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 - 3,186,481
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.87 5.67 5.70 5.45 5.27 3.75 2.42 80.24%
  QoQ % 3.53% -0.53% 4.59% 3.42% 40.53% 54.96% -
  Horiz. % 242.56% 234.30% 235.54% 225.21% 217.77% 154.96% 100.00%
EPS 0.74 0.62 0.58 0.53 0.71 0.59 0.46 37.17%
  QoQ % 19.35% 6.90% 9.43% -25.35% 20.34% 28.26% -
  Horiz. % 160.87% 134.78% 126.09% 115.22% 154.35% 128.26% 100.00%
DPS 0.31 0.29 0.20 0.12 0.15 0.09 0.00 -
  QoQ % 6.90% 45.00% 66.67% -20.00% 66.67% 0.00% -
  Horiz. % 344.44% 322.22% 222.22% 133.33% 166.67% 100.00% -
NAPS 0.0296 0.0258 0.0256 0.0228 0.0224 0.0096 0.0075 149.12%
  QoQ % 14.73% 0.78% 12.28% 1.79% 133.33% 28.00% -
  Horiz. % 394.67% 344.00% 341.33% 304.00% 298.67% 128.00% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers