Highlights

[INARI] YoY Cumulative Quarter 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 QoQ -     38.06%    YoY -     6.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter 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 - 3,288,746
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10  -  CAGR
RPS 28.37 24.13 7.33 5.50 3.64 -  -  -
  YoY % 17.57% 229.20% 33.27% 51.10% 0.00% - -
  Horiz. % 779.40% 662.91% 201.37% 151.10% 100.00% - -
EPS 4.64 3.02 1.28 0.60 0.57 0.00  -  -
  YoY % 53.64% 135.94% 113.33% 5.26% 0.00% - -
  Horiz. % 814.04% 529.82% 224.56% 105.26% 100.00% - -
DPS 1.73 0.98 0.47 0.28 0.00 0.00  -  -
  YoY % 76.53% 108.51% 67.86% 0.00% 0.00% - -
  Horiz. % 617.86% 350.00% 167.86% 100.00% - - -
NAPS 0.1437 0.0719 0.0363 0.0250 0.0093 0.0000  -  -
  YoY % 99.86% 98.07% 45.20% 168.82% 0.00% - -
  Horiz. % 1,545.16% 773.12% 390.32% 268.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS