Highlights

[INARI] YoY TTM 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 -     7.40%    YoY -     6.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -   -  CAGR
Revenue 933,099 793,655 241,140 180,775 119,623  -   -  67.06%
  YoY % 17.57% 229.13% 33.39% 51.12% - - -
  Horiz. % 780.03% 663.46% 201.58% 151.12% 100.00% - -
PBT 151,676 106,934 43,288 20,302 20,483  -   -  64.90%
  YoY % 41.84% 147.03% 113.22% -0.88% - - -
  Horiz. % 740.50% 522.06% 211.34% 99.12% 100.00% - -
Tax -1,428 -6,535 -2,045 -1,016 -1,725  -   -  -4.61%
  YoY % 78.15% -219.56% -101.28% 41.10% - - -
  Horiz. % 82.78% 378.84% 118.55% 58.90% 100.00% - -
NP 150,248 100,399 41,243 19,286 18,758  -   -  68.17%
  YoY % 49.65% 143.43% 113.85% 2.81% - - -
  Horiz. % 800.98% 535.23% 219.87% 102.81% 100.00% - -
NP to SH 152,534 99,220 42,015 19,887 18,758  -   -  68.81%
  YoY % 53.73% 136.15% 111.27% 6.02% - - -
  Horiz. % 813.17% 528.95% 223.98% 106.02% 100.00% - -
Tax Rate 0.94 % 6.11 % 4.72 % 5.00 % 8.42 %  -  %  -  % -42.17%
  YoY % -84.62% 29.45% -5.60% -40.62% - - -
  Horiz. % 11.16% 72.57% 56.06% 59.38% 100.00% - -
Total Cost 782,851 693,256 199,897 161,489 100,865  -   -  66.85%
  YoY % 12.92% 246.81% 23.78% 60.10% - - -
  Horiz. % 776.14% 687.31% 198.18% 160.10% 100.00% - -
Net Worth 535,326 247,700 124,442 82,083 30,490  -   -  104.60%
  YoY % 116.12% 99.05% 51.60% 169.21% - - -
  Horiz. % 1,755.69% 812.38% 408.13% 269.21% 100.00% - -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -   -  CAGR
Div 57,176 32,160 15,330 9,116 3,007  -   -  108.71%
  YoY % 77.78% 109.78% 68.16% 203.14% - - -
  Horiz. % 1,901.25% 1,069.42% 509.77% 303.14% 100.00% - -
Div Payout % 37.48 % 32.41 % 36.49 % 45.84 % 16.03 %  -  %  -  % 23.64%
  YoY % 15.64% -11.18% -20.40% 185.96% - - -
  Horiz. % 233.81% 202.18% 227.64% 285.96% 100.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -   -  CAGR
Net Worth 535,326 247,700 124,442 82,083 30,490  -   -  104.60%
  YoY % 116.12% 99.05% 51.60% 169.21% - - -
  Horiz. % 1,755.69% 812.38% 408.13% 269.21% 100.00% - -
NOSH 724,883 495,104 355,447 328,203 167,073  -   -  44.29%
  YoY % 46.41% 39.29% 8.30% 96.44% - - -
  Horiz. % 433.87% 296.34% 212.75% 196.44% 100.00% - -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -   -  CAGR
NP Margin 16.10 % 12.65 % 17.10 % 10.67 % 15.68 %  -  %  -  % 0.66%
  YoY % 27.27% -26.02% 60.26% -31.95% - - -
  Horiz. % 102.68% 80.68% 109.06% 68.05% 100.00% - -
ROE 28.49 % 40.06 % 33.76 % 24.23 % 61.52 %  -  %  -  % -17.50%
  YoY % -28.88% 18.66% 39.33% -60.61% - - -
  Horiz. % 46.31% 65.12% 54.88% 39.39% 100.00% - -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -   -  CAGR
RPS 128.72 160.30 67.84 55.08 71.60  -   -  15.78%
  YoY % -19.70% 136.29% 23.17% -23.07% - - -
  Horiz. % 179.78% 223.88% 94.75% 76.93% 100.00% - -
EPS 21.04 20.04 11.82 6.06 11.23  -   -  16.98%
  YoY % 4.99% 69.54% 95.05% -46.04% - - -
  Horiz. % 187.36% 178.45% 105.25% 53.96% 100.00% - -
DPS 7.89 6.50 4.31 2.78 1.80  -   -  44.66%
  YoY % 21.38% 50.81% 55.04% 54.44% - - -
  Horiz. % 438.33% 361.11% 239.44% 154.44% 100.00% - -
NAPS 0.7385 0.5003 0.3501 0.2501 0.1825  -   -  41.80%
  YoY % 47.61% 42.90% 39.98% 37.04% - - -
  Horiz. % 404.66% 274.14% 191.84% 137.04% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,186,481
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -   -  CAGR
RPS 29.28 24.91 7.57 5.67 3.75  -   -  67.10%
  YoY % 17.54% 229.06% 33.51% 51.20% - - -
  Horiz. % 780.80% 664.27% 201.87% 151.20% 100.00% - -
EPS 4.79 3.11 1.32 0.62 0.59  -   -  68.74%
  YoY % 54.02% 135.61% 112.90% 5.08% - - -
  Horiz. % 811.86% 527.12% 223.73% 105.08% 100.00% - -
DPS 1.79 1.01 0.48 0.29 0.09  -   -  111.07%
  YoY % 77.23% 110.42% 65.52% 222.22% - - -
  Horiz. % 1,988.89% 1,122.22% 533.33% 322.22% 100.00% - -
NAPS 0.1680 0.0777 0.0391 0.0258 0.0096  -   -  104.43%
  YoY % 116.22% 98.72% 51.55% 168.75% - - -
  Horiz. % 1,750.00% 809.37% 407.29% 268.75% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -   -  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  -   -  -
P/RPS 2.52 1.89 1.05 0.67 0.00  -   -  -
  YoY % 33.33% 80.00% 56.72% 0.00% - - -
  Horiz. % 376.12% 282.09% 156.72% 100.00% - - -
P/EPS 15.44 15.12 6.05 6.11 0.00  -   -  -
  YoY % 2.12% 149.92% -0.98% 0.00% - - -
  Horiz. % 252.70% 247.46% 99.02% 100.00% - - -
EY 6.47 6.61 16.53 16.38 0.00  -   -  -
  YoY % -2.12% -60.01% 0.92% 0.00% - - -
  Horiz. % 39.50% 40.35% 100.92% 100.00% - - -
DY 2.43 2.14 6.03 7.51 0.00  -   -  -
  YoY % 13.55% -64.51% -19.71% 0.00% - - -
  Horiz. % 32.36% 28.50% 80.29% 100.00% - - -
P/NAPS 4.40 6.06 2.04 1.48 0.00  -   -  -
  YoY % -27.39% 197.06% 37.84% 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  -   -  CAGR
Date 20/08/15 26/08/14 27/08/13 27/08/12 -  -   -  -
Price 3.1300 3.2300 0.7850 0.3600 0.0000  -   -  -
P/RPS 2.43 2.01 1.16 0.65 0.00  -   -  -
  YoY % 20.90% 73.28% 78.46% 0.00% - - -
  Horiz. % 373.85% 309.23% 178.46% 100.00% - - -
P/EPS 14.87 16.12 6.64 5.94 0.00  -   -  -
  YoY % -7.75% 142.77% 11.78% 0.00% - - -
  Horiz. % 250.34% 271.38% 111.78% 100.00% - - -
EY 6.72 6.20 15.06 16.83 0.00  -   -  -
  YoY % 8.39% -58.83% -10.52% 0.00% - - -
  Horiz. % 39.93% 36.84% 89.48% 100.00% - - -
DY 2.52 2.01 5.49 7.72 0.00  -   -  -
  YoY % 25.37% -63.39% -28.89% 0.00% - - -
  Horiz. % 32.64% 26.04% 71.11% 100.00% - - -
P/NAPS 4.24 6.46 2.24 1.44 0.00  -   -  -
  YoY % -34.37% 188.39% 55.56% 0.00% - - -
  Horiz. % 294.44% 448.61% 155.56% 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.
 


 

120  110  390  1676 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 VELESTO 0.39+0.01 
 GPACKET-WB 0.3450.00 
 PUC 0.0550.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 PA-WB 0.040.00 
Partners & Brokers