Highlights

[INARI] QoQ 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 -     5.88%    YoY -     139.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 191,814 186,618 191,339 67,661 56,776 62,057 54,646 131.14%
  QoQ % 2.78% -2.47% 182.79% 19.17% -8.51% 13.56% -
  Horiz. % 351.01% 341.50% 350.14% 123.82% 103.90% 113.56% 100.00%
PBT 27,173 26,557 22,066 13,537 8,324 11,269 10,158 92.82%
  QoQ % 2.32% 20.35% 63.01% 62.63% -26.13% 10.94% -
  Horiz. % 267.50% 261.44% 217.23% 133.26% 81.95% 110.94% 100.00%
Tax -1,675 -1,482 -1,192 -769 4,113 -2,616 -2,773 -28.57%
  QoQ % -13.02% -24.33% -55.01% -118.70% 257.22% 5.66% -
  Horiz. % 60.40% 53.44% 42.99% 27.73% -148.32% 94.34% 100.00%
NP 25,498 25,075 20,874 12,768 12,437 8,653 7,385 128.61%
  QoQ % 1.69% 20.13% 63.49% 2.66% 43.73% 17.17% -
  Horiz. % 345.27% 339.54% 282.65% 172.89% 168.41% 117.17% 100.00%
NP to SH 24,966 24,429 21,034 13,116 12,388 8,982 7,529 122.53%
  QoQ % 2.20% 16.14% 60.37% 5.88% 37.92% 19.30% -
  Horiz. % 331.60% 324.47% 279.37% 174.21% 164.54% 119.30% 100.00%
Tax Rate 6.16 % 5.58 % 5.40 % 5.68 % -49.41 % 23.21 % 27.30 % -62.97%
  QoQ % 10.39% 3.33% -4.93% 111.50% -312.88% -14.98% -
  Horiz. % 22.56% 20.44% 19.78% 20.81% -180.99% 85.02% 100.00%
Total Cost 166,316 161,543 170,465 54,893 44,339 53,404 47,261 131.54%
  QoQ % 2.95% -5.23% 210.54% 23.80% -16.97% 13.00% -
  Horiz. % 351.91% 341.81% 360.69% 116.15% 93.82% 113.00% 100.00%
Net Worth 224,405 196,950 174,281 124,442 108,495 96,043 94,179 78.49%
  QoQ % 13.94% 13.01% 40.05% 14.70% 12.97% 1.98% -
  Horiz. % 238.27% 209.12% 185.05% 132.13% 115.20% 101.98% 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 9,620 6,900 6,727 3,554 6,059 3,027 2,688 134.11%
  QoQ % 39.41% 2.58% 89.26% -41.34% 100.13% 12.60% -
  Horiz. % 357.79% 256.64% 250.18% 132.19% 225.34% 112.60% 100.00%
Div Payout % 38.54 % 28.25 % 31.98 % 27.10 % 48.91 % 33.71 % 35.71 % 5.22%
  QoQ % 36.42% -11.66% 18.01% -44.59% 45.09% -5.60% -
  Horiz. % 107.92% 79.11% 89.55% 75.89% 136.96% 94.40% 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 224,405 196,950 174,281 124,442 108,495 96,043 94,179 78.49%
  QoQ % 13.94% 13.01% 40.05% 14.70% 12.97% 1.98% -
  Horiz. % 238.27% 209.12% 185.05% 132.13% 115.20% 101.98% 100.00%
NOSH 481,040 460,056 448,486 355,447 336,630 336,404 336,116 27.03%
  QoQ % 4.56% 2.58% 26.18% 5.59% 0.07% 0.09% -
  Horiz. % 143.12% 136.87% 133.43% 105.75% 100.15% 100.09% 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 13.29 % 13.44 % 10.91 % 18.87 % 21.91 % 13.94 % 13.51 % -1.09%
  QoQ % -1.12% 23.19% -42.18% -13.87% 57.17% 3.18% -
  Horiz. % 98.37% 99.48% 80.75% 139.67% 162.18% 103.18% 100.00%
ROE 11.13 % 12.40 % 12.07 % 10.54 % 11.42 % 9.35 % 7.99 % 24.75%
  QoQ % -10.24% 2.73% 14.52% -7.71% 22.14% 17.02% -
  Horiz. % 139.30% 155.19% 151.06% 131.91% 142.93% 117.02% 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 39.87 40.56 42.66 19.04 16.87 18.45 16.26 81.94%
  QoQ % -1.70% -4.92% 124.05% 12.86% -8.56% 13.47% -
  Horiz. % 245.20% 249.45% 262.36% 117.10% 103.75% 113.47% 100.00%
EPS 5.19 5.31 4.69 3.69 3.68 2.67 2.24 75.19%
  QoQ % -2.26% 13.22% 27.10% 0.27% 37.83% 19.20% -
  Horiz. % 231.70% 237.05% 209.38% 164.73% 164.29% 119.20% 100.00%
DPS 2.00 1.50 1.50 1.00 1.80 0.90 0.80 84.30%
  QoQ % 33.33% 0.00% 50.00% -44.44% 100.00% 12.50% -
  Horiz. % 250.00% 187.50% 187.50% 125.00% 225.00% 112.50% 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 - 3,698,058
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.19 5.05 5.17 1.83 1.54 1.68 1.48 130.99%
  QoQ % 2.77% -2.32% 182.51% 18.83% -8.33% 13.51% -
  Horiz. % 350.68% 341.22% 349.32% 123.65% 104.05% 113.51% 100.00%
EPS 0.68 0.66 0.57 0.35 0.33 0.24 0.20 126.28%
  QoQ % 3.03% 15.79% 62.86% 6.06% 37.50% 20.00% -
  Horiz. % 340.00% 330.00% 285.00% 175.00% 165.00% 120.00% 100.00%
DPS 0.26 0.19 0.18 0.10 0.16 0.08 0.07 140.03%
  QoQ % 36.84% 5.56% 80.00% -37.50% 100.00% 14.29% -
  Horiz. % 371.43% 271.43% 257.14% 142.86% 228.57% 114.29% 100.00%
NAPS 0.0607 0.0533 0.0471 0.0337 0.0293 0.0260 0.0255 78.37%
  QoQ % 13.88% 13.16% 39.76% 15.02% 12.69% 1.96% -
  Horiz. % 238.04% 209.02% 184.71% 132.16% 114.90% 101.96% 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 6.75 4.02 2.39 3.76 2.58 2.17 2.09 118.65%
  QoQ % 67.91% 68.20% -36.44% 45.74% 18.89% 3.83% -
  Horiz. % 322.97% 192.34% 114.35% 179.90% 123.44% 103.83% 100.00%
P/EPS 51.83 30.70 21.75 19.38 11.82 14.98 15.18 126.92%
  QoQ % 68.83% 41.15% 12.23% 63.96% -21.09% -1.32% -
  Horiz. % 341.44% 202.24% 143.28% 127.67% 77.87% 98.68% 100.00%
EY 1.93 3.26 4.60 5.16 8.46 6.68 6.59 -55.93%
  QoQ % -40.80% -29.13% -10.85% -39.01% 26.65% 1.37% -
  Horiz. % 29.29% 49.47% 69.80% 78.30% 128.38% 101.37% 100.00%
DY 0.74 0.92 1.47 1.40 4.14 2.25 2.35 -53.75%
  QoQ % -19.57% -37.41% 5.00% -66.18% 84.00% -4.26% -
  Horiz. % 31.49% 39.15% 62.55% 59.57% 176.17% 95.74% 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 7.12 4.78 3.56 4.12 3.53 2.30 1.97 135.69%
  QoQ % 48.95% 34.27% -13.59% 16.71% 53.48% 16.75% -
  Horiz. % 361.42% 242.64% 180.71% 209.14% 179.19% 116.75% 100.00%
P/EPS 54.72 36.53 32.41 21.27 16.17 15.92 14.29 144.96%
  QoQ % 49.79% 12.71% 52.37% 31.54% 1.57% 11.41% -
  Horiz. % 382.93% 255.63% 226.80% 148.85% 113.16% 111.41% 100.00%
EY 1.83 2.74 3.09 4.70 6.18 6.28 7.00 -59.15%
  QoQ % -33.21% -11.33% -34.26% -23.95% -1.59% -10.29% -
  Horiz. % 26.14% 39.14% 44.14% 67.14% 88.29% 89.71% 100.00%
DY 0.70 0.77 0.99 1.27 3.03 2.12 2.50 -57.23%
  QoQ % -9.09% -22.22% -22.05% -58.09% 42.92% -15.20% -
  Horiz. % 28.00% 30.80% 39.60% 50.80% 121.20% 84.80% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

295  280  590  1121 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.52+0.08 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 XOX 0.030.00 
 DNEX 0.775+0.01 
PARTNERS & BROKERS