Highlights

[INARI] YoY Cumulative 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. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Revenue 377,957 116,703 95,138 41,136  -   -   -  109.31%
  YoY % 223.86% 22.67% 131.28% - - - -
  Horiz. % 918.80% 283.70% 231.28% 100.00% - - -
PBT 48,623 21,428 11,731 12,177  -   -   -  58.58%
  YoY % 126.91% 82.66% -3.66% - - - -
  Horiz. % 399.30% 175.97% 96.34% 100.00% - - -
Tax -2,674 -5,390 -1,584 -163  -   -   -  153.88%
  YoY % 50.39% -240.28% -871.78% - - - -
  Horiz. % 1,640.49% 3,306.75% 971.78% 100.00% - - -
NP 45,949 16,038 10,147 12,014  -   -   -  56.32%
  YoY % 186.50% 58.06% -15.54% - - - -
  Horiz. % 382.46% 133.49% 84.46% 100.00% - - -
NP to SH 45,463 16,510 10,147 12,014  -   -   -  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 332,008 100,665 84,991 29,122  -   -   -  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 13,625 5,716 3,902 -  -   -   -  -
  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 23.38 % 17.20 % 13.98 % - %  -  %  -  %  -  % -
  YoY % 35.93% 23.03% 0.00% - - - -
  Horiz. % 167.24% 123.03% 100.00% - - - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
RPS 83.22 34.71 29.25 38.73  -   -   -  29.01%
  YoY % 139.76% 18.67% -24.48% - - - -
  Horiz. % 214.87% 89.62% 75.52% 100.00% - - -
EPS 10.01 4.91 3.12 11.31  -   -   -  -3.98%
  YoY % 103.87% 57.37% -72.41% - - - -
  Horiz. % 88.51% 43.41% 27.59% 100.00% - - -
DPS 3.00 1.70 1.20 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 - 3,305,434
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
RPS 11.43 3.53 2.88 1.24  -   -   -  109.53%
  YoY % 223.80% 22.57% 132.26% - - - -
  Horiz. % 921.77% 284.68% 232.26% 100.00% - - -
EPS 1.38 0.50 0.31 0.36  -   -   -  56.44%
  YoY % 176.00% 61.29% -13.89% - - - -
  Horiz. % 383.33% 138.89% 86.11% 100.00% - - -
DPS 0.41 0.17 0.12 0.00  -   -   -  -
  YoY % 141.18% 41.67% 0.00% - - - -
  Horiz. % 341.67% 141.67% 100.00% - - - -
NAPS 0.0588 0.0290 0.0220 -  -   -   -  -
  YoY % 102.76% 31.82% 0.00% - - - -
  Horiz. % 267.27% 131.82% 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 1.96 1.15 1.30 0.00  -   -   -  -
  YoY % 70.43% -11.54% 0.00% - - - -
  Horiz. % 150.77% 88.46% 100.00% - - - -
P/EPS 16.28 8.15 12.18 0.00  -   -   -  -
  YoY % 99.75% -33.09% 0.00% - - - -
  Horiz. % 133.66% 66.91% 100.00% - - - -
EY 6.14 12.28 8.21 0.00  -   -   -  -
  YoY % -50.00% 49.57% 0.00% - - - -
  Horiz. % 74.79% 149.57% 100.00% - - - -
DY 1.84 4.25 3.16 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 2.33 1.22 1.26 0.00  -   -   -  -
  YoY % 90.98% -3.17% 0.00% - - - -
  Horiz. % 184.92% 96.83% 100.00% - - - -
P/EPS 19.38 8.66 11.86 0.00  -   -   -  -
  YoY % 123.79% -26.98% 0.00% - - - -
  Horiz. % 163.41% 73.02% 100.00% - - - -
EY 5.16 11.55 8.43 0.00  -   -   -  -
  YoY % -55.32% 37.01% 0.00% - - - -
  Horiz. % 61.21% 137.01% 100.00% - - - -
DY 1.55 4.00 3.24 0.00  -   -   -  -
  YoY % -61.25% 23.46% 0.00% - - - -
  Horiz. % 47.84% 123.46% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1600 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.880.00 
 KOTRA 2.880.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4350.00 
 IRIS 0.3750.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.5050.00 
 3A 0.820.00 
 M3TECH 0.050.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. A BEARISH outlook for Covid-19. GENERAL
5. BREAKING [Complete Economic Shutdown]: (Actual) Eurocham Letter to Members (dated 23 Jan 2021) following meeting with MITI on 22 Jan 2021 A blog to publish and share information
6. KLCI waves 42 - Two Possible KLCI Waves Outcome and 2 BEST Glove Waves (HARTA & TOPGLOVE) KLCI waves
7. [转贴] [Video:浅谈DAGANG NEXCHANGE BHD, DNEX, 4456] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Think-tank: Total lockdown would bring Malaysia to brink of economic collapse save malaysia!
PARTNERS & BROKERS