Highlights

[INARI] QoQ TTM 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 -     7.40%    YoY -     6.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 215,278 202,340 187,073 180,775 181,637 173,625 167,971 17.97%
  QoQ % 6.39% 8.16% 3.48% -0.47% 4.61% 3.37% -
  Horiz. % 128.16% 120.46% 111.37% 107.62% 108.14% 103.37% 100.00%
PBT 33,593 29,998 25,761 20,302 21,721 20,037 25,182 21.16%
  QoQ % 11.98% 16.45% 26.89% -6.53% 8.40% -20.43% -
  Horiz. % 133.40% 119.12% 102.30% 80.62% 86.26% 79.57% 100.00%
Tax 12 -4,821 -3,049 -1,016 -3,455 -3,146 -2,465 -
  QoQ % 100.25% -58.12% -200.10% 70.59% -9.82% -27.63% -
  Horiz. % -0.49% 195.58% 123.69% 41.22% 140.16% 127.63% 100.00%
NP 33,605 25,177 22,712 19,286 18,266 16,891 22,717 29.80%
  QoQ % 33.47% 10.85% 17.76% 5.58% 8.14% -25.65% -
  Horiz. % 147.93% 110.83% 99.98% 84.90% 80.41% 74.35% 100.00%
NP to SH 34,380 26,251 23,457 19,887 18,516 16,891 22,717 31.78%
  QoQ % 30.97% 11.91% 17.95% 7.40% 9.62% -25.65% -
  Horiz. % 151.34% 115.56% 103.26% 87.54% 81.51% 74.35% 100.00%
Tax Rate -0.04 % 16.07 % 11.84 % 5.00 % 15.91 % 15.70 % 9.79 % -
  QoQ % -100.25% 35.73% 136.80% -68.57% 1.34% 60.37% -
  Horiz. % -0.41% 164.15% 120.94% 51.07% 162.51% 160.37% 100.00%
Total Cost 181,673 177,163 164,361 161,489 163,371 156,734 145,254 16.07%
  QoQ % 2.55% 7.79% 1.78% -1.15% 4.23% 7.90% -
  Horiz. % 125.07% 121.97% 113.15% 111.18% 112.47% 107.90% 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 14,401 10,963 9,889 9,116 6,490 3,869 4,922 104.41%
  QoQ % 31.36% 10.86% 8.48% 40.45% 67.73% -21.39% -
  Horiz. % 292.54% 222.69% 200.89% 185.18% 131.84% 78.61% 100.00%
Div Payout % 41.89 % 41.76 % 42.16 % 45.84 % 35.05 % 22.91 % 21.67 % 55.12%
  QoQ % 0.31% -0.95% -8.03% 30.78% 52.99% 5.72% -
  Horiz. % 193.31% 192.71% 194.55% 211.54% 161.74% 105.72% 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 15.61 % 12.44 % 12.14 % 10.67 % 10.06 % 9.73 % 13.52 % 10.05%
  QoQ % 25.48% 2.47% 13.78% 6.06% 3.39% -28.03% -
  Horiz. % 115.46% 92.01% 89.79% 78.92% 74.41% 71.97% 100.00%
ROE 31.69 % 27.33 % 24.91 % 24.23 % 22.73 % 23.25 % 31.89 % -0.42%
  QoQ % 15.95% 9.71% 2.81% 6.60% -2.24% -27.09% -
  Horiz. % 99.37% 85.70% 78.11% 75.98% 71.28% 72.91% 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 63.95 60.15 55.66 55.08 55.44 53.31 52.61 13.88%
  QoQ % 6.32% 8.07% 1.05% -0.65% 4.00% 1.33% -
  Horiz. % 121.55% 114.33% 105.80% 104.69% 105.38% 101.33% 100.00%
EPS 10.21 7.80 6.98 6.06 5.65 5.19 7.12 27.14%
  QoQ % 30.90% 11.75% 15.18% 7.26% 8.86% -27.11% -
  Horiz. % 143.40% 109.55% 98.03% 85.11% 79.35% 72.89% 100.00%
DPS 4.28 3.26 2.94 2.78 1.98 1.19 1.54 97.55%
  QoQ % 31.29% 10.88% 5.76% 40.40% 66.39% -22.73% -
  Horiz. % 277.92% 211.69% 190.91% 180.52% 128.57% 77.27% 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 - 3,186,481
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.76 6.35 5.87 5.67 5.70 5.45 5.27 18.04%
  QoQ % 6.46% 8.18% 3.53% -0.53% 4.59% 3.42% -
  Horiz. % 128.27% 120.49% 111.39% 107.59% 108.16% 103.42% 100.00%
EPS 1.08 0.82 0.74 0.62 0.58 0.53 0.71 32.23%
  QoQ % 31.71% 10.81% 19.35% 6.90% 9.43% -25.35% -
  Horiz. % 152.11% 115.49% 104.23% 87.32% 81.69% 74.65% 100.00%
DPS 0.45 0.34 0.31 0.29 0.20 0.12 0.15 107.87%
  QoQ % 32.35% 9.68% 6.90% 45.00% 66.67% -20.00% -
  Horiz. % 300.00% 226.67% 206.67% 193.33% 133.33% 80.00% 100.00%
NAPS 0.0340 0.0301 0.0296 0.0258 0.0256 0.0228 0.0224 32.04%
  QoQ % 12.96% 1.69% 14.73% 0.78% 12.28% 1.79% -
  Horiz. % 151.79% 134.38% 132.14% 115.18% 114.29% 101.79% 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 0.68 0.67 0.61 0.67 0.69 0.71 0.68 -
  QoQ % 1.49% 9.84% -8.96% -2.90% -2.82% 4.41% -
  Horiz. % 100.00% 98.53% 89.71% 98.53% 101.47% 104.41% 100.00%
P/EPS 4.26 5.13 4.87 6.11 6.72 7.33 5.06 -10.83%
  QoQ % -16.96% 5.34% -20.29% -9.08% -8.32% 44.86% -
  Horiz. % 84.19% 101.38% 96.25% 120.75% 132.81% 144.86% 100.00%
EY 23.48 19.51 20.53 16.38 14.87 13.65 19.76 12.17%
  QoQ % 20.35% -4.97% 25.34% 10.15% 8.94% -30.92% -
  Horiz. % 118.83% 98.73% 103.90% 82.89% 75.25% 69.08% 100.00%
DY 9.83 8.15 8.65 7.51 5.21 3.13 4.28 73.99%
  QoQ % 20.61% -5.78% 15.18% 44.15% 66.45% -26.87% -
  Horiz. % 229.67% 190.42% 202.10% 175.47% 121.73% 73.13% 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 - -
Price 0.5950 0.4250 0.3200 0.3600 0.3650 0.3700 0.0000 -
P/RPS 0.93 0.71 0.57 0.65 0.66 0.69 0.00 -
  QoQ % 30.99% 24.56% -12.31% -1.52% -4.35% 0.00% -
  Horiz. % 134.78% 102.90% 82.61% 94.20% 95.65% 100.00% -
P/EPS 5.83 5.45 4.59 5.94 6.46 7.13 0.00 -
  QoQ % 6.97% 18.74% -22.73% -8.05% -9.40% 0.00% -
  Horiz. % 81.77% 76.44% 64.38% 83.31% 90.60% 100.00% -
EY 17.16 18.36 21.81 16.83 15.48 14.02 0.00 -
  QoQ % -6.54% -15.82% 29.59% 8.72% 10.41% 0.00% -
  Horiz. % 122.40% 130.96% 155.56% 120.04% 110.41% 100.00% -
DY 7.19 7.67 9.19 7.72 5.43 3.21 0.00 -
  QoQ % -6.26% -16.54% 19.04% 42.17% 69.16% 0.00% -
  Horiz. % 223.99% 238.94% 286.29% 240.50% 169.16% 100.00% -
P/NAPS 1.85 1.49 1.14 1.44 1.47 1.66 0.00 -
  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% -

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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers