Highlights

[INARI] QoQ TTM 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 -     -25.65%    YoY -     40.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 187,073 180,775 181,637 173,625 167,971 119,623 76,962 80.49%
  QoQ % 3.48% -0.47% 4.61% 3.37% 40.42% 55.43% -
  Horiz. % 243.07% 234.89% 236.01% 225.60% 218.25% 155.43% 100.00%
PBT 25,761 20,302 21,721 20,037 25,182 20,483 15,222 41.88%
  QoQ % 26.89% -6.53% 8.40% -20.43% 22.94% 34.56% -
  Horiz. % 169.24% 133.37% 142.69% 131.63% 165.43% 134.56% 100.00%
Tax -3,049 -1,016 -3,455 -3,146 -2,465 -1,725 -574 203.51%
  QoQ % -200.10% 70.59% -9.82% -27.63% -42.90% -200.52% -
  Horiz. % 531.18% 177.00% 601.92% 548.08% 429.44% 300.52% 100.00%
NP 22,712 19,286 18,266 16,891 22,717 18,758 14,648 33.86%
  QoQ % 17.76% 5.58% 8.14% -25.65% 21.11% 28.06% -
  Horiz. % 155.05% 131.66% 124.70% 115.31% 155.09% 128.06% 100.00%
NP to SH 23,457 19,887 18,516 16,891 22,717 18,758 14,648 36.76%
  QoQ % 17.95% 7.40% 9.62% -25.65% 21.11% 28.06% -
  Horiz. % 160.14% 135.77% 126.41% 115.31% 155.09% 128.06% 100.00%
Tax Rate 11.84 % 5.00 % 15.91 % 15.70 % 9.79 % 8.42 % 3.77 % 114.01%
  QoQ % 136.80% -68.57% 1.34% 60.37% 16.27% 123.34% -
  Horiz. % 314.06% 132.63% 422.02% 416.45% 259.68% 223.34% 100.00%
Total Cost 164,361 161,489 163,371 156,734 145,254 100,865 62,314 90.56%
  QoQ % 1.78% -1.15% 4.23% 7.90% 44.01% 61.87% -
  Horiz. % 263.76% 259.15% 262.17% 251.52% 233.10% 161.87% 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 9,889 9,116 6,490 3,869 4,922 3,007 0 -
  QoQ % 8.48% 40.45% 67.73% -21.39% 63.70% 0.00% -
  Horiz. % 328.85% 303.14% 215.83% 128.68% 163.70% 100.00% -
Div Payout % 42.16 % 45.84 % 35.05 % 22.91 % 21.67 % 16.03 % - % -
  QoQ % -8.03% 30.78% 52.99% 5.72% 35.18% 0.00% -
  Horiz. % 263.01% 285.96% 218.65% 142.92% 135.18% 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 12.14 % 10.67 % 10.06 % 9.73 % 13.52 % 15.68 % 19.03 % -25.83%
  QoQ % 13.78% 6.06% 3.39% -28.03% -13.78% -17.60% -
  Horiz. % 63.79% 56.07% 52.86% 51.13% 71.05% 82.40% 100.00%
ROE 24.91 % 24.23 % 22.73 % 23.25 % 31.89 % 61.52 % 60.97 % -44.85%
  QoQ % 2.81% 6.60% -2.24% -27.09% -48.16% 0.90% -
  Horiz. % 40.86% 39.74% 37.28% 38.13% 52.30% 100.90% 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 55.66 55.08 55.44 53.31 52.61 71.60 53.18 3.08%
  QoQ % 1.05% -0.65% 4.00% 1.33% -26.52% 34.64% -
  Horiz. % 104.66% 103.57% 104.25% 100.24% 98.93% 134.64% 100.00%
EPS 6.98 6.06 5.65 5.19 7.12 11.23 10.12 -21.88%
  QoQ % 15.18% 7.26% 8.86% -27.11% -36.60% 10.97% -
  Horiz. % 68.97% 59.88% 55.83% 51.28% 70.36% 110.97% 100.00%
DPS 2.94 2.78 1.98 1.19 1.54 1.80 0.00 -
  QoQ % 5.76% 40.40% 66.39% -22.73% -14.44% 0.00% -
  Horiz. % 163.33% 154.44% 110.00% 66.11% 85.56% 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 - 3,288,746
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.69 5.50 5.52 5.28 5.11 3.64 2.34 80.53%
  QoQ % 3.45% -0.36% 4.55% 3.33% 40.38% 55.56% -
  Horiz. % 243.16% 235.04% 235.90% 225.64% 218.38% 155.56% 100.00%
EPS 0.71 0.60 0.56 0.51 0.69 0.57 0.45 35.42%
  QoQ % 18.33% 7.14% 9.80% -26.09% 21.05% 26.67% -
  Horiz. % 157.78% 133.33% 124.44% 113.33% 153.33% 126.67% 100.00%
DPS 0.30 0.28 0.20 0.12 0.15 0.09 0.00 -
  QoQ % 7.14% 40.00% 66.67% -20.00% 66.67% 0.00% -
  Horiz. % 333.33% 311.11% 222.22% 133.33% 166.67% 100.00% -
NAPS 0.0286 0.0250 0.0248 0.0221 0.0217 0.0093 0.0073 147.90%
  QoQ % 14.40% 0.81% 12.22% 1.84% 133.33% 27.40% -
  Horiz. % 391.78% 342.47% 339.73% 302.74% 297.26% 127.40% 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 0.61 0.67 0.69 0.71 0.68 0.00 0.00 -
  QoQ % -8.96% -2.90% -2.82% 4.41% 0.00% 0.00% -
  Horiz. % 89.71% 98.53% 101.47% 104.41% 100.00% - -
P/EPS 4.87 6.11 6.72 7.33 5.06 0.00 0.00 -
  QoQ % -20.29% -9.08% -8.32% 44.86% 0.00% 0.00% -
  Horiz. % 96.25% 120.75% 132.81% 144.86% 100.00% - -
EY 20.53 16.38 14.87 13.65 19.76 0.00 0.00 -
  QoQ % 25.34% 10.15% 8.94% -30.92% 0.00% 0.00% -
  Horiz. % 103.90% 82.89% 75.25% 69.08% 100.00% - -
DY 8.65 7.51 5.21 3.13 4.28 0.00 0.00 -
  QoQ % 15.18% 44.15% 66.45% -26.87% 0.00% 0.00% -
  Horiz. % 202.10% 175.47% 121.73% 73.13% 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 - - - -
Price 0.3200 0.3600 0.3650 0.3700 0.0000 0.0000 0.0000 -
P/RPS 0.57 0.65 0.66 0.69 0.00 0.00 0.00 -
  QoQ % -12.31% -1.52% -4.35% 0.00% 0.00% 0.00% -
  Horiz. % 82.61% 94.20% 95.65% 100.00% - - -
P/EPS 4.59 5.94 6.46 7.13 0.00 0.00 0.00 -
  QoQ % -22.73% -8.05% -9.40% 0.00% 0.00% 0.00% -
  Horiz. % 64.38% 83.31% 90.60% 100.00% - - -
EY 21.81 16.83 15.48 14.02 0.00 0.00 0.00 -
  QoQ % 29.59% 8.72% 10.41% 0.00% 0.00% 0.00% -
  Horiz. % 155.56% 120.04% 110.41% 100.00% - - -
DY 9.19 7.72 5.43 3.21 0.00 0.00 0.00 -
  QoQ % 19.04% 42.17% 69.16% 0.00% 0.00% 0.00% -
  Horiz. % 286.29% 240.50% 169.16% 100.00% - - -
P/NAPS 1.14 1.44 1.47 1.66 0.00 0.00 0.00 -
  QoQ % -20.83% -2.04% -11.45% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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