Highlights

[INARI] QoQ Quarter Result on 2011-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     56.30%    YoY -     -48.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 54,646 41,799 43,838 46,790 48,348 42,661 35,826 32.41%
  QoQ % 30.74% -4.65% -6.31% -3.22% 13.33% 19.08% -
  Horiz. % 152.53% 116.67% 122.36% 130.60% 134.95% 119.08% 100.00%
PBT 10,158 3,842 4,729 7,032 4,699 5,261 3,045 122.77%
  QoQ % 164.39% -18.76% -32.75% 49.65% -10.68% 72.78% -
  Horiz. % 333.60% 126.17% 155.30% 230.94% 154.32% 172.78% 100.00%
Tax -2,773 1,288 -720 -844 -740 -1,151 -411 255.82%
  QoQ % -315.30% 278.89% 14.69% -14.05% 35.71% -180.05% -
  Horiz. % 674.70% -313.38% 175.18% 205.35% 180.05% 280.05% 100.00%
NP 7,385 5,130 4,009 6,188 3,959 4,110 2,634 98.46%
  QoQ % 43.96% 27.96% -35.21% 56.30% -3.67% 56.04% -
  Horiz. % 280.37% 194.76% 152.20% 234.93% 150.30% 156.04% 100.00%
NP to SH 7,529 5,481 4,259 6,188 3,959 4,110 2,634 101.03%
  QoQ % 37.37% 28.69% -31.17% 56.30% -3.67% 56.04% -
  Horiz. % 285.84% 208.09% 161.69% 234.93% 150.30% 156.04% 100.00%
Tax Rate 27.30 % -33.52 % 15.23 % 12.00 % 15.75 % 21.88 % 13.50 % 59.71%
  QoQ % 181.44% -320.09% 26.92% -23.81% -28.02% 62.07% -
  Horiz. % 202.22% -248.30% 112.81% 88.89% 116.67% 162.07% 100.00%
Total Cost 47,261 36,669 39,829 40,602 44,389 38,551 33,192 26.48%
  QoQ % 28.89% -7.93% -1.90% -8.53% 15.14% 16.15% -
  Horiz. % 142.39% 110.48% 120.00% 122.32% 133.73% 116.15% 100.00%
Net Worth 94,179 82,083 81,445 72,660 71,230 30,490 24,024 148.00%
  QoQ % 14.74% 0.78% 12.09% 2.01% 133.61% 26.92% -
  Horiz. % 392.02% 341.67% 339.01% 302.44% 296.49% 126.92% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,688 2,625 2,620 1,954 1,915 - - -
  QoQ % 2.41% 0.18% 34.12% 2.01% 0.00% 0.00% -
  Horiz. % 140.37% 137.06% 136.82% 102.01% 100.00% - -
Div Payout % 35.71 % 47.90 % 61.54 % 31.58 % 48.39 % - % - % -
  QoQ % -25.45% -22.16% 94.87% -34.74% 0.00% 0.00% -
  Horiz. % 73.80% 98.99% 127.18% 65.26% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 94,179 82,083 81,445 72,660 71,230 30,490 24,024 148.00%
  QoQ % 14.74% 0.78% 12.09% 2.01% 133.61% 26.92% -
  Horiz. % 392.02% 341.67% 339.01% 302.44% 296.49% 126.92% 100.00%
NOSH 336,116 328,203 327,615 325,684 319,274 167,073 144,725 75.10%
  QoQ % 2.41% 0.18% 0.59% 2.01% 91.10% 15.44% -
  Horiz. % 232.24% 226.78% 226.37% 225.04% 220.61% 115.44% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.51 % 12.27 % 9.15 % 13.23 % 8.19 % 9.63 % 7.35 % 49.89%
  QoQ % 10.11% 34.10% -30.84% 61.54% -14.95% 31.02% -
  Horiz. % 183.81% 166.94% 124.49% 180.00% 111.43% 131.02% 100.00%
ROE 7.99 % 6.68 % 5.23 % 8.52 % 5.56 % 13.48 % 10.96 % -18.95%
  QoQ % 19.61% 27.72% -38.62% 53.24% -58.75% 22.99% -
  Horiz. % 72.90% 60.95% 47.72% 77.74% 50.73% 122.99% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.26 12.74 13.38 14.37 15.14 25.53 24.75 -24.37%
  QoQ % 27.63% -4.78% -6.89% -5.09% -40.70% 3.15% -
  Horiz. % 65.70% 51.47% 54.06% 58.06% 61.17% 103.15% 100.00%
EPS 2.24 1.67 1.30 1.90 1.24 2.46 1.82 14.80%
  QoQ % 34.13% 28.46% -31.58% 53.23% -49.59% 35.16% -
  Horiz. % 123.08% 91.76% 71.43% 104.40% 68.13% 135.16% 100.00%
DPS 0.80 0.80 0.80 0.60 0.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% - -
NAPS 0.2802 0.2501 0.2486 0.2231 0.2231 0.1825 0.1660 41.63%
  QoQ % 12.04% 0.60% 11.43% 0.00% 22.25% 9.94% -
  Horiz. % 168.80% 150.66% 149.76% 134.40% 134.40% 109.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,685,273
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.48 1.13 1.19 1.27 1.31 1.16 0.97 32.43%
  QoQ % 30.97% -5.04% -6.30% -3.05% 12.93% 19.59% -
  Horiz. % 152.58% 116.49% 122.68% 130.93% 135.05% 119.59% 100.00%
EPS 0.20 0.15 0.12 0.17 0.11 0.11 0.07 100.97%
  QoQ % 33.33% 25.00% -29.41% 54.55% 0.00% 57.14% -
  Horiz. % 285.71% 214.29% 171.43% 242.86% 157.14% 157.14% 100.00%
DPS 0.07 0.07 0.07 0.05 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.00% 140.00% 140.00% 100.00% 100.00% - -
NAPS 0.0256 0.0223 0.0221 0.0197 0.0193 0.0083 0.0065 148.77%
  QoQ % 14.80% 0.90% 12.18% 2.07% 132.53% 27.69% -
  Horiz. % 393.85% 343.08% 340.00% 303.08% 296.92% 127.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 0.3400 0.3700 0.3800 0.3800 0.3600 0.0000 0.0000 -
P/RPS 2.09 2.91 2.84 2.65 2.38 0.00 0.00 -
  QoQ % -28.18% 2.46% 7.17% 11.34% 0.00% 0.00% -
  Horiz. % 87.82% 122.27% 119.33% 111.34% 100.00% - -
P/EPS 15.18 22.16 29.23 20.00 29.03 0.00 0.00 -
  QoQ % -31.50% -24.19% 46.15% -31.11% 0.00% 0.00% -
  Horiz. % 52.29% 76.33% 100.69% 68.89% 100.00% - -
EY 6.59 4.51 3.42 5.00 3.44 0.00 0.00 -
  QoQ % 46.12% 31.87% -31.60% 45.35% 0.00% 0.00% -
  Horiz. % 191.57% 131.10% 99.42% 145.35% 100.00% - -
DY 2.35 2.16 2.11 1.58 1.67 0.00 0.00 -
  QoQ % 8.80% 2.37% 33.54% -5.39% 0.00% 0.00% -
  Horiz. % 140.72% 129.34% 126.35% 94.61% 100.00% - -
P/NAPS 1.21 1.48 1.53 1.70 1.61 0.00 0.00 -
  QoQ % -18.24% -3.27% -10.00% 5.59% 0.00% 0.00% -
  Horiz. % 75.16% 91.93% 95.03% 105.59% 100.00% - -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 25/08/11 - -
Price 0.3200 0.3600 0.3650 0.3700 0.3700 0.4250 0.0000 -
P/RPS 1.97 2.83 2.73 2.58 2.44 1.66 0.00 -
  QoQ % -30.39% 3.66% 5.81% 5.74% 46.99% 0.00% -
  Horiz. % 118.67% 170.48% 164.46% 155.42% 146.99% 100.00% -
P/EPS 14.29 21.56 28.08 19.47 29.84 17.28 0.00 -
  QoQ % -33.72% -23.22% 44.22% -34.75% 72.69% 0.00% -
  Horiz. % 82.70% 124.77% 162.50% 112.67% 172.69% 100.00% -
EY 7.00 4.64 3.56 5.14 3.35 5.79 0.00 -
  QoQ % 50.86% 30.34% -30.74% 53.43% -42.14% 0.00% -
  Horiz. % 120.90% 80.14% 61.49% 88.77% 57.86% 100.00% -
DY 2.50 2.22 2.19 1.62 1.62 0.00 0.00 -
  QoQ % 12.61% 1.37% 35.19% 0.00% 0.00% 0.00% -
  Horiz. % 154.32% 137.04% 135.19% 100.00% 100.00% - -
P/NAPS 1.14 1.44 1.47 1.66 1.66 2.33 0.00 -
  QoQ % -20.83% -2.04% -11.45% 0.00% -28.76% 0.00% -
  Horiz. % 48.93% 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.
 


FEATURED POSTS

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

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS