Highlights

[INARI] QoQ TTM Result on 2012-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     9.62%    YoY -     26.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 202,340 187,073 180,775 181,637 173,625 167,971 119,623 41.74%
  QoQ % 8.16% 3.48% -0.47% 4.61% 3.37% 40.42% -
  Horiz. % 169.15% 156.39% 151.12% 151.84% 145.14% 140.42% 100.00%
PBT 29,998 25,761 20,302 21,721 20,037 25,182 20,483 28.81%
  QoQ % 16.45% 26.89% -6.53% 8.40% -20.43% 22.94% -
  Horiz. % 146.45% 125.77% 99.12% 106.04% 97.82% 122.94% 100.00%
Tax -4,821 -3,049 -1,016 -3,455 -3,146 -2,465 -1,725 97.79%
  QoQ % -58.12% -200.10% 70.59% -9.82% -27.63% -42.90% -
  Horiz. % 279.48% 176.75% 58.90% 200.29% 182.38% 142.90% 100.00%
NP 25,177 22,712 19,286 18,266 16,891 22,717 18,758 21.57%
  QoQ % 10.85% 17.76% 5.58% 8.14% -25.65% 21.11% -
  Horiz. % 134.22% 121.08% 102.81% 97.38% 90.05% 121.11% 100.00%
NP to SH 26,251 23,457 19,887 18,516 16,891 22,717 18,758 24.99%
  QoQ % 11.91% 17.95% 7.40% 9.62% -25.65% 21.11% -
  Horiz. % 139.95% 125.05% 106.02% 98.71% 90.05% 121.11% 100.00%
Tax Rate 16.07 % 11.84 % 5.00 % 15.91 % 15.70 % 9.79 % 8.42 % 53.56%
  QoQ % 35.73% 136.80% -68.57% 1.34% 60.37% 16.27% -
  Horiz. % 190.86% 140.62% 59.38% 188.95% 186.46% 116.27% 100.00%
Total Cost 177,163 164,361 161,489 163,371 156,734 145,254 100,865 45.33%
  QoQ % 7.79% 1.78% -1.15% 4.23% 7.90% 44.01% -
  Horiz. % 175.64% 162.95% 160.10% 161.97% 155.39% 144.01% 100.00%
Net Worth 96,043 94,179 82,083 81,445 72,660 71,230 30,490 114.14%
  QoQ % 1.98% 14.74% 0.78% 12.09% 2.01% 133.61% -
  Horiz. % 314.99% 308.88% 269.21% 267.11% 238.30% 233.61% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,963 9,889 9,116 6,490 3,869 4,922 3,007 135.94%
  QoQ % 10.86% 8.48% 40.45% 67.73% -21.39% 63.70% -
  Horiz. % 364.55% 328.85% 303.14% 215.83% 128.68% 163.70% 100.00%
Div Payout % 41.76 % 42.16 % 45.84 % 35.05 % 22.91 % 21.67 % 16.03 % 88.78%
  QoQ % -0.95% -8.03% 30.78% 52.99% 5.72% 35.18% -
  Horiz. % 260.51% 263.01% 285.96% 218.65% 142.92% 135.18% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 96,043 94,179 82,083 81,445 72,660 71,230 30,490 114.14%
  QoQ % 1.98% 14.74% 0.78% 12.09% 2.01% 133.61% -
  Horiz. % 314.99% 308.88% 269.21% 267.11% 238.30% 233.61% 100.00%
NOSH 336,404 336,116 328,203 327,615 325,684 319,274 167,073 59.12%
  QoQ % 0.09% 2.41% 0.18% 0.59% 2.01% 91.10% -
  Horiz. % 201.35% 201.18% 196.44% 196.09% 194.94% 191.10% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.44 % 12.14 % 10.67 % 10.06 % 9.73 % 13.52 % 15.68 % -14.24%
  QoQ % 2.47% 13.78% 6.06% 3.39% -28.03% -13.78% -
  Horiz. % 79.34% 77.42% 68.05% 64.16% 62.05% 86.22% 100.00%
ROE 27.33 % 24.91 % 24.23 % 22.73 % 23.25 % 31.89 % 61.52 % -41.64%
  QoQ % 9.71% 2.81% 6.60% -2.24% -27.09% -48.16% -
  Horiz. % 44.42% 40.49% 39.39% 36.95% 37.79% 51.84% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 60.15 55.66 55.08 55.44 53.31 52.61 71.60 -10.92%
  QoQ % 8.07% 1.05% -0.65% 4.00% 1.33% -26.52% -
  Horiz. % 84.01% 77.74% 76.93% 77.43% 74.46% 73.48% 100.00%
EPS 7.80 6.98 6.06 5.65 5.19 7.12 11.23 -21.48%
  QoQ % 11.75% 15.18% 7.26% 8.86% -27.11% -36.60% -
  Horiz. % 69.46% 62.15% 53.96% 50.31% 46.22% 63.40% 100.00%
DPS 3.26 2.94 2.78 1.98 1.19 1.54 1.80 48.31%
  QoQ % 10.88% 5.76% 40.40% 66.39% -22.73% -14.44% -
  Horiz. % 181.11% 163.33% 154.44% 110.00% 66.11% 85.56% 100.00%
NAPS 0.2855 0.2802 0.2501 0.2486 0.2231 0.2231 0.1825 34.58%
  QoQ % 1.89% 12.04% 0.60% 11.43% 0.00% 22.25% -
  Horiz. % 156.44% 153.53% 137.04% 136.22% 122.25% 122.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.35 5.87 5.67 5.70 5.45 5.27 3.75 41.84%
  QoQ % 8.18% 3.53% -0.53% 4.59% 3.42% 40.53% -
  Horiz. % 169.33% 156.53% 151.20% 152.00% 145.33% 140.53% 100.00%
EPS 0.82 0.74 0.62 0.58 0.53 0.71 0.59 24.42%
  QoQ % 10.81% 19.35% 6.90% 9.43% -25.35% 20.34% -
  Horiz. % 138.98% 125.42% 105.08% 98.31% 89.83% 120.34% 100.00%
DPS 0.34 0.31 0.29 0.20 0.12 0.15 0.09 141.59%
  QoQ % 9.68% 6.90% 45.00% 66.67% -20.00% 66.67% -
  Horiz. % 377.78% 344.44% 322.22% 222.22% 133.33% 166.67% 100.00%
NAPS 0.0301 0.0296 0.0258 0.0256 0.0228 0.0224 0.0096 113.48%
  QoQ % 1.69% 14.73% 0.78% 12.28% 1.79% 133.33% -
  Horiz. % 313.54% 308.33% 268.75% 266.67% 237.50% 233.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 0.4000 0.3400 0.3700 0.3800 0.3800 0.3600 0.0000 -
P/RPS 0.67 0.61 0.67 0.69 0.71 0.68 0.00 -
  QoQ % 9.84% -8.96% -2.90% -2.82% 4.41% 0.00% -
  Horiz. % 98.53% 89.71% 98.53% 101.47% 104.41% 100.00% -
P/EPS 5.13 4.87 6.11 6.72 7.33 5.06 0.00 -
  QoQ % 5.34% -20.29% -9.08% -8.32% 44.86% 0.00% -
  Horiz. % 101.38% 96.25% 120.75% 132.81% 144.86% 100.00% -
EY 19.51 20.53 16.38 14.87 13.65 19.76 0.00 -
  QoQ % -4.97% 25.34% 10.15% 8.94% -30.92% 0.00% -
  Horiz. % 98.73% 103.90% 82.89% 75.25% 69.08% 100.00% -
DY 8.15 8.65 7.51 5.21 3.13 4.28 0.00 -
  QoQ % -5.78% 15.18% 44.15% 66.45% -26.87% 0.00% -
  Horiz. % 190.42% 202.10% 175.47% 121.73% 73.13% 100.00% -
P/NAPS 1.40 1.21 1.48 1.53 1.70 1.61 0.00 -
  QoQ % 15.70% -18.24% -3.27% -10.00% 5.59% 0.00% -
  Horiz. % 86.96% 75.16% 91.93% 95.03% 105.59% 100.00% -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 20/11/12 27/08/12 29/05/12 27/02/12 - - -
Price 0.4250 0.3200 0.3600 0.3650 0.3700 0.0000 0.0000 -
P/RPS 0.71 0.57 0.65 0.66 0.69 0.00 0.00 -
  QoQ % 24.56% -12.31% -1.52% -4.35% 0.00% 0.00% -
  Horiz. % 102.90% 82.61% 94.20% 95.65% 100.00% - -
P/EPS 5.45 4.59 5.94 6.46 7.13 0.00 0.00 -
  QoQ % 18.74% -22.73% -8.05% -9.40% 0.00% 0.00% -
  Horiz. % 76.44% 64.38% 83.31% 90.60% 100.00% - -
EY 18.36 21.81 16.83 15.48 14.02 0.00 0.00 -
  QoQ % -15.82% 29.59% 8.72% 10.41% 0.00% 0.00% -
  Horiz. % 130.96% 155.56% 120.04% 110.41% 100.00% - -
DY 7.67 9.19 7.72 5.43 3.21 0.00 0.00 -
  QoQ % -16.54% 19.04% 42.17% 69.16% 0.00% 0.00% -
  Horiz. % 238.94% 286.29% 240.50% 169.16% 100.00% - -
P/NAPS 1.49 1.14 1.44 1.47 1.66 0.00 0.00 -
  QoQ % 30.70% -20.83% -2.04% -11.45% 0.00% 0.00% -
  Horiz. % 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers