Highlights

[INARI] QoQ TTM Result on 2012-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     11.91%    YoY -     55.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 377,833 241,140 215,278 202,340 187,073 180,775 181,637 62.88%
  QoQ % 56.69% 12.01% 6.39% 8.16% 3.48% -0.47% -
  Horiz. % 208.02% 132.76% 118.52% 111.40% 102.99% 99.53% 100.00%
PBT 55,196 43,288 33,593 29,998 25,761 20,302 21,721 86.11%
  QoQ % 27.51% 28.86% 11.98% 16.45% 26.89% -6.53% -
  Horiz. % 254.11% 199.29% 154.66% 138.11% 118.60% 93.47% 100.00%
Tax -464 -2,045 12 -4,821 -3,049 -1,016 -3,455 -73.74%
  QoQ % 77.31% -17,141.67% 100.25% -58.12% -200.10% 70.59% -
  Horiz. % 13.43% 59.19% -0.35% 139.54% 88.25% 29.41% 100.00%
NP 54,732 41,243 33,605 25,177 22,712 19,286 18,266 107.70%
  QoQ % 32.71% 22.73% 33.47% 10.85% 17.76% 5.58% -
  Horiz. % 299.64% 225.79% 183.98% 137.84% 124.34% 105.58% 100.00%
NP to SH 55,520 42,015 34,380 26,251 23,457 19,887 18,516 107.80%
  QoQ % 32.14% 22.21% 30.97% 11.91% 17.95% 7.40% -
  Horiz. % 299.85% 226.91% 185.68% 141.77% 126.69% 107.40% 100.00%
Tax Rate 0.84 % 4.72 % -0.04 % 16.07 % 11.84 % 5.00 % 15.91 % -85.90%
  QoQ % -82.20% 11,900.00% -100.25% 35.73% 136.80% -68.57% -
  Horiz. % 5.28% 29.67% -0.25% 101.01% 74.42% 31.43% 100.00%
Total Cost 323,101 199,897 181,673 177,163 164,361 161,489 163,371 57.49%
  QoQ % 61.63% 10.03% 2.55% 7.79% 1.78% -1.15% -
  Horiz. % 197.77% 122.36% 111.20% 108.44% 100.61% 98.85% 100.00%
Net Worth 174,281 124,442 108,495 96,043 94,179 82,083 81,445 65.98%
  QoQ % 40.05% 14.70% 12.97% 1.98% 14.74% 0.78% -
  Horiz. % 213.99% 152.79% 133.21% 117.92% 115.64% 100.78% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,368 15,330 14,401 10,963 9,889 9,116 6,490 107.13%
  QoQ % 26.34% 6.45% 31.36% 10.86% 8.48% 40.45% -
  Horiz. % 298.41% 236.19% 221.88% 168.91% 152.37% 140.45% 100.00%
Div Payout % 34.89 % 36.49 % 41.89 % 41.76 % 42.16 % 45.84 % 35.05 % -0.30%
  QoQ % -4.38% -12.89% 0.31% -0.95% -8.03% 30.78% -
  Horiz. % 99.54% 104.11% 119.51% 119.14% 120.29% 130.78% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 174,281 124,442 108,495 96,043 94,179 82,083 81,445 65.98%
  QoQ % 40.05% 14.70% 12.97% 1.98% 14.74% 0.78% -
  Horiz. % 213.99% 152.79% 133.21% 117.92% 115.64% 100.78% 100.00%
NOSH 448,486 355,447 336,630 336,404 336,116 328,203 327,615 23.27%
  QoQ % 26.18% 5.59% 0.07% 0.09% 2.41% 0.18% -
  Horiz. % 136.89% 108.50% 102.75% 102.68% 102.59% 100.18% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.49 % 17.10 % 15.61 % 12.44 % 12.14 % 10.67 % 10.06 % 27.51%
  QoQ % -15.26% 9.55% 25.48% 2.47% 13.78% 6.06% -
  Horiz. % 144.04% 169.98% 155.17% 123.66% 120.68% 106.06% 100.00%
ROE 31.86 % 33.76 % 31.69 % 27.33 % 24.91 % 24.23 % 22.73 % 25.22%
  QoQ % -5.63% 6.53% 15.95% 9.71% 2.81% 6.60% -
  Horiz. % 140.17% 148.53% 139.42% 120.24% 109.59% 106.60% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 84.25 67.84 63.95 60.15 55.66 55.08 55.44 32.15%
  QoQ % 24.19% 6.08% 6.32% 8.07% 1.05% -0.65% -
  Horiz. % 151.97% 122.37% 115.35% 108.50% 100.40% 99.35% 100.00%
EPS 12.38 11.82 10.21 7.80 6.98 6.06 5.65 68.62%
  QoQ % 4.74% 15.77% 30.90% 11.75% 15.18% 7.26% -
  Horiz. % 219.12% 209.20% 180.71% 138.05% 123.54% 107.26% 100.00%
DPS 4.32 4.31 4.28 3.26 2.94 2.78 1.98 68.14%
  QoQ % 0.23% 0.70% 31.29% 10.88% 5.76% 40.40% -
  Horiz. % 218.18% 217.68% 216.16% 164.65% 148.48% 140.40% 100.00%
NAPS 0.3886 0.3501 0.3223 0.2855 0.2802 0.2501 0.2486 34.65%
  QoQ % 11.00% 8.63% 12.89% 1.89% 12.04% 0.60% -
  Horiz. % 156.32% 140.83% 129.65% 114.84% 112.71% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,313
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.86 7.57 6.76 6.35 5.87 5.67 5.70 62.91%
  QoQ % 56.67% 11.98% 6.46% 8.18% 3.53% -0.53% -
  Horiz. % 208.07% 132.81% 118.60% 111.40% 102.98% 99.47% 100.00%
EPS 1.74 1.32 1.08 0.82 0.74 0.62 0.58 107.87%
  QoQ % 31.82% 22.22% 31.71% 10.81% 19.35% 6.90% -
  Horiz. % 300.00% 227.59% 186.21% 141.38% 127.59% 106.90% 100.00%
DPS 0.61 0.48 0.45 0.34 0.31 0.29 0.20 110.17%
  QoQ % 27.08% 6.67% 32.35% 9.68% 6.90% 45.00% -
  Horiz. % 305.00% 240.00% 225.00% 170.00% 155.00% 145.00% 100.00%
NAPS 0.0547 0.0391 0.0341 0.0301 0.0296 0.0258 0.0256 65.82%
  QoQ % 39.90% 14.66% 13.29% 1.69% 14.73% 0.78% -
  Horiz. % 213.67% 152.73% 133.20% 117.58% 115.62% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.0200 0.7150 0.4350 0.4000 0.3400 0.3700 0.3800 -
P/RPS 1.21 1.05 0.68 0.67 0.61 0.67 0.69 45.37%
  QoQ % 15.24% 54.41% 1.49% 9.84% -8.96% -2.90% -
  Horiz. % 175.36% 152.17% 98.55% 97.10% 88.41% 97.10% 100.00%
P/EPS 8.24 6.05 4.26 5.13 4.87 6.11 6.72 14.55%
  QoQ % 36.20% 42.02% -16.96% 5.34% -20.29% -9.08% -
  Horiz. % 122.62% 90.03% 63.39% 76.34% 72.47% 90.92% 100.00%
EY 12.14 16.53 23.48 19.51 20.53 16.38 14.87 -12.64%
  QoQ % -26.56% -29.60% 20.35% -4.97% 25.34% 10.15% -
  Horiz. % 81.64% 111.16% 157.90% 131.20% 138.06% 110.15% 100.00%
DY 4.23 6.03 9.83 8.15 8.65 7.51 5.21 -12.96%
  QoQ % -29.85% -38.66% 20.61% -5.78% 15.18% 44.15% -
  Horiz. % 81.19% 115.74% 188.68% 156.43% 166.03% 144.15% 100.00%
P/NAPS 2.62 2.04 1.35 1.40 1.21 1.48 1.53 43.09%
  QoQ % 28.43% 51.11% -3.57% 15.70% -18.24% -3.27% -
  Horiz. % 171.24% 133.33% 88.24% 91.50% 79.08% 96.73% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 29/05/12 -
Price 1.5200 0.7850 0.5950 0.4250 0.3200 0.3600 0.3650 -
P/RPS 1.80 1.16 0.93 0.71 0.57 0.65 0.66 95.08%
  QoQ % 55.17% 24.73% 30.99% 24.56% -12.31% -1.52% -
  Horiz. % 272.73% 175.76% 140.91% 107.58% 86.36% 98.48% 100.00%
P/EPS 12.28 6.64 5.83 5.45 4.59 5.94 6.46 53.39%
  QoQ % 84.94% 13.89% 6.97% 18.74% -22.73% -8.05% -
  Horiz. % 190.09% 102.79% 90.25% 84.37% 71.05% 91.95% 100.00%
EY 8.14 15.06 17.16 18.36 21.81 16.83 15.48 -34.83%
  QoQ % -45.95% -12.24% -6.54% -15.82% 29.59% 8.72% -
  Horiz. % 52.58% 97.29% 110.85% 118.60% 140.89% 108.72% 100.00%
DY 2.84 5.49 7.19 7.67 9.19 7.72 5.43 -35.06%
  QoQ % -48.27% -23.64% -6.26% -16.54% 19.04% 42.17% -
  Horiz. % 52.30% 101.10% 132.41% 141.25% 169.24% 142.17% 100.00%
P/NAPS 3.91 2.24 1.85 1.49 1.14 1.44 1.47 91.86%
  QoQ % 74.55% 21.08% 24.16% 30.70% -20.83% -2.04% -
  Horiz. % 265.99% 152.38% 125.85% 101.36% 77.55% 97.96% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers