.00% 187.50% 562.50% 437.50% 212.50% 100.00%
NAPS 0.4665 0.4281 0.3886 0.3501 0.3223 0.2855 0.2802 40.52%
  QoQ % 8.97% 10.16% 11.00% 8.63% 12.89% 1.89% -
  Horiz. % 166.49% 152.78% 138.69% 124.95% 115.02% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,190,429
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.86 11.85 6.00 7.56 5.44 3.66 1.71 378.50%
  QoQ % 50.72% 97.50% -20.63% 38.97% 48.63% 114.04% -
  Horiz. % 1,044.44% 692.98% 350.88% 442.11% 318.13% 214.04% 100.00%
EPS 2.21 1.42 0.66 1.32 0.91 0.52 0.24 339.92%
  QoQ % 55.63% 115.15% -50.00% 45.05% 75.00% 116.67% -
  Horiz. % 920.83% 591.67% 275.00% 550.00% 379.17% 216.67% 100.00%
DPS 0.73 0.43 0.21 0.48 0.37 0.18 0.08 337.26%
  QoQ % 69.77% 104.76% -56.25% 29.73% 105.56% 125.00% -
  Horiz. % 912.50% 537.50% 262.50% 600.00% 462.50% 225.00% 100.00%
NAPS 0.0677 0.0609 0.0546 0.0374 0.0340 0.0301 0.0295 74.07%
  QoQ % 11.17% 11.54% 45.99% 10.00% 12.96% 2.03% -
  Horiz. % 229.49% 206.44% 185.08% 126.78% 115.25% 102.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.6900 1.6300 1.0200 0.7150 0.4350 0.4000 0.3400 -
P/RPS 2.19 1.96 2.39 1.01 0.84 1.15 2.09 3.17%
  QoQ % 11.73% -17.99% 136.63% 20.24% -26.96% -44.98% -
  Horiz. % 104.78% 93.78% 114.35% 48.33% 40.19% 55.02% 100.00%
P/EPS 17.69 16.28 21.75 5.80 5.06 8.15 15.18 10.75%
  QoQ % 8.66% -25.15% 275.00% 14.62% -37.91% -46.31% -
  Horiz. % 116.53% 107.25% 143.28% 38.21% 33.33% 53.69% 100.00%
EY 5.65 6.14 4.60 17.23 19.75 12.28 6.59 -9.76%
  QoQ % -7.98% 33.48% -73.30% -12.76% 60.83% 86.34% -
  Horiz. % 85.74% 93.17% 69.80% 261.46% 299.70% 186.34% 100.00%
DY 1.86 1.84 1.47 6.29 8.05 4.25 2.35 -14.45%
  QoQ % 1.09% 25.17% -76.63% -21.86% 89.41% 80.85% -
  Horiz. % 79.15% 78.30% 62.55% 267.66% 342.55% 180.85% 100.00%
P/NAPS 5.77 3.81 2.62 2.04 1.35 1.40 1.21 183.58%
  QoQ % 51.44% 45.42% 28.43% 51.11% -3.57% 15.70% -
  Horiz. % 476.86% 314.88% 216.53% 168.60% 111.57% 115.70% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 -
Price 2.8400 1.9400 1.5200 0.7850 0.5950 0.4250 0.3200 -
P/RPS 2.31 2.33 3.56 1.11 1.15 1.22 1.97 11.21%
  QoQ % -0.86% -34.55% 220.72% -3.48% -5.74% -38.07% -
  Horiz. % 117.26% 118.27% 180.71% 56.35% 58.38% 61.93% 100.00%
P/EPS 18.67 19.38 32.41 6.37 6.93 8.66 14.29 19.53%
  QoQ % -3.66% -40.20% 408.79% -8.08% -19.98% -39.40% -
  Horiz. % 130.65% 135.62% 226.80% 44.58% 48.50% 60.60% 100.00%
EY 5.36 5.16 3.09 15.69 14.44 11.55 7.00 -16.32%
  QoQ % 3.88% 66.99% -80.31% 8.66% 25.02% 65.00% -
  Horiz. % 76.57% 73.71% 44.14% 224.14% 206.29% 165.00% 100.00%
DY 1.76 1.55 0.99 5.73 5.88 4.00 2.50 -20.88%
  QoQ % 13.55% 56.57% -82.72% -2.55% 47.00% 60.00% -
  Horiz. % 70.40% 62.00% 39.60% 229.20% 235.20% 160.00% 100.00%
P/NAPS 6.09 4.53 3.91 2.24 1.85 1.49 1.14 205.90%
  QoQ % 34.44% 15.86% 74.55% 21.08% 24.16% 30.70% -
  Horiz. % 534.21% 397.37% 342.98% 196.49% 162.28% 130.70% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers