Highlights

[INARI] QoQ TTM Result on 2013-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 16-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     30.97%    YoY -     85.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 502,394 377,833 241,140 215,278 202,340 187,073 180,775 97.30%
  QoQ % 32.97% 56.69% 12.01% 6.39% 8.16% 3.48% -
  Horiz. % 277.91% 209.01% 133.39% 119.09% 111.93% 103.48% 100.00%
PBT 70,484 55,196 43,288 33,593 29,998 25,761 20,302 128.76%
  QoQ % 27.70% 27.51% 28.86% 11.98% 16.45% 26.89% -
  Horiz. % 347.18% 271.87% 213.22% 165.47% 147.76% 126.89% 100.00%
Tax 670 -464 -2,045 12 -4,821 -3,049 -1,016 -
  QoQ % 244.40% 77.31% -17,141.67% 100.25% -58.12% -200.10% -
  Horiz. % -65.94% 45.67% 201.28% -1.18% 474.51% 300.10% 100.00%
NP 71,154 54,732 41,243 33,605 25,177 22,712 19,286 138.20%
  QoQ % 30.00% 32.71% 22.73% 33.47% 10.85% 17.76% -
  Horiz. % 368.94% 283.79% 213.85% 174.25% 130.55% 117.76% 100.00%
NP to SH 70,967 55,520 42,015 34,380 26,251 23,457 19,887 132.98%
  QoQ % 27.82% 32.14% 22.21% 30.97% 11.91% 17.95% -
  Horiz. % 356.85% 279.18% 211.27% 172.88% 132.00% 117.95% 100.00%
Tax Rate -0.95 % 0.84 % 4.72 % -0.04 % 16.07 % 11.84 % 5.00 % -
  QoQ % -213.10% -82.20% 11,900.00% -100.25% 35.73% 136.80% -
  Horiz. % -19.00% 16.80% 94.40% -0.80% 321.40% 236.80% 100.00%
Total Cost 431,240 323,101 199,897 181,673 177,163 164,361 161,489 92.14%
  QoQ % 33.47% 61.63% 10.03% 2.55% 7.79% 1.78% -
  Horiz. % 267.04% 200.08% 123.78% 112.50% 109.71% 101.78% 100.00%
Net Worth 196,950 174,281 124,442 108,495 96,043 94,179 82,083 78.94%
  QoQ % 13.01% 40.05% 14.70% 12.97% 1.98% 14.74% -
  Horiz. % 239.94% 212.32% 151.60% 132.18% 117.01% 114.74% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,241 19,368 15,330 14,401 10,963 9,889 9,116 86.31%
  QoQ % 20.00% 26.34% 6.45% 31.36% 10.86% 8.48% -
  Horiz. % 254.95% 212.46% 168.16% 157.98% 120.26% 108.48% 100.00%
Div Payout % 32.75 % 34.89 % 36.49 % 41.89 % 41.76 % 42.16 % 45.84 % -20.03%
  QoQ % -6.13% -4.38% -12.89% 0.31% -0.95% -8.03% -
  Horiz. % 71.44% 76.11% 79.60% 91.38% 91.10% 91.97% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 196,950 174,281 124,442 108,495 96,043 94,179 82,083 78.94%
  QoQ % 13.01% 40.05% 14.70% 12.97% 1.98% 14.74% -
  Horiz. % 239.94% 212.32% 151.60% 132.18% 117.01% 114.74% 100.00%
NOSH 460,056 448,486 355,447 336,630 336,404 336,116 328,203 25.17%
  QoQ % 2.58% 26.18% 5.59% 0.07% 0.09% 2.41% -
  Horiz. % 140.17% 136.65% 108.30% 102.57% 102.50% 102.41% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.16 % 14.49 % 17.10 % 15.61 % 12.44 % 12.14 % 10.67 % 20.70%
  QoQ % -2.28% -15.26% 9.55% 25.48% 2.47% 13.78% -
  Horiz. % 132.71% 135.80% 160.26% 146.30% 116.59% 113.78% 100.00%
ROE 36.03 % 31.86 % 33.76 % 31.69 % 27.33 % 24.91 % 24.23 % 30.18%
  QoQ % 13.09% -5.63% 6.53% 15.95% 9.71% 2.81% -
  Horiz. % 148.70% 131.49% 139.33% 130.79% 112.79% 102.81% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 109.20 84.25 67.84 63.95 60.15 55.66 55.08 57.62%
  QoQ % 29.61% 24.19% 6.08% 6.32% 8.07% 1.05% -
  Horiz. % 198.26% 152.96% 123.17% 116.10% 109.20% 101.05% 100.00%
EPS 15.43 12.38 11.82 10.21 7.80 6.98 6.06 86.15%
  QoQ % 24.64% 4.74% 15.77% 30.90% 11.75% 15.18% -
  Horiz. % 254.62% 204.29% 195.05% 168.48% 128.71% 115.18% 100.00%
DPS 5.05 4.32 4.31 4.28 3.26 2.94 2.78 48.72%
  QoQ % 16.90% 0.23% 0.70% 31.29% 10.88% 5.76% -
  Horiz. % 181.65% 155.40% 155.04% 153.96% 117.27% 105.76% 100.00%
NAPS 0.4281 0.3886 0.3501 0.3223 0.2855 0.2802 0.2501 42.95%
  QoQ % 10.16% 11.00% 8.63% 12.89% 1.89% 12.04% -
  Horiz. % 171.17% 155.38% 139.98% 128.87% 114.15% 112.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.77 11.86 7.57 6.76 6.35 5.87 5.67 97.40%
  QoQ % 32.97% 56.67% 11.98% 6.46% 8.18% 3.53% -
  Horiz. % 278.13% 209.17% 133.51% 119.22% 111.99% 103.53% 100.00%
EPS 2.23 1.74 1.32 1.08 0.82 0.74 0.62 134.21%
  QoQ % 28.16% 31.82% 22.22% 31.71% 10.81% 19.35% -
  Horiz. % 359.68% 280.65% 212.90% 174.19% 132.26% 119.35% 100.00%
DPS 0.73 0.61 0.48 0.45 0.34 0.31 0.29 84.74%
  QoQ % 19.67% 27.08% 6.67% 32.35% 9.68% 6.90% -
  Horiz. % 251.72% 210.34% 165.52% 155.17% 117.24% 106.90% 100.00%
NAPS 0.0618 0.0547 0.0391 0.0340 0.0301 0.0296 0.0258 78.74%
  QoQ % 12.98% 39.90% 15.00% 12.96% 1.69% 14.73% -
  Horiz. % 239.53% 212.02% 151.55% 131.78% 116.67% 114.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.6300 1.0200 0.7150 0.4350 0.4000 0.3400 0.3700 -
P/RPS 1.49 1.21 1.05 0.68 0.67 0.61 0.67 70.13%
  QoQ % 23.14% 15.24% 54.41% 1.49% 9.84% -8.96% -
  Horiz. % 222.39% 180.60% 156.72% 101.49% 100.00% 91.04% 100.00%
P/EPS 10.57 8.24 6.05 4.26 5.13 4.87 6.11 43.96%
  QoQ % 28.28% 36.20% 42.02% -16.96% 5.34% -20.29% -
  Horiz. % 173.00% 134.86% 99.02% 69.72% 83.96% 79.71% 100.00%
EY 9.46 12.14 16.53 23.48 19.51 20.53 16.38 -30.58%
  QoQ % -22.08% -26.56% -29.60% 20.35% -4.97% 25.34% -
  Horiz. % 57.75% 74.11% 100.92% 143.35% 119.11% 125.34% 100.00%
DY 3.10 4.23 6.03 9.83 8.15 8.65 7.51 -44.47%
  QoQ % -26.71% -29.85% -38.66% 20.61% -5.78% 15.18% -
  Horiz. % 41.28% 56.32% 80.29% 130.89% 108.52% 115.18% 100.00%
P/NAPS 3.81 2.62 2.04 1.35 1.40 1.21 1.48 87.51%
  QoQ % 45.42% 28.43% 51.11% -3.57% 15.70% -18.24% -
  Horiz. % 257.43% 177.03% 137.84% 91.22% 94.59% 81.76% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 -
Price 1.9400 1.5200 0.7850 0.5950 0.4250 0.3200 0.3600 -
P/RPS 1.78 1.80 1.16 0.93 0.71 0.57 0.65 95.38%
  QoQ % -1.11% 55.17% 24.73% 30.99% 24.56% -12.31% -
  Horiz. % 273.85% 276.92% 178.46% 143.08% 109.23% 87.69% 100.00%
P/EPS 12.58 12.28 6.64 5.83 5.45 4.59 5.94 64.69%
  QoQ % 2.44% 84.94% 13.89% 6.97% 18.74% -22.73% -
  Horiz. % 211.78% 206.73% 111.78% 98.15% 91.75% 77.27% 100.00%
EY 7.95 8.14 15.06 17.16 18.36 21.81 16.83 -39.26%
  QoQ % -2.33% -45.95% -12.24% -6.54% -15.82% 29.59% -
  Horiz. % 47.24% 48.37% 89.48% 101.96% 109.09% 129.59% 100.00%
DY 2.60 2.84 5.49 7.19 7.67 9.19 7.72 -51.50%
  QoQ % -8.45% -48.27% -23.64% -6.26% -16.54% 19.04% -
  Horiz. % 33.68% 36.79% 71.11% 93.13% 99.35% 119.04% 100.00%
P/NAPS 4.53 3.91 2.24 1.85 1.49 1.14 1.44 114.25%
  QoQ % 15.86% 74.55% 21.08% 24.16% 30.70% -20.83% -
  Horiz. % 314.58% 271.53% 155.56% 128.47% 103.47% 79.17% 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