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 - 3,205,751
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10  -   -  CAGR
RPS 6.92 5.97 1.70 1.51 -  -   -  -
  YoY % 15.91% 251.18% 12.58% 0.00% - - -
  Horiz. % 458.28% 395.36% 112.58% 100.00% - - -
EPS 1.05 0.66 0.23 0.12 0.00  -   -  -
  YoY % 59.09% 186.96% 91.67% 0.00% - - -
  Horiz. % 875.00% 550.00% 191.67% 100.00% - - -
DPS 0.39 0.21 0.08 0.06 0.00  -   -  -
  YoY % 85.71% 162.50% 33.33% 0.00% - - -
  Horiz. % 650.00% 350.00% 133.33% 100.00% - - -
NAPS 0.0928 0.0544 0.0294 0.0222 -  -   -  -
  YoY % 70.59% 85.03% 32.43% 0.00% - - -
  Horiz. % 418.02% 245.05% 132.43% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers