Highlights

[INARI] QoQ 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 -     -3.67%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

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 41,799 43,838 46,790 48,348 42,661 35,826 41,136 1.07%
  QoQ % -4.65% -6.31% -3.22% 13.33% 19.08% -12.91% -
  Horiz. % 101.61% 106.57% 113.74% 117.53% 103.71% 87.09% 100.00%
PBT 3,842 4,729 7,032 4,699 5,261 3,045 12,177 -53.69%
  QoQ % -18.76% -32.75% 49.65% -10.68% 72.78% -74.99% -
  Horiz. % 31.55% 38.84% 57.75% 38.59% 43.20% 25.01% 100.00%
Tax 1,288 -720 -844 -740 -1,151 -411 -163 -
  QoQ % 278.89% 14.69% -14.05% 35.71% -180.05% -152.15% -
  Horiz. % -790.18% 441.72% 517.79% 453.99% 706.14% 252.15% 100.00%
NP 5,130 4,009 6,188 3,959 4,110 2,634 12,014 -43.32%
  QoQ % 27.96% -35.21% 56.30% -3.67% 56.04% -78.08% -
  Horiz. % 42.70% 33.37% 51.51% 32.95% 34.21% 21.92% 100.00%
NP to SH 5,481 4,259 6,188 3,959 4,110 2,634 12,014 -40.77%
  QoQ % 28.69% -31.17% 56.30% -3.67% 56.04% -78.08% -
  Horiz. % 45.62% 35.45% 51.51% 32.95% 34.21% 21.92% 100.00%
Tax Rate -33.52 % 15.23 % 12.00 % 15.75 % 21.88 % 13.50 % 1.34 % -
  QoQ % -320.09% 26.92% -23.81% -28.02% 62.07% 907.46% -
  Horiz. % -2,501.49% 1,136.57% 895.52% 1,175.37% 1,632.84% 1,007.46% 100.00%
Total Cost 36,669 39,829 40,602 44,389 38,551 33,192 29,122 16.62%
  QoQ % -7.93% -1.90% -8.53% 15.14% 16.15% 13.98% -
  Horiz. % 125.92% 136.77% 139.42% 152.42% 132.38% 113.98% 100.00%
Net Worth 82,083 81,445 72,660 71,230 30,490 24,024 - -
  QoQ % 0.78% 12.09% 2.01% 133.61% 26.92% 0.00% -
  Horiz. % 341.67% 339.01% 302.44% 296.49% 126.92% 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 2,625 2,620 1,954 1,915 - - - -
  QoQ % 0.18% 34.12% 2.01% 0.00% 0.00% 0.00% -
  Horiz. % 137.06% 136.82% 102.01% 100.00% - - -
Div Payout % 47.90 % 61.54 % 31.58 % 48.39 % - % - % - % -
  QoQ % -22.16% 94.87% -34.74% 0.00% 0.00% 0.00% -
  Horiz. % 98.99% 127.18% 65.26% 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 82,083 81,445 72,660 71,230 30,490 24,024 - -
  QoQ % 0.78% 12.09% 2.01% 133.61% 26.92% 0.00% -
  Horiz. % 341.67% 339.01% 302.44% 296.49% 126.92% 100.00% -
NOSH 328,203 327,615 325,684 319,274 167,073 144,725 106,224 112.28%
  QoQ % 0.18% 0.59% 2.01% 91.10% 15.44% 36.24% -
  Horiz. % 308.97% 308.42% 306.60% 300.57% 157.28% 136.24% 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 12.27 % 9.15 % 13.23 % 8.19 % 9.63 % 7.35 % 29.21 % -43.94%
  QoQ % 34.10% -30.84% 61.54% -14.95% 31.02% -74.84% -
  Horiz. % 42.01% 31.32% 45.29% 28.04% 32.97% 25.16% 100.00%
ROE 6.68 % 5.23 % 8.52 % 5.56 % 13.48 % 10.96 % - % -
  QoQ % 27.72% -38.62% 53.24% -58.75% 22.99% 0.00% -
  Horiz. % 60.95% 47.72% 77.74% 50.73% 122.99% 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 12.74 13.38 14.37 15.14 25.53 24.75 38.73 -52.38%
  QoQ % -4.78% -6.89% -5.09% -40.70% 3.15% -36.10% -
  Horiz. % 32.89% 34.55% 37.10% 39.09% 65.92% 63.90% 100.00%
EPS 1.67 1.30 1.90 1.24 2.46 1.82 11.31 -72.10%
  QoQ % 28.46% -31.58% 53.23% -49.59% 35.16% -83.91% -
  Horiz. % 14.77% 11.49% 16.80% 10.96% 21.75% 16.09% 100.00%
DPS 0.80 0.80 0.60 0.60 0.00 0.00 0.00 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 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 - 3,304,552
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.26 1.33 1.42 1.46 1.29 1.08 1.24 1.07%
  QoQ % -5.26% -6.34% -2.74% 13.18% 19.44% -12.90% -
  Horiz. % 101.61% 107.26% 114.52% 117.74% 104.03% 87.10% 100.00%
EPS 0.17 0.13 0.19 0.12 0.12 0.08 0.36 -39.39%
  QoQ % 30.77% -31.58% 58.33% 0.00% 50.00% -77.78% -
  Horiz. % 47.22% 36.11% 52.78% 33.33% 33.33% 22.22% 100.00%
DPS 0.08 0.08 0.06 0.06 0.00 0.00 0.00 -
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% - - -
NAPS 0.0248 0.0246 0.0220 0.0216 0.0092 0.0073 - -
  QoQ % 0.81% 11.82% 1.85% 134.78% 26.03% 0.00% -
  Horiz. % 339.73% 336.99% 301.37% 295.89% 126.03% 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 2.91 2.84 2.65 2.38 0.00 0.00 0.00 -
  QoQ % 2.46% 7.17% 11.34% 0.00% 0.00% 0.00% -
  Horiz. % 122.27% 119.33% 111.34% 100.00% - - -
P/EPS 22.16 29.23 20.00 29.03 0.00 0.00 0.00 -
  QoQ % -24.19% 46.15% -31.11% 0.00% 0.00% 0.00% -
  Horiz. % 76.33% 100.69% 68.89% 100.00% - - -
EY 4.51 3.42 5.00 3.44 0.00 0.00 0.00 -
  QoQ % 31.87% -31.60% 45.35% 0.00% 0.00% 0.00% -
  Horiz. % 131.10% 99.42% 145.35% 100.00% - - -
DY 2.16 2.11 1.58 1.67 0.00 0.00 0.00 -
  QoQ % 2.37% 33.54% -5.39% 0.00% 0.00% 0.00% -
  Horiz. % 129.34% 126.35% 94.61% 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 2.83 2.73 2.58 2.44 1.66 0.00 0.00 -
  QoQ % 3.66% 5.81% 5.74% 46.99% 0.00% 0.00% -
  Horiz. % 170.48% 164.46% 155.42% 146.99% 100.00% - -
P/EPS 21.56 28.08 19.47 29.84 17.28 0.00 0.00 -
  QoQ % -23.22% 44.22% -34.75% 72.69% 0.00% 0.00% -
  Horiz. % 124.77% 162.50% 112.67% 172.69% 100.00% - -
EY 4.64 3.56 5.14 3.35 5.79 0.00 0.00 -
  QoQ % 30.34% -30.74% 53.43% -42.14% 0.00% 0.00% -
  Horiz. % 80.14% 61.49% 88.77% 57.86% 100.00% - -
DY 2.22 2.19 1.62 1.62 0.00 0.00 0.00 -
  QoQ % 1.37% 35.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.04% 135.19% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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