Highlights

[INARI] YoY Annualized Quarter Result on 2010-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Revenue 755,914 233,406 190,276 82,272  -   -   -  109.31%
  YoY % 223.86% 22.67% 131.28% - - - -
  Horiz. % 918.80% 283.70% 231.28% 100.00% - - -
PBT 97,246 42,856 23,462 24,354  -   -   -  58.58%
  YoY % 126.91% 82.66% -3.66% - - - -
  Horiz. % 399.30% 175.97% 96.34% 100.00% - - -
Tax -5,348 -10,780 -3,168 -326  -   -   -  153.88%
  YoY % 50.39% -240.28% -871.78% - - - -
  Horiz. % 1,640.49% 3,306.75% 971.78% 100.00% - - -
NP 91,898 32,076 20,294 24,028  -   -   -  56.32%
  YoY % 186.50% 58.06% -15.54% - - - -
  Horiz. % 382.46% 133.49% 84.46% 100.00% - - -
NP to SH 90,926 33,020 20,294 24,028  -   -   -  55.77%
  YoY % 175.37% 62.71% -15.54% - - - -
  Horiz. % 378.42% 137.42% 84.46% 100.00% - - -
Tax Rate 5.50 % 25.15 % 13.50 % 1.34 %  -  %  -  %  -  % 60.04%
  YoY % -78.13% 86.30% 907.46% - - - -
  Horiz. % 410.45% 1,876.87% 1,007.46% 100.00% - - -
Total Cost 664,016 201,330 169,982 58,244  -   -   -  124.90%
  YoY % 229.81% 18.44% 191.84% - - - -
  Horiz. % 1,140.06% 345.67% 291.84% 100.00% - - -
Net Worth 194,432 96,000 72,557 -  -   -   -  -
  YoY % 102.53% 32.31% 0.00% - - - -
  Horiz. % 267.97% 132.31% 100.00% - - - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Div 27,250 11,432 7,805 -  -   -   -  -
  YoY % 138.36% 46.47% 0.00% - - - -
  Horiz. % 349.12% 146.47% 100.00% - - - -
Div Payout % 29.97 % 34.62 % 38.46 % - %  -  %  -  %  -  % -
  YoY % -13.43% -9.98% 0.00% - - - -
  Horiz. % 77.93% 90.02% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Net Worth 194,432 96,000 72,557 -  -   -   -  -
  YoY % 102.53% 32.31% 0.00% - - - -
  Horiz. % 267.97% 132.31% 100.00% - - - -
NOSH 454,175 336,252 325,224 106,224  -   -   -  62.23%
  YoY % 35.07% 3.39% 206.17% - - - -
  Horiz. % 427.56% 316.55% 306.17% 100.00% - - -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
NP Margin 12.16 % 13.74 % 10.67 % 29.21 %  -  %  -  %  -  % -25.31%
  YoY % -11.50% 28.77% -63.47% - - - -
  Horiz. % 41.63% 47.04% 36.53% 100.00% - - -
ROE 46.76 % 34.40 % 27.97 % - %  -  %  -  %  -  % -
  YoY % 35.93% 22.99% 0.00% - - - -
  Horiz. % 167.18% 122.99% 100.00% - - - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
RPS 166.44 69.41 58.51 77.45  -   -   -  29.02%
  YoY % 139.79% 18.63% -24.45% - - - -
  Horiz. % 214.90% 89.62% 75.55% 100.00% - - -
EPS 20.02 9.82 6.24 22.62  -   -   -  -3.98%
  YoY % 103.87% 57.37% -72.41% - - - -
  Horiz. % 88.51% 43.41% 27.59% 100.00% - - -
DPS 6.00 3.40 2.40 0.00  -   -   -  -
  YoY % 76.47% 41.67% 0.00% - - - -
  Horiz. % 250.00% 141.67% 100.00% - - - -
NAPS 0.4281 0.2855 0.2231 -  -   -   -  -
  YoY % 49.95% 27.97% 0.00% - - - -
  Horiz. % 191.89% 127.97% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 3,306,730
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
RPS 22.86 7.06 5.75 2.49  -   -   -  109.25%
  YoY % 223.80% 22.78% 130.92% - - - -
  Horiz. % 918.07% 283.53% 230.92% 100.00% - - -
EPS 2.75 1.00 0.61 0.73  -   -   -  55.53%
  YoY % 175.00% 63.93% -16.44% - - - -
  Horiz. % 376.71% 136.99% 83.56% 100.00% - - -
DPS 0.82 0.35 0.24 0.00  -   -   -  -
  YoY % 134.29% 45.83% 0.00% - - - -
  Horiz. % 341.67% 145.83% 100.00% - - - -
NAPS 0.0588 0.0290 0.0219 -  -   -   -  -
  YoY % 102.76% 32.42% 0.00% - - - -
  Horiz. % 268.49% 132.42% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Date 31/12/13 31/12/12 30/12/11 -  -   -   -  -
Price 1.6300 0.4000 0.3800 0.0000  -   -   -  -
P/RPS 0.98 0.58 0.65 0.00  -   -   -  -
  YoY % 68.97% -10.77% 0.00% - - - -
  Horiz. % 150.77% 89.23% 100.00% - - - -
P/EPS 8.14 4.07 6.09 0.00  -   -   -  -
  YoY % 100.00% -33.17% 0.00% - - - -
  Horiz. % 133.66% 66.83% 100.00% - - - -
EY 12.28 24.55 16.42 0.00  -   -   -  -
  YoY % -49.98% 49.51% 0.00% - - - -
  Horiz. % 74.79% 149.51% 100.00% - - - -
DY 3.68 8.50 6.32 0.00  -   -   -  -
  YoY % -56.71% 34.49% 0.00% - - - -
  Horiz. % 58.23% 134.49% 100.00% - - - -
P/NAPS 3.81 1.40 1.70 0.00  -   -   -  -
  YoY % 172.14% -17.65% 0.00% - - - -
  Horiz. % 224.12% 82.35% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Date 20/02/14 25/02/13 27/02/12 -  -   -   -  -
Price 1.9400 0.4250 0.3700 0.0000  -   -   -  -
P/RPS 1.17 0.61 0.63 0.00  -   -   -  -
  YoY % 91.80% -3.17% 0.00% - - - -
  Horiz. % 185.71% 96.83% 100.00% - - - -
P/EPS 9.69 4.33 5.93 0.00  -   -   -  -
  YoY % 123.79% -26.98% 0.00% - - - -
  Horiz. % 163.41% 73.02% 100.00% - - - -
EY 10.32 23.11 16.86 0.00  -   -   -  -
  YoY % -55.34% 37.07% 0.00% - - - -
  Horiz. % 61.21% 137.07% 100.00% - - - -
DY 3.09 8.00 6.49 0.00  -   -   -  -
  YoY % -61.38% 23.27% 0.00% - - - -
  Horiz. % 47.61% 123.27% 100.00% - - - -
P/NAPS 4.53 1.49 1.66 0.00  -   -   -  -
  YoY % 204.03% -10.24% 0.00% - - - -
  Horiz. % 272.89% 89.76% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 
PARTNERS & BROKERS