Highlights

[INARI] QoQ 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 -     28.69%    YoY -     33.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 56,776 62,057 54,646 41,799 43,838 46,790 48,348 11.30%
  QoQ % -8.51% 13.56% 30.74% -4.65% -6.31% -3.22% -
  Horiz. % 117.43% 128.35% 113.03% 86.45% 90.67% 96.78% 100.00%
PBT 8,324 11,269 10,158 3,842 4,729 7,032 4,699 46.35%
  QoQ % -26.13% 10.94% 164.39% -18.76% -32.75% 49.65% -
  Horiz. % 177.14% 239.82% 216.17% 81.76% 100.64% 149.65% 100.00%
Tax 4,113 -2,616 -2,773 1,288 -720 -844 -740 -
  QoQ % 257.22% 5.66% -315.30% 278.89% 14.69% -14.05% -
  Horiz. % -555.81% 353.51% 374.73% -174.05% 97.30% 114.05% 100.00%
NP 12,437 8,653 7,385 5,130 4,009 6,188 3,959 114.35%
  QoQ % 43.73% 17.17% 43.96% 27.96% -35.21% 56.30% -
  Horiz. % 314.14% 218.57% 186.54% 129.58% 101.26% 156.30% 100.00%
NP to SH 12,388 8,982 7,529 5,481 4,259 6,188 3,959 113.78%
  QoQ % 37.92% 19.30% 37.37% 28.69% -31.17% 56.30% -
  Horiz. % 312.91% 226.88% 190.17% 138.44% 107.58% 156.30% 100.00%
Tax Rate -49.41 % 23.21 % 27.30 % -33.52 % 15.23 % 12.00 % 15.75 % -
  QoQ % -312.88% -14.98% 181.44% -320.09% 26.92% -23.81% -
  Horiz. % -313.71% 147.37% 173.33% -212.83% 96.70% 76.19% 100.00%
Total Cost 44,339 53,404 47,261 36,669 39,829 40,602 44,389 -0.08%
  QoQ % -16.97% 13.00% 28.89% -7.93% -1.90% -8.53% -
  Horiz. % 99.89% 120.31% 106.47% 82.61% 89.73% 91.47% 100.00%
Net Worth 108,495 96,043 94,179 82,083 81,445 72,660 71,230 32.35%
  QoQ % 12.97% 1.98% 14.74% 0.78% 12.09% 2.01% -
  Horiz. % 152.32% 134.84% 132.22% 115.24% 114.34% 102.01% 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 6,059 3,027 2,688 2,625 2,620 1,954 1,915 115.33%
  QoQ % 100.13% 12.60% 2.41% 0.18% 34.12% 2.01% -
  Horiz. % 316.31% 158.05% 140.37% 137.06% 136.82% 102.01% 100.00%
Div Payout % 48.91 % 33.71 % 35.71 % 47.90 % 61.54 % 31.58 % 48.39 % 0.71%
  QoQ % 45.09% -5.60% -25.45% -22.16% 94.87% -34.74% -
  Horiz. % 101.07% 69.66% 73.80% 98.99% 127.18% 65.26% 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 108,495 96,043 94,179 82,083 81,445 72,660 71,230 32.35%
  QoQ % 12.97% 1.98% 14.74% 0.78% 12.09% 2.01% -
  Horiz. % 152.32% 134.84% 132.22% 115.24% 114.34% 102.01% 100.00%
NOSH 336,630 336,404 336,116 328,203 327,615 325,684 319,274 3.59%
  QoQ % 0.07% 0.09% 2.41% 0.18% 0.59% 2.01% -
  Horiz. % 105.44% 105.37% 105.28% 102.80% 102.61% 102.01% 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 21.91 % 13.94 % 13.51 % 12.27 % 9.15 % 13.23 % 8.19 % 92.60%
  QoQ % 57.17% 3.18% 10.11% 34.10% -30.84% 61.54% -
  Horiz. % 267.52% 170.21% 164.96% 149.82% 111.72% 161.54% 100.00%
ROE 11.42 % 9.35 % 7.99 % 6.68 % 5.23 % 8.52 % 5.56 % 61.51%
  QoQ % 22.14% 17.02% 19.61% 27.72% -38.62% 53.24% -
  Horiz. % 205.40% 168.17% 143.71% 120.14% 94.06% 153.24% 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 16.87 18.45 16.26 12.74 13.38 14.37 15.14 7.47%
  QoQ % -8.56% 13.47% 27.63% -4.78% -6.89% -5.09% -
  Horiz. % 111.43% 121.86% 107.40% 84.15% 88.38% 94.91% 100.00%
EPS 3.68 2.67 2.24 1.67 1.30 1.90 1.24 106.38%
  QoQ % 37.83% 19.20% 34.13% 28.46% -31.58% 53.23% -
  Horiz. % 296.77% 215.32% 180.65% 134.68% 104.84% 153.23% 100.00%
DPS 1.80 0.90 0.80 0.80 0.80 0.60 0.60 107.87%
  QoQ % 100.00% 12.50% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 300.00% 150.00% 133.33% 133.33% 133.33% 100.00% 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 - 3,304,552
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.72 1.88 1.65 1.26 1.33 1.42 1.46 11.53%
  QoQ % -8.51% 13.94% 30.95% -5.26% -6.34% -2.74% -
  Horiz. % 117.81% 128.77% 113.01% 86.30% 91.10% 97.26% 100.00%
EPS 0.37 0.27 0.23 0.17 0.13 0.19 0.12 111.70%
  QoQ % 37.04% 17.39% 35.29% 30.77% -31.58% 58.33% -
  Horiz. % 308.33% 225.00% 191.67% 141.67% 108.33% 158.33% 100.00%
DPS 0.18 0.09 0.08 0.08 0.08 0.06 0.06 107.87%
  QoQ % 100.00% 12.50% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 300.00% 150.00% 133.33% 133.33% 133.33% 100.00% 100.00%
NAPS 0.0328 0.0291 0.0285 0.0248 0.0246 0.0220 0.0216 32.08%
  QoQ % 12.71% 2.11% 14.92% 0.81% 11.82% 1.85% -
  Horiz. % 151.85% 134.72% 131.94% 114.81% 113.89% 101.85% 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 2.58 2.17 2.09 2.91 2.84 2.65 2.38 5.52%
  QoQ % 18.89% 3.83% -28.18% 2.46% 7.17% 11.34% -
  Horiz. % 108.40% 91.18% 87.82% 122.27% 119.33% 111.34% 100.00%
P/EPS 11.82 14.98 15.18 22.16 29.23 20.00 29.03 -45.04%
  QoQ % -21.09% -1.32% -31.50% -24.19% 46.15% -31.11% -
  Horiz. % 40.72% 51.60% 52.29% 76.33% 100.69% 68.89% 100.00%
EY 8.46 6.68 6.59 4.51 3.42 5.00 3.44 82.10%
  QoQ % 26.65% 1.37% 46.12% 31.87% -31.60% 45.35% -
  Horiz. % 245.93% 194.19% 191.57% 131.10% 99.42% 145.35% 100.00%
DY 4.14 2.25 2.35 2.16 2.11 1.58 1.67 83.07%
  QoQ % 84.00% -4.26% 8.80% 2.37% 33.54% -5.39% -
  Horiz. % 247.90% 134.73% 140.72% 129.34% 126.35% 94.61% 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 3.53 2.30 1.97 2.83 2.73 2.58 2.44 27.89%
  QoQ % 53.48% 16.75% -30.39% 3.66% 5.81% 5.74% -
  Horiz. % 144.67% 94.26% 80.74% 115.98% 111.89% 105.74% 100.00%
P/EPS 16.17 15.92 14.29 21.56 28.08 19.47 29.84 -33.51%
  QoQ % 1.57% 11.41% -33.72% -23.22% 44.22% -34.75% -
  Horiz. % 54.19% 53.35% 47.89% 72.25% 94.10% 65.25% 100.00%
EY 6.18 6.28 7.00 4.64 3.56 5.14 3.35 50.36%
  QoQ % -1.59% -10.29% 50.86% 30.34% -30.74% 53.43% -
  Horiz. % 184.48% 187.46% 208.96% 138.51% 106.27% 153.43% 100.00%
DY 3.03 2.12 2.50 2.22 2.19 1.62 1.62 51.75%
  QoQ % 42.92% -15.20% 12.61% 1.37% 35.19% 0.00% -
  Horiz. % 187.04% 130.86% 154.32% 137.04% 135.19% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

412  477  574  1028 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 PA 0.18+0.005 
 PNEPCB 0.35-0.03 
 ARBB 0.295+0.02 
 SAMAIDEN 2.03+0.35 
 CYPARK 1.50+0.16 
 KTG 0.265-0.005 
 CONNECT 0.235+0.01 
 MESTRON 0.22+0.005 
 QES 0.3550.00 

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