Highlights

[INARI] YoY TTM Result on 2012-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     17.95%    YoY -     3.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -   -  CAGR
Revenue 986,165 824,199 377,833 187,073 167,971  -   -  55.61%
  YoY % 19.65% 118.14% 101.97% 11.37% - - -
  Horiz. % 587.10% 490.68% 224.94% 111.37% 100.00% - -
PBT 161,664 118,816 55,196 25,761 25,182  -   -  59.13%
  YoY % 36.06% 115.26% 114.26% 2.30% - - -
  Horiz. % 641.98% 471.83% 219.19% 102.30% 100.00% - -
Tax -2,533 -5,685 -464 -3,049 -2,465  -   -  0.68%
  YoY % 55.44% -1,125.22% 84.78% -23.69% - - -
  Horiz. % 102.76% 230.63% 18.82% 123.69% 100.00% - -
NP 159,131 113,131 54,732 22,712 22,717  -   -  62.63%
  YoY % 40.66% 106.70% 140.98% -0.02% - - -
  Horiz. % 700.49% 498.00% 240.93% 99.98% 100.00% - -
NP to SH 164,287 111,942 55,520 23,457 22,717  -   -  63.93%
  YoY % 46.76% 101.62% 136.69% 3.26% - - -
  Horiz. % 723.19% 492.77% 244.40% 103.26% 100.00% - -
Tax Rate 1.57 % 4.78 % 0.84 % 11.84 % 9.79 %  -  %  -  % -36.70%
  YoY % -67.15% 469.05% -92.91% 20.94% - - -
  Horiz. % 16.04% 48.83% 8.58% 120.94% 100.00% - -
Total Cost 827,034 711,068 323,101 164,361 145,254  -   -  54.43%
  YoY % 16.31% 120.08% 96.58% 13.15% - - -
  Horiz. % 569.37% 489.53% 222.44% 113.15% 100.00% - -
Net Worth 608,026 297,390 174,281 94,179 71,230  -   -  70.87%
  YoY % 104.45% 70.64% 85.05% 32.22% - - -
  Horiz. % 853.61% 417.51% 244.67% 132.22% 100.00% - -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -   -  CAGR
Div 65,220 37,810 19,368 9,889 4,922  -   -  90.70%
  YoY % 72.49% 95.22% 95.85% 100.89% - - -
  Horiz. % 1,324.81% 768.05% 393.44% 200.89% 100.00% - -
Div Payout % 39.70 % 33.78 % 34.89 % 42.16 % 21.67 %  -  %  -  % 16.33%
  YoY % 17.53% -3.18% -17.24% 94.55% - - -
  Horiz. % 183.20% 155.88% 161.01% 194.55% 100.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -   -  CAGR
Net Worth 608,026 297,390 174,281 94,179 71,230  -   -  70.87%
  YoY % 104.45% 70.64% 85.05% 32.22% - - -
  Horiz. % 853.61% 417.51% 244.67% 132.22% 100.00% - -
NOSH 729,310 562,600 448,486 336,116 319,274  -   -  22.92%
  YoY % 29.63% 25.44% 33.43% 5.28% - - -
  Horiz. % 228.43% 176.21% 140.47% 105.28% 100.00% - -
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -   -  CAGR
NP Margin 16.14 % 13.73 % 14.49 % 12.14 % 13.52 %  -  %  -  % 4.52%
  YoY % 17.55% -5.24% 19.36% -10.21% - - -
  Horiz. % 119.38% 101.55% 107.17% 89.79% 100.00% - -
ROE 27.02 % 37.64 % 31.86 % 24.91 % 31.89 %  -  %  -  % -4.06%
  YoY % -28.21% 18.14% 27.90% -21.89% - - -
  Horiz. % 84.73% 118.03% 99.91% 78.11% 100.00% - -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -   -  CAGR
RPS 135.22 146.50 84.25 55.66 52.61  -   -  26.60%
  YoY % -7.70% 73.89% 51.37% 5.80% - - -
  Horiz. % 257.02% 278.46% 160.14% 105.80% 100.00% - -
EPS 22.53 19.90 12.38 6.98 7.12  -   -  33.35%
  YoY % 13.22% 60.74% 77.36% -1.97% - - -
  Horiz. % 316.43% 279.49% 173.88% 98.03% 100.00% - -
DPS 8.94 6.72 4.32 2.94 1.54  -   -  55.18%
  YoY % 33.04% 55.56% 46.94% 90.91% - - -
  Horiz. % 580.52% 436.36% 280.52% 190.91% 100.00% - -
NAPS 0.8337 0.5286 0.3886 0.2802 0.2231  -   -  39.00%
  YoY % 57.72% 36.03% 38.69% 25.59% - - -
  Horiz. % 373.69% 236.93% 174.18% 125.59% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,186,313
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -   -  CAGR
RPS 30.95 25.87 11.86 5.87 5.27  -   -  55.63%
  YoY % 19.64% 118.13% 102.04% 11.39% - - -
  Horiz. % 587.29% 490.89% 225.05% 111.39% 100.00% - -
EPS 5.16 3.51 1.74 0.74 0.71  -   -  64.13%
  YoY % 47.01% 101.72% 135.14% 4.23% - - -
  Horiz. % 726.76% 494.37% 245.07% 104.23% 100.00% - -
DPS 2.05 1.19 0.61 0.31 0.15  -   -  92.19%
  YoY % 72.27% 95.08% 96.77% 106.67% - - -
  Horiz. % 1,366.67% 793.33% 406.67% 206.67% 100.00% - -
NAPS 0.1908 0.0933 0.0547 0.0296 0.0224  -   -  70.77%
  YoY % 104.50% 70.57% 84.80% 32.14% - - -
  Horiz. % 851.79% 416.52% 244.20% 132.14% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -   -  CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11  -   -  -
Price 3.3900 3.2300 1.0200 0.3400 0.3600  -   -  -
P/RPS 2.51 2.20 1.21 0.61 0.68  -   -  38.58%
  YoY % 14.09% 81.82% 98.36% -10.29% - - -
  Horiz. % 369.12% 323.53% 177.94% 89.71% 100.00% - -
P/EPS 15.05 16.23 8.24 4.87 5.06  -   -  31.30%
  YoY % -7.27% 96.97% 69.20% -3.75% - - -
  Horiz. % 297.43% 320.75% 162.85% 96.25% 100.00% - -
EY 6.64 6.16 12.14 20.53 19.76  -   -  -23.85%
  YoY % 7.79% -49.26% -40.87% 3.90% - - -
  Horiz. % 33.60% 31.17% 61.44% 103.90% 100.00% - -
DY 2.64 2.08 4.23 8.65 4.28  -   -  -11.37%
  YoY % 26.92% -50.83% -51.10% 102.10% - - -
  Horiz. % 61.68% 48.60% 98.83% 202.10% 100.00% - -
P/NAPS 4.07 6.11 2.62 1.21 1.61  -   -  26.07%
  YoY % -33.39% 133.21% 116.53% -24.84% - - -
  Horiz. % 252.80% 379.50% 162.73% 75.16% 100.00% - -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -   -  CAGR
Date 12/11/15 25/11/14 26/11/13 20/11/12 -  -   -  -
Price 3.8200 2.8800 1.5200 0.3200 0.0000  -   -  -
P/RPS 2.83 1.97 1.80 0.57 0.00  -   -  -
  YoY % 43.65% 9.44% 215.79% 0.00% - - -
  Horiz. % 496.49% 345.61% 315.79% 100.00% - - -
P/EPS 16.96 14.47 12.28 4.59 0.00  -   -  -
  YoY % 17.21% 17.83% 167.54% 0.00% - - -
  Horiz. % 369.50% 315.25% 267.54% 100.00% - - -
EY 5.90 6.91 8.14 21.81 0.00  -   -  -
  YoY % -14.62% -15.11% -62.68% 0.00% - - -
  Horiz. % 27.05% 31.68% 37.32% 100.00% - - -
DY 2.34 2.33 2.84 9.19 0.00  -   -  -
  YoY % 0.43% -17.96% -69.10% 0.00% - - -
  Horiz. % 25.46% 25.35% 30.90% 100.00% - - -
P/NAPS 4.58 5.45 3.91 1.14 0.00  -   -  -
  YoY % -15.96% 39.39% 242.98% 0.00% - - -
  Horiz. % 401.75% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers