Highlights

[INARI] YoY TTM 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 -     21.11%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11  -   -   -  CAGR
Revenue 824,199 377,833 187,073 167,971  -   -   -  69.85%
  YoY % 118.14% 101.97% 11.37% - - - -
  Horiz. % 490.68% 224.94% 111.37% 100.00% - - -
PBT 118,816 55,196 25,761 25,182  -   -   -  67.64%
  YoY % 115.26% 114.26% 2.30% - - - -
  Horiz. % 471.83% 219.19% 102.30% 100.00% - - -
Tax -5,685 -464 -3,049 -2,465  -   -   -  32.09%
  YoY % -1,125.22% 84.78% -23.69% - - - -
  Horiz. % 230.63% 18.82% 123.69% 100.00% - - -
NP 113,131 54,732 22,712 22,717  -   -   -  70.69%
  YoY % 106.70% 140.98% -0.02% - - - -
  Horiz. % 498.00% 240.93% 99.98% 100.00% - - -
NP to SH 111,942 55,520 23,457 22,717  -   -   -  70.09%
  YoY % 101.62% 136.69% 3.26% - - - -
  Horiz. % 492.77% 244.40% 103.26% 100.00% - - -
Tax Rate 4.78 % 0.84 % 11.84 % 9.79 %  -  %  -  %  -  % -21.24%
  YoY % 469.05% -92.91% 20.94% - - - -
  Horiz. % 48.83% 8.58% 120.94% 100.00% - - -
Total Cost 711,068 323,101 164,361 145,254  -   -   -  69.71%
  YoY % 120.08% 96.58% 13.15% - - - -
  Horiz. % 489.53% 222.44% 113.15% 100.00% - - -
Net Worth 297,390 174,281 94,179 71,230  -   -   -  60.95%
  YoY % 70.64% 85.05% 32.22% - - - -
  Horiz. % 417.51% 244.67% 132.22% 100.00% - - -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11  -   -   -  CAGR
Div 37,810 19,368 9,889 4,922  -   -   -  97.18%
  YoY % 95.22% 95.85% 100.89% - - - -
  Horiz. % 768.05% 393.44% 200.89% 100.00% - - -
Div Payout % 33.78 % 34.89 % 42.16 % 21.67 %  -  %  -  %  -  % 15.93%
  YoY % -3.18% -17.24% 94.55% - - - -
  Horiz. % 155.88% 161.01% 194.55% 100.00% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11  -   -   -  CAGR
Net Worth 297,390 174,281 94,179 71,230  -   -   -  60.95%
  YoY % 70.64% 85.05% 32.22% - - - -
  Horiz. % 417.51% 244.67% 132.22% 100.00% - - -
NOSH 562,600 448,486 336,116 319,274  -   -   -  20.76%
  YoY % 25.44% 33.43% 5.28% - - - -
  Horiz. % 176.21% 140.47% 105.28% 100.00% - - -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11  -   -   -  CAGR
NP Margin 13.73 % 14.49 % 12.14 % 13.52 %  -  %  -  %  -  % 0.51%
  YoY % -5.24% 19.36% -10.21% - - - -
  Horiz. % 101.55% 107.17% 89.79% 100.00% - - -
ROE 37.64 % 31.86 % 24.91 % 31.89 %  -  %  -  %  -  % 5.68%
  YoY % 18.14% 27.90% -21.89% - - - -
  Horiz. % 118.03% 99.91% 78.11% 100.00% - - -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11  -   -   -  CAGR
RPS 146.50 84.25 55.66 52.61  -   -   -  40.64%
  YoY % 73.89% 51.37% 5.80% - - - -
  Horiz. % 278.46% 160.14% 105.80% 100.00% - - -
EPS 19.90 12.38 6.98 7.12  -   -   -  40.82%
  YoY % 60.74% 77.36% -1.97% - - - -
  Horiz. % 279.49% 173.88% 98.03% 100.00% - - -
DPS 6.72 4.32 2.94 1.54  -   -   -  63.34%
  YoY % 55.56% 46.94% 90.91% - - - -
  Horiz. % 436.36% 280.52% 190.91% 100.00% - - -
NAPS 0.5286 0.3886 0.2802 0.2231  -   -   -  33.28%
  YoY % 36.03% 38.69% 25.59% - - - -
  Horiz. % 236.93% 174.18% 125.59% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 3,186,313
30/09/14 30/09/13 30/09/12 30/09/11  -   -   -  CAGR
RPS 25.87 11.86 5.87 5.27  -   -   -  69.87%
  YoY % 118.13% 102.04% 11.39% - - - -
  Horiz. % 490.89% 225.05% 111.39% 100.00% - - -
EPS 3.51 1.74 0.74 0.71  -   -   -  70.27%
  YoY % 101.72% 135.14% 4.23% - - - -
  Horiz. % 494.37% 245.07% 104.23% 100.00% - - -
DPS 1.19 0.61 0.31 0.15  -   -   -  99.32%
  YoY % 95.08% 96.77% 106.67% - - - -
  Horiz. % 793.33% 406.67% 206.67% 100.00% - - -
NAPS 0.0933 0.0547 0.0296 0.0224  -   -   -  60.83%
  YoY % 70.57% 84.80% 32.14% - - - -
  Horiz. % 416.52% 244.20% 132.14% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11  -   -   -  CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11  -   -   -  -
Price 3.2300 1.0200 0.3400 0.3600  -   -   -  -
P/RPS 2.20 1.21 0.61 0.68  -   -   -  47.85%
  YoY % 81.82% 98.36% -10.29% - - - -
  Horiz. % 323.53% 177.94% 89.71% 100.00% - - -
P/EPS 16.23 8.24 4.87 5.06  -   -   -  47.42%
  YoY % 96.97% 69.20% -3.75% - - - -
  Horiz. % 320.75% 162.85% 96.25% 100.00% - - -
EY 6.16 12.14 20.53 19.76  -   -   -  -32.17%
  YoY % -49.26% -40.87% 3.90% - - - -
  Horiz. % 31.17% 61.44% 103.90% 100.00% - - -
DY 2.08 4.23 8.65 4.28  -   -   -  -21.36%
  YoY % -50.83% -51.10% 102.10% - - - -
  Horiz. % 48.60% 98.83% 202.10% 100.00% - - -
P/NAPS 6.11 2.62 1.21 1.61  -   -   -  55.92%
  YoY % 133.21% 116.53% -24.84% - - - -
  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  -   -   -  CAGR
Date 25/11/14 26/11/13 20/11/12 -  -   -   -  -
Price 2.8800 1.5200 0.3200 0.0000  -   -   -  -
P/RPS 1.97 1.80 0.57 0.00  -   -   -  -
  YoY % 9.44% 215.79% 0.00% - - - -
  Horiz. % 345.61% 315.79% 100.00% - - - -
P/EPS 14.47 12.28 4.59 0.00  -   -   -  -
  YoY % 17.83% 167.54% 0.00% - - - -
  Horiz. % 315.25% 267.54% 100.00% - - - -
EY 6.91 8.14 21.81 0.00  -   -   -  -
  YoY % -15.11% -62.68% 0.00% - - - -
  Horiz. % 31.68% 37.32% 100.00% - - - -
DY 2.33 2.84 9.19 0.00  -   -   -  -
  YoY % -17.96% -69.10% 0.00% - - - -
  Horiz. % 25.35% 30.90% 100.00% - - - -
P/NAPS 5.45 3.91 1.14 0.00  -   -   -  -
  YoY % 39.39% 242.98% 0.00% - - - -
  Horiz. % 478.07% 342.98% 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.
 


 

210  159  557  1370 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 HSI-H8F 0.39-0.03 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers