Highlights

[INARI] QoQ TTM 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 -     21.11%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 180,775 181,637 173,625 167,971 119,623 76,962 41,136 168.54%
  QoQ % -0.47% 4.61% 3.37% 40.42% 55.43% 87.09% -
  Horiz. % 439.46% 441.55% 422.08% 408.33% 290.80% 187.09% 100.00%
PBT 20,302 21,721 20,037 25,182 20,483 15,222 12,177 40.65%
  QoQ % -6.53% 8.40% -20.43% 22.94% 34.56% 25.01% -
  Horiz. % 166.72% 178.38% 164.55% 206.80% 168.21% 125.01% 100.00%
Tax -1,016 -3,455 -3,146 -2,465 -1,725 -574 -163 239.07%
  QoQ % 70.59% -9.82% -27.63% -42.90% -200.52% -252.15% -
  Horiz. % 623.31% 2,119.63% 1,930.06% 1,512.27% 1,058.28% 352.15% 100.00%
NP 19,286 18,266 16,891 22,717 18,758 14,648 12,014 37.14%
  QoQ % 5.58% 8.14% -25.65% 21.11% 28.06% 21.92% -
  Horiz. % 160.53% 152.04% 140.59% 189.09% 156.13% 121.92% 100.00%
NP to SH 19,887 18,516 16,891 22,717 18,758 14,648 12,014 39.98%
  QoQ % 7.40% 9.62% -25.65% 21.11% 28.06% 21.92% -
  Horiz. % 165.53% 154.12% 140.59% 189.09% 156.13% 121.92% 100.00%
Tax Rate 5.00 % 15.91 % 15.70 % 9.79 % 8.42 % 3.77 % 1.34 % 140.76%
  QoQ % -68.57% 1.34% 60.37% 16.27% 123.34% 181.34% -
  Horiz. % 373.13% 1,187.31% 1,171.64% 730.60% 628.36% 281.34% 100.00%
Total Cost 161,489 163,371 156,734 145,254 100,865 62,314 29,122 213.62%
  QoQ % -1.15% 4.23% 7.90% 44.01% 61.87% 113.98% -
  Horiz. % 554.53% 560.99% 538.20% 498.78% 346.35% 213.98% 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 9,116 6,490 3,869 4,922 3,007 0 0 -
  QoQ % 40.45% 67.73% -21.39% 63.70% 0.00% 0.00% -
  Horiz. % 303.14% 215.83% 128.68% 163.70% 100.00% - -
Div Payout % 45.84 % 35.05 % 22.91 % 21.67 % 16.03 % - % - % -
  QoQ % 30.78% 52.99% 5.72% 35.18% 0.00% 0.00% -
  Horiz. % 285.96% 218.65% 142.92% 135.18% 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 10.67 % 10.06 % 9.73 % 13.52 % 15.68 % 19.03 % 29.21 % -48.93%
  QoQ % 6.06% 3.39% -28.03% -13.78% -17.60% -34.85% -
  Horiz. % 36.53% 34.44% 33.31% 46.29% 53.68% 65.15% 100.00%
ROE 24.23 % 22.73 % 23.25 % 31.89 % 61.52 % 60.97 % - % -
  QoQ % 6.60% -2.24% -27.09% -48.16% 0.90% 0.00% -
  Horiz. % 39.74% 37.28% 38.13% 52.30% 100.90% 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 55.08 55.44 53.31 52.61 71.60 53.18 38.73 26.49%
  QoQ % -0.65% 4.00% 1.33% -26.52% 34.64% 37.31% -
  Horiz. % 142.22% 143.14% 137.65% 135.84% 184.87% 137.31% 100.00%
EPS 6.06 5.65 5.19 7.12 11.23 10.12 11.31 -34.06%
  QoQ % 7.26% 8.86% -27.11% -36.60% 10.97% -10.52% -
  Horiz. % 53.58% 49.96% 45.89% 62.95% 99.29% 89.48% 100.00%
DPS 2.78 1.98 1.19 1.54 1.80 0.00 0.00 -
  QoQ % 40.40% 66.39% -22.73% -14.44% 0.00% 0.00% -
  Horiz. % 154.44% 110.00% 66.11% 85.56% 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 - 3,186,481
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.67 5.70 5.45 5.27 3.75 2.42 1.29 168.57%
  QoQ % -0.53% 4.59% 3.42% 40.53% 54.96% 87.60% -
  Horiz. % 439.53% 441.86% 422.48% 408.53% 290.70% 187.60% 100.00%
EPS 0.62 0.58 0.53 0.71 0.59 0.46 0.38 38.63%
  QoQ % 6.90% 9.43% -25.35% 20.34% 28.26% 21.05% -
  Horiz. % 163.16% 152.63% 139.47% 186.84% 155.26% 121.05% 100.00%
DPS 0.29 0.20 0.12 0.15 0.09 0.00 0.00 -
  QoQ % 45.00% 66.67% -20.00% 66.67% 0.00% 0.00% -
  Horiz. % 322.22% 222.22% 133.33% 166.67% 100.00% - -
NAPS 0.0258 0.0256 0.0228 0.0224 0.0096 0.0075 - -
  QoQ % 0.78% 12.28% 1.79% 133.33% 28.00% 0.00% -
  Horiz. % 344.00% 341.33% 304.00% 298.67% 128.00% 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 0.67 0.69 0.71 0.68 0.00 0.00 0.00 -
  QoQ % -2.90% -2.82% 4.41% 0.00% 0.00% 0.00% -
  Horiz. % 98.53% 101.47% 104.41% 100.00% - - -
P/EPS 6.11 6.72 7.33 5.06 0.00 0.00 0.00 -
  QoQ % -9.08% -8.32% 44.86% 0.00% 0.00% 0.00% -
  Horiz. % 120.75% 132.81% 144.86% 100.00% - - -
EY 16.38 14.87 13.65 19.76 0.00 0.00 0.00 -
  QoQ % 10.15% 8.94% -30.92% 0.00% 0.00% 0.00% -
  Horiz. % 82.89% 75.25% 69.08% 100.00% - - -
DY 7.51 5.21 3.13 4.28 0.00 0.00 0.00 -
  QoQ % 44.15% 66.45% -26.87% 0.00% 0.00% 0.00% -
  Horiz. % 175.47% 121.73% 73.13% 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 - - - - -
Price 0.3600 0.3650 0.3700 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.65 0.66 0.69 0.00 0.00 0.00 0.00 -
  QoQ % -1.52% -4.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.20% 95.65% 100.00% - - - -
P/EPS 5.94 6.46 7.13 0.00 0.00 0.00 0.00 -
  QoQ % -8.05% -9.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.31% 90.60% 100.00% - - - -
EY 16.83 15.48 14.02 0.00 0.00 0.00 0.00 -
  QoQ % 8.72% 10.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.04% 110.41% 100.00% - - - -
DY 7.72 5.43 3.21 0.00 0.00 0.00 0.00 -
  QoQ % 42.17% 69.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 240.50% 169.16% 100.00% - - - -
P/NAPS 1.44 1.47 1.66 0.00 0.00 0.00 0.00 -
  QoQ % -2.04% -11.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers