Highlights

[INARI] YoY Annual (Unaudited) Result on 2012-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend YoY -     6.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Revenue 933,099 793,655 241,140 180,775 119,624 0  -  -
  YoY % 17.57% 229.13% 33.39% 51.12% 0.00% - -
  Horiz. % 780.03% 663.46% 201.58% 151.12% 100.00% - -
PBT 151,967 106,934 43,289 20,302 20,484 0  -  -
  YoY % 42.11% 147.02% 113.23% -0.89% 0.00% - -
  Horiz. % 741.88% 522.04% 211.33% 99.11% 100.00% - -
Tax -1,719 -6,535 -2,046 -1,016 -1,725 0  -  -
  YoY % 73.70% -219.40% -101.38% 41.10% 0.00% - -
  Horiz. % 99.65% 378.84% 118.61% 58.90% 100.00% - -
NP 150,248 100,399 41,243 19,286 18,759 0  -  -
  YoY % 49.65% 143.43% 113.85% 2.81% 0.00% - -
  Horiz. % 800.94% 535.20% 219.86% 102.81% 100.00% - -
NP to SH 152,535 99,220 42,014 19,887 18,759 0  -  -
  YoY % 53.73% 136.16% 111.26% 6.01% 0.00% - -
  Horiz. % 813.13% 528.92% 223.97% 106.01% 100.00% - -
Tax Rate 1.13 % 6.11 % 4.73 % 5.00 % 8.42 % - %  -  % -
  YoY % -81.51% 29.18% -5.40% -40.62% 0.00% - -
  Horiz. % 13.42% 72.57% 56.18% 59.38% 100.00% - -
Total Cost 782,851 693,256 199,897 161,489 100,865 0  -  -
  YoY % 12.92% 246.81% 23.78% 60.10% 0.00% - -
  Horiz. % 776.14% 687.31% 198.18% 160.10% 100.00% - -
Net Worth 472,714 236,542 119,392 82,074 30,539 -  -  -
  YoY % 99.84% 98.12% 45.47% 168.75% 0.00% - -
  Horiz. % 1,547.86% 774.54% 390.94% 268.75% 100.00% - -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Div 56,992 32,150 15,346 9,188 - -  -  -
  YoY % 77.27% 109.50% 67.01% 0.00% 0.00% - -
  Horiz. % 620.24% 349.89% 167.01% 100.00% - - -
Div Payout % 37.36 % 32.40 % 36.53 % 46.20 % - % - %  -  % -
  YoY % 15.31% -11.31% -20.93% 0.00% 0.00% - -
  Horiz. % 80.87% 70.13% 79.07% 100.00% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Net Worth 472,714 236,542 119,392 82,074 30,539 -  -  -
  YoY % 99.84% 98.12% 45.47% 168.75% 0.00% - -
  Horiz. % 1,547.86% 774.54% 390.94% 268.75% 100.00% - -
NOSH 640,361 472,801 341,022 328,168 167,341 -  -  -
  YoY % 35.44% 38.64% 3.92% 96.11% 0.00% - -
  Horiz. % 382.67% 282.54% 203.79% 196.11% 100.00% - -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
NP Margin 16.10 % 12.65 % 17.10 % 10.67 % 15.68 % - %  -  % -
  YoY % 27.27% -26.02% 60.26% -31.95% 0.00% - -
  Horiz. % 102.68% 80.68% 109.06% 68.05% 100.00% - -
ROE 32.27 % 41.95 % 35.19 % 24.23 % 61.42 % - %  -  % -
  YoY % -23.08% 19.21% 45.23% -60.55% 0.00% - -
  Horiz. % 52.54% 68.30% 57.29% 39.45% 100.00% - -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
RPS 145.71 167.86 70.71 55.09 71.48 -  -  -
  YoY % -13.20% 137.39% 28.35% -22.93% 0.00% - -
  Horiz. % 203.85% 234.83% 98.92% 77.07% 100.00% - -
EPS 18.39 20.98 12.32 6.06 11.21 0.00  -  -
  YoY % -12.35% 70.29% 103.30% -45.94% 0.00% - -
  Horiz. % 164.05% 187.15% 109.90% 54.06% 100.00% - -
DPS 8.90 6.80 4.50 2.80 0.00 0.00  -  -
  YoY % 30.88% 51.11% 60.71% 0.00% 0.00% - -
  Horiz. % 317.86% 242.86% 160.71% 100.00% - - -
NAPS 0.7382 0.5003 0.3501 0.2501 0.1825 0.0000  -  -
  YoY % 47.55% 42.90% 39.98% 37.04% 0.00% - -
  Horiz. % 404.49% 274.14% 191.84% 137.04% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,193,150
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
RPS 29.22 24.85 7.55 5.66 3.75 -  -  -
  YoY % 17.59% 229.14% 33.39% 50.93% 0.00% - -
  Horiz. % 779.20% 662.67% 201.33% 150.93% 100.00% - -
EPS 4.78 3.11 1.32 0.62 0.59 0.00  -  -
  YoY % 53.70% 135.61% 112.90% 5.08% 0.00% - -
  Horiz. % 810.17% 527.12% 223.73% 105.08% 100.00% - -
DPS 1.78 1.01 0.48 0.29 0.00 0.00  -  -
  YoY % 76.24% 110.42% 65.52% 0.00% 0.00% - -
  Horiz. % 613.79% 348.28% 165.52% 100.00% - - -
NAPS 0.1480 0.0741 0.0374 0.0257 0.0096 0.0000  -  -
  YoY % 99.73% 98.13% 45.53% 167.71% 0.00% - -
  Horiz. % 1,541.67% 771.88% 389.58% 267.71% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 - -  -  -
Price 3.2500 3.0300 0.7150 0.3700 0.0000 0.0000  -  -
P/RPS 2.23 1.81 1.01 0.67 0.00 0.00  -  -
  YoY % 23.20% 79.21% 50.75% 0.00% 0.00% - -
  Horiz. % 332.84% 270.15% 150.75% 100.00% - - -
P/EPS 13.64 14.44 5.80 6.11 0.00 0.00  -  -
  YoY % -5.54% 148.97% -5.07% 0.00% 0.00% - -
  Horiz. % 223.24% 236.33% 94.93% 100.00% - - -
EY 7.33 6.93 17.23 16.38 0.00 0.00  -  -
  YoY % 5.77% -59.78% 5.19% 0.00% 0.00% - -
  Horiz. % 44.75% 42.31% 105.19% 100.00% - - -
DY 2.74 2.24 6.29 7.57 0.00 0.00  -  -
  YoY % 22.32% -64.39% -16.91% 0.00% 0.00% - -
  Horiz. % 36.20% 29.59% 83.09% 100.00% - - -
P/NAPS 4.40 6.06 2.04 1.48 0.00 0.00  -  -
  YoY % -27.39% 197.06% 37.84% 0.00% 0.00% - -
  Horiz. % 297.30% 409.46% 137.84% 100.00% - - -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
Date 20/08/15 26/08/14 27/08/13 27/08/12 25/08/11 -  -  -
Price 3.1300 3.2300 0.7850 0.3600 0.4250 0.0000  -  -
P/RPS 2.15 1.92 1.11 0.65 0.59 0.00  -  -
  YoY % 11.98% 72.97% 70.77% 10.17% 0.00% - -
  Horiz. % 364.41% 325.42% 188.14% 110.17% 100.00% - -
P/EPS 13.14 15.39 6.37 5.94 3.79 0.00  -  -
  YoY % -14.62% 141.60% 7.24% 56.73% 0.00% - -
  Horiz. % 346.70% 406.07% 168.07% 156.73% 100.00% - -
EY 7.61 6.50 15.69 16.83 26.38 0.00  -  -
  YoY % 17.08% -58.57% -6.77% -36.20% 0.00% - -
  Horiz. % 28.85% 24.64% 59.48% 63.80% 100.00% - -
DY 2.84 2.11 5.73 7.78 0.00 0.00  -  -
  YoY % 34.60% -63.18% -26.35% 0.00% 0.00% - -
  Horiz. % 36.50% 27.12% 73.65% 100.00% - - -
P/NAPS 4.24 6.46 2.24 1.44 2.33 0.00  -  -
  YoY % -34.37% 188.39% 55.56% -38.20% 0.00% - -
  Horiz. % 181.97% 277.25% 96.14% 61.80% 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.
 


 

151  148  418  1548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.2550.00 
 WCEHB 0.325+0.02 
 HSI-H8F 0.235-0.01 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 FPGROUP 0.6850.00 
 HSI-C7F 0.07-0.005 
 DGB 0.1450.00 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers