Highlights

[INARI] YoY Annualized Quarter Result on 2011-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -15.58%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Revenue 887,532 765,356 218,584 193,392 0  -   -  -
  YoY % 15.96% 250.14% 13.03% 0.00% - - -
  Horiz. % 458.93% 395.75% 113.03% 100.00% - - -
PBT 135,792 88,264 40,632 18,796 0  -   -  -
  YoY % 53.85% 117.23% 116.17% 0.00% - - -
  Horiz. % 722.45% 469.59% 216.17% 100.00% - - -
Tax -1,368 -4,768 -11,092 -2,960 0  -   -  -
  YoY % 71.31% 57.01% -274.73% 0.00% - - -
  Horiz. % 46.22% 161.08% 374.73% 100.00% - - -
NP 134,424 83,496 29,540 15,836 0  -   -  -
  YoY % 60.99% 182.65% 86.54% 0.00% - - -
  Horiz. % 848.85% 527.25% 186.54% 100.00% - - -
NP to SH 135,024 84,136 30,116 15,836 0  -   -  -
  YoY % 60.48% 179.37% 90.17% 0.00% - - -
  Horiz. % 852.64% 531.30% 190.17% 100.00% - - -
Tax Rate 1.01 % 5.40 % 27.30 % 15.75 % - %  -  %  -  % -
  YoY % -81.30% -80.22% 73.33% 0.00% - - -
  Horiz. % 6.41% 34.29% 173.33% 100.00% - - -
Total Cost 753,108 681,860 189,044 177,556 0  -   -  -
  YoY % 10.45% 260.69% 6.47% 0.00% - - -
  Horiz. % 424.15% 384.03% 106.47% 100.00% - - -
Net Worth 297,390 174,281 94,179 71,230 -  -   -  -
  YoY % 70.64% 85.05% 32.22% 0.00% - - -
  Horiz. % 417.51% 244.67% 132.22% 100.00% - - -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Div 49,508 26,909 10,755 7,662 -  -   -  -
  YoY % 83.98% 150.18% 40.37% 0.00% - - -
  Horiz. % 646.11% 351.18% 140.37% 100.00% - - -
Div Payout % 36.67 % 31.98 % 35.71 % 48.39 % - %  -  %  -  % -
  YoY % 14.67% -10.45% -26.20% 0.00% - - -
  Horiz. % 75.78% 66.09% 73.80% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Net Worth 297,390 174,281 94,179 71,230 -  -   -  -
  YoY % 70.64% 85.05% 32.22% 0.00% - - -
  Horiz. % 417.51% 244.67% 132.22% 100.00% - - -
NOSH 562,600 448,486 336,116 319,274 -  -   -  -
  YoY % 25.44% 33.43% 5.28% 0.00% - - -
  Horiz. % 176.21% 140.47% 105.28% 100.00% - - -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
NP Margin 15.15 % 10.91 % 13.51 % 8.19 % - %  -  %  -  % -
  YoY % 38.86% -19.25% 64.96% 0.00% - - -
  Horiz. % 184.98% 133.21% 164.96% 100.00% - - -
ROE 45.40 % 48.28 % 31.98 % 22.23 % - %  -  %  -  % -
  YoY % -5.97% 50.97% 43.86% 0.00% - - -
  Horiz. % 204.23% 217.18% 143.86% 100.00% - - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 157.76 170.65 65.03 60.57 -  -   -  -
  YoY % -7.55% 162.42% 7.36% 0.00% - - -
  Horiz. % 260.46% 281.74% 107.36% 100.00% - - -
EPS 24.00 18.76 8.96 4.96 0.00  -   -  -
  YoY % 27.93% 109.38% 80.65% 0.00% - - -
  Horiz. % 483.87% 378.23% 180.65% 100.00% - - -
DPS 8.80 6.00 3.20 2.40 0.00  -   -  -
  YoY % 46.67% 87.50% 33.33% 0.00% - - -
  Horiz. % 366.67% 250.00% 133.33% 100.00% - - -
NAPS 0.5286 0.3886 0.2802 0.2231 -  -   -  -
  YoY % 36.03% 38.69% 25.59% 0.00% - - -
  Horiz. % 236.93% 174.18% 125.59% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 3,224,628
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 27.52 23.73 6.78 6.00 -  -   -  -
  YoY % 15.97% 250.00% 13.00% 0.00% - - -
  Horiz. % 458.67% 395.50% 113.00% 100.00% - - -
EPS 4.19 2.61 0.93 0.49 0.00  -   -  -
  YoY % 60.54% 180.65% 89.80% 0.00% - - -
  Horiz. % 855.10% 532.65% 189.80% 100.00% - - -
DPS 1.54 0.83 0.33 0.24 0.00  -   -  -
  YoY % 85.54% 151.52% 37.50% 0.00% - - -
  Horiz. % 641.67% 345.83% 137.50% 100.00% - - -
NAPS 0.0922 0.0540 0.0292 0.0221 -  -   -  -
  YoY % 70.74% 84.93% 32.13% 0.00% - - -
  Horiz. % 417.19% 244.34% 132.13% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 -  -   -  -
Price 3.2300 1.0200 0.3400 0.3600 0.0000  -   -  -
P/RPS 2.05 0.60 0.52 0.59 0.00  -   -  -
  YoY % 241.67% 15.38% -11.86% 0.00% - - -
  Horiz. % 347.46% 101.69% 88.14% 100.00% - - -
P/EPS 13.46 5.44 3.79 7.26 0.00  -   -  -
  YoY % 147.43% 43.54% -47.80% 0.00% - - -
  Horiz. % 185.40% 74.93% 52.20% 100.00% - - -
EY 7.43 18.39 26.35 13.78 0.00  -   -  -
  YoY % -59.60% -30.21% 91.22% 0.00% - - -
  Horiz. % 53.92% 133.45% 191.22% 100.00% - - -
DY 2.72 5.88 9.41 6.67 0.00  -   -  -
  YoY % -53.74% -37.51% 41.08% 0.00% - - -
  Horiz. % 40.78% 88.16% 141.08% 100.00% - - -
P/NAPS 6.11 2.62 1.21 1.61 0.00  -   -  -
  YoY % 133.21% 116.53% -24.84% 0.00% - - -
  Horiz. % 379.50% 162.73% 75.16% 100.00% - - -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Date 25/11/14 26/11/13 20/11/12 24/11/11 -  -   -  -
Price 2.8800 1.5200 0.3200 0.3700 0.0000  -   -  -
P/RPS 1.83 0.89 0.49 0.61 0.00  -   -  -
  YoY % 105.62% 81.63% -19.67% 0.00% - - -
  Horiz. % 300.00% 145.90% 80.33% 100.00% - - -
P/EPS 12.00 8.10 3.57 7.46 0.00  -   -  -
  YoY % 48.15% 126.89% -52.14% 0.00% - - -
  Horiz. % 160.86% 108.58% 47.86% 100.00% - - -
EY 8.33 12.34 28.00 13.41 0.00  -   -  -
  YoY % -32.50% -55.93% 108.80% 0.00% - - -
  Horiz. % 62.12% 92.02% 208.80% 100.00% - - -
DY 3.06 3.95 10.00 6.49 0.00  -   -  -
  YoY % -22.53% -60.50% 54.08% 0.00% - - -
  Horiz. % 47.15% 60.86% 154.08% 100.00% - - -
P/NAPS 5.45 3.91 1.14 1.66 0.00  -   -  -
  YoY % 39.39% 242.98% -31.33% 0.00% - - -
  Horiz. % 328.31% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers