Highlights

[INARI] YoY 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 -     -3.67%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
Revenue 221,883 191,339 54,646 48,348 0  -   -  -
  YoY % 15.96% 250.14% 13.03% 0.00% - - -
  Horiz. % 458.93% 395.75% 113.03% 100.00% - - -
PBT 33,948 22,066 10,158 4,699 0  -   -  -
  YoY % 53.85% 117.23% 116.17% 0.00% - - -
  Horiz. % 722.45% 469.59% 216.17% 100.00% - - -
Tax -342 -1,192 -2,773 -740 0  -   -  -
  YoY % 71.31% 57.01% -274.73% 0.00% - - -
  Horiz. % 46.22% 161.08% 374.73% 100.00% - - -
NP 33,606 20,874 7,385 3,959 0  -   -  -
  YoY % 60.99% 182.65% 86.54% 0.00% - - -
  Horiz. % 848.85% 527.25% 186.54% 100.00% - - -
NP to SH 33,756 21,034 7,529 3,959 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 188,277 170,465 47,261 44,389 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 12,377 6,727 2,688 1,915 -  -   -  -
  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 11.35 % 12.07 % 7.99 % 5.56 % - %  -  %  -  % -
  YoY % -5.97% 51.06% 43.71% 0.00% - - -
  Horiz. % 204.14% 217.09% 143.71% 100.00% - - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 39.44 42.66 16.26 15.14 -  -   -  -
  YoY % -7.55% 162.36% 7.40% 0.00% - - -
  Horiz. % 260.50% 281.77% 107.40% 100.00% - - -
EPS 6.00 4.69 2.24 1.24 0.00  -   -  -
  YoY % 27.93% 109.38% 80.65% 0.00% - - -
  Horiz. % 483.87% 378.23% 180.65% 100.00% - - -
DPS 2.20 1.50 0.80 0.60 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 - 3,288,746
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 6.75 5.82 1.66 1.47 -  -   -  -
  YoY % 15.98% 250.60% 12.93% 0.00% - - -
  Horiz. % 459.18% 395.92% 112.93% 100.00% - - -
EPS 1.03 0.64 0.23 0.12 0.00  -   -  -
  YoY % 60.94% 178.26% 91.67% 0.00% - - -
  Horiz. % 858.33% 533.33% 191.67% 100.00% - - -
DPS 0.38 0.20 0.08 0.06 0.00  -   -  -
  YoY % 90.00% 150.00% 33.33% 0.00% - - -
  Horiz. % 633.33% 333.33% 133.33% 100.00% - - -
NAPS 0.0904 0.0530 0.0286 0.0217 -  -   -  -
  YoY % 70.57% 85.31% 31.80% 0.00% - - -
  Horiz. % 416.59% 244.24% 131.80% 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 8.19 2.39 2.09 2.38 0.00  -   -  -
  YoY % 242.68% 14.35% -12.18% 0.00% - - -
  Horiz. % 344.12% 100.42% 87.82% 100.00% - - -
P/EPS 53.83 21.75 15.18 29.03 0.00  -   -  -
  YoY % 147.49% 43.28% -47.71% 0.00% - - -
  Horiz. % 185.43% 74.92% 52.29% 100.00% - - -
EY 1.86 4.60 6.59 3.44 0.00  -   -  -
  YoY % -59.57% -30.20% 91.57% 0.00% - - -
  Horiz. % 54.07% 133.72% 191.57% 100.00% - - -
DY 0.68 1.47 2.35 1.67 0.00  -   -  -
  YoY % -53.74% -37.45% 40.72% 0.00% - - -
  Horiz. % 40.72% 88.02% 140.72% 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 7.30 3.56 1.97 2.44 0.00  -   -  -
  YoY % 105.06% 80.71% -19.26% 0.00% - - -
  Horiz. % 299.18% 145.90% 80.74% 100.00% - - -
P/EPS 48.00 32.41 14.29 29.84 0.00  -   -  -
  YoY % 48.10% 126.80% -52.11% 0.00% - - -
  Horiz. % 160.86% 108.61% 47.89% 100.00% - - -
EY 2.08 3.09 7.00 3.35 0.00  -   -  -
  YoY % -32.69% -55.86% 108.96% 0.00% - - -
  Horiz. % 62.09% 92.24% 208.96% 100.00% - - -
DY 0.76 0.99 2.50 1.62 0.00  -   -  -
  YoY % -23.23% -60.40% 54.32% 0.00% - - -
  Horiz. % 46.91% 61.11% 154.32% 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.
 


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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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!
PARTNERS & BROKERS