Highlights

[INARI] YoY Annualized Quarter Result on 2010-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Revenue 765,356 218,584 193,392 0  -   -   -  -
  YoY % 250.14% 13.03% 0.00% - - - -
  Horiz. % 395.75% 113.03% 100.00% - - - -
PBT 88,264 40,632 18,796 0  -   -   -  -
  YoY % 117.23% 116.17% 0.00% - - - -
  Horiz. % 469.59% 216.17% 100.00% - - - -
Tax -4,768 -11,092 -2,960 0  -   -   -  -
  YoY % 57.01% -274.73% 0.00% - - - -
  Horiz. % 161.08% 374.73% 100.00% - - - -
NP 83,496 29,540 15,836 0  -   -   -  -
  YoY % 182.65% 86.54% 0.00% - - - -
  Horiz. % 527.25% 186.54% 100.00% - - - -
NP to SH 84,136 30,116 15,836 0  -   -   -  -
  YoY % 179.37% 90.17% 0.00% - - - -
  Horiz. % 531.30% 190.17% 100.00% - - - -
Tax Rate 5.40 % 27.30 % 15.75 % - %  -  %  -  %  -  % -
  YoY % -80.22% 73.33% 0.00% - - - -
  Horiz. % 34.29% 173.33% 100.00% - - - -
Total Cost 681,860 189,044 177,556 0  -   -   -  -
  YoY % 260.69% 6.47% 0.00% - - - -
  Horiz. % 384.03% 106.47% 100.00% - - - -
Net Worth 174,281 94,179 71,230 -  -   -   -  -
  YoY % 85.05% 32.22% 0.00% - - - -
  Horiz. % 244.67% 132.22% 100.00% - - - -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Div 26,909 10,755 7,662 -  -   -   -  -
  YoY % 150.18% 40.37% 0.00% - - - -
  Horiz. % 351.18% 140.37% 100.00% - - - -
Div Payout % 31.98 % 35.71 % 48.39 % - %  -  %  -  %  -  % -
  YoY % -10.45% -26.20% 0.00% - - - -
  Horiz. % 66.09% 73.80% 100.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Net Worth 174,281 94,179 71,230 -  -   -   -  -
  YoY % 85.05% 32.22% 0.00% - - - -
  Horiz. % 244.67% 132.22% 100.00% - - - -
NOSH 448,486 336,116 319,274 -  -   -   -  -
  YoY % 33.43% 5.28% 0.00% - - - -
  Horiz. % 140.47% 105.28% 100.00% - - - -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
NP Margin 10.91 % 13.51 % 8.19 % - %  -  %  -  %  -  % -
  YoY % -19.25% 64.96% 0.00% - - - -
  Horiz. % 133.21% 164.96% 100.00% - - - -
ROE 48.28 % 31.98 % 22.23 % - %  -  %  -  %  -  % -
  YoY % 50.97% 43.86% 0.00% - - - -
  Horiz. % 217.18% 143.86% 100.00% - - - -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
RPS 170.65 65.03 60.57 -  -   -   -  -
  YoY % 162.42% 7.36% 0.00% - - - -
  Horiz. % 281.74% 107.36% 100.00% - - - -
EPS 18.76 8.96 4.96 0.00  -   -   -  -
  YoY % 109.38% 80.65% 0.00% - - - -
  Horiz. % 378.23% 180.65% 100.00% - - - -
DPS 6.00 3.20 2.40 0.00  -   -   -  -
  YoY % 87.50% 33.33% 0.00% - - - -
  Horiz. % 250.00% 133.33% 100.00% - - - -
NAPS 0.3886 0.2802 0.2231 -  -   -   -  -
  YoY % 38.69% 25.59% 0.00% - - - -
  Horiz. % 174.18% 125.59% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 3,238,837
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
RPS 23.63 6.75 5.97 -  -   -   -  -
  YoY % 250.07% 13.07% 0.00% - - - -
  Horiz. % 395.81% 113.07% 100.00% - - - -
EPS 2.60 0.93 0.49 0.00  -   -   -  -
  YoY % 179.57% 89.80% 0.00% - - - -
  Horiz. % 530.61% 189.80% 100.00% - - - -
DPS 0.83 0.33 0.24 0.00  -   -   -  -
  YoY % 151.52% 37.50% 0.00% - - - -
  Horiz. % 345.83% 137.50% 100.00% - - - -
NAPS 0.0538 0.0291 0.0220 -  -   -   -  -
  YoY % 84.88% 32.27% 0.00% - - - -
  Horiz. % 244.55% 132.27% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Date 30/09/13 28/09/12 30/09/11 -  -   -   -  -
Price 1.0200 0.3400 0.3600 0.0000  -   -   -  -
P/RPS 0.60 0.52 0.59 0.00  -   -   -  -
  YoY % 15.38% -11.86% 0.00% - - - -
  Horiz. % 101.69% 88.14% 100.00% - - - -
P/EPS 5.44 3.79 7.26 0.00  -   -   -  -
  YoY % 43.54% -47.80% 0.00% - - - -
  Horiz. % 74.93% 52.20% 100.00% - - - -
EY 18.39 26.35 13.78 0.00  -   -   -  -
  YoY % -30.21% 91.22% 0.00% - - - -
  Horiz. % 133.45% 191.22% 100.00% - - - -
DY 5.88 9.41 6.67 0.00  -   -   -  -
  YoY % -37.51% 41.08% 0.00% - - - -
  Horiz. % 88.16% 141.08% 100.00% - - - -
P/NAPS 2.62 1.21 1.61 0.00  -   -   -  -
  YoY % 116.53% -24.84% 0.00% - - - -
  Horiz. % 162.73% 75.16% 100.00% - - - -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10  -   -   -  CAGR
Date 26/11/13 20/11/12 24/11/11 -  -   -   -  -
Price 1.5200 0.3200 0.3700 0.0000  -   -   -  -
P/RPS 0.89 0.49 0.61 0.00  -   -   -  -
  YoY % 81.63% -19.67% 0.00% - - - -
  Horiz. % 145.90% 80.33% 100.00% - - - -
P/EPS 8.10 3.57 7.46 0.00  -   -   -  -
  YoY % 126.89% -52.14% 0.00% - - - -
  Horiz. % 108.58% 47.86% 100.00% - - - -
EY 12.34 28.00 13.41 0.00  -   -   -  -
  YoY % -55.93% 108.80% 0.00% - - - -
  Horiz. % 92.02% 208.80% 100.00% - - - -
DY 3.95 10.00 6.49 0.00  -   -   -  -
  YoY % -60.50% 54.08% 0.00% - - - -
  Horiz. % 60.86% 154.08% 100.00% - - - -
P/NAPS 3.91 1.14 1.66 0.00  -   -   -  -
  YoY % 242.98% -31.33% 0.00% - - - -
  Horiz. % 235.54% 68.67% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers