Highlights

[INARI] YoY TTM Result on 2010-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Revenue 502,394 202,340 173,625 41,136  -   -   -  130.11%
  YoY % 148.29% 16.54% 322.08% - - - -
  Horiz. % 1,221.30% 491.88% 422.08% 100.00% - - -
PBT 70,484 29,998 20,037 12,177  -   -   -  79.45%
  YoY % 134.96% 49.71% 64.55% - - - -
  Horiz. % 578.83% 246.35% 164.55% 100.00% - - -
Tax 670 -4,821 -3,146 -163  -   -   -  -
  YoY % 113.90% -53.24% -1,830.06% - - - -
  Horiz. % -411.04% 2,957.67% 1,930.06% 100.00% - - -
NP 71,154 25,177 16,891 12,014  -   -   -  80.83%
  YoY % 182.62% 49.06% 40.59% - - - -
  Horiz. % 592.26% 209.56% 140.59% 100.00% - - -
NP to SH 70,967 26,251 16,891 12,014  -   -   -  80.67%
  YoY % 170.34% 55.41% 40.59% - - - -
  Horiz. % 590.70% 218.50% 140.59% 100.00% - - -
Tax Rate -0.95 % 16.07 % 15.70 % 1.34 %  -  %  -  %  -  % -
  YoY % -105.91% 2.36% 1,071.64% - - - -
  Horiz. % -70.90% 1,199.25% 1,171.64% 100.00% - - -
Total Cost 431,240 177,163 156,734 29,122  -   -   -  145.36%
  YoY % 143.41% 13.03% 438.20% - - - -
  Horiz. % 1,480.80% 608.35% 538.20% 100.00% - - -
Net Worth 196,950 96,043 72,660 -  -   -   -  -
  YoY % 105.06% 32.18% 0.00% - - - -
  Horiz. % 271.06% 132.18% 100.00% - - - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Div 23,241 10,963 3,869 0  -   -   -  -
  YoY % 112.00% 183.30% 0.00% - - - -
  Horiz. % 600.61% 283.30% 100.00% - - - -
Div Payout % 32.75 % 41.76 % 22.91 % - %  -  %  -  %  -  % -
  YoY % -21.58% 82.28% 0.00% - - - -
  Horiz. % 142.95% 182.28% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Net Worth 196,950 96,043 72,660 -  -   -   -  -
  YoY % 105.06% 32.18% 0.00% - - - -
  Horiz. % 271.06% 132.18% 100.00% - - - -
NOSH 460,056 336,404 325,684 106,224  -   -   -  62.93%
  YoY % 36.76% 3.29% 206.60% - - - -
  Horiz. % 433.10% 316.69% 306.60% 100.00% - - -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
NP Margin 14.16 % 12.44 % 9.73 % 29.21 %  -  %  -  %  -  % -21.43%
  YoY % 13.83% 27.85% -66.69% - - - -
  Horiz. % 48.48% 42.59% 33.31% 100.00% - - -
ROE 36.03 % 27.33 % 23.25 % - %  -  %  -  %  -  % -
  YoY % 31.83% 17.55% 0.00% - - - -
  Horiz. % 154.97% 117.55% 100.00% - - - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
RPS 109.20 60.15 53.31 38.73  -   -   -  41.23%
  YoY % 81.55% 12.83% 37.65% - - - -
  Horiz. % 281.95% 155.31% 137.65% 100.00% - - -
EPS 15.43 7.80 5.19 11.31  -   -   -  10.90%
  YoY % 97.82% 50.29% -54.11% - - - -
  Horiz. % 136.43% 68.97% 45.89% 100.00% - - -
DPS 5.05 3.26 1.19 0.00  -   -   -  -
  YoY % 54.91% 173.95% 0.00% - - - -
  Horiz. % 424.37% 273.95% 100.00% - - - -
NAPS 0.4281 0.2855 0.2231 -  -   -   -  -
  YoY % 49.95% 27.97% 0.00% - - - -
  Horiz. % 191.89% 127.97% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 3,186,313
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
RPS 15.77 6.35 5.45 1.29  -   -   -  130.19%
  YoY % 148.35% 16.51% 322.48% - - - -
  Horiz. % 1,222.48% 492.25% 422.48% 100.00% - - -
EPS 2.23 0.82 0.53 0.38  -   -   -  80.28%
  YoY % 171.95% 54.72% 39.47% - - - -
  Horiz. % 586.84% 215.79% 139.47% 100.00% - - -
DPS 0.73 0.34 0.12 0.00  -   -   -  -
  YoY % 114.71% 183.33% 0.00% - - - -
  Horiz. % 608.33% 283.33% 100.00% - - - -
NAPS 0.0618 0.0301 0.0228 -  -   -   -  -
  YoY % 105.32% 32.02% 0.00% - - - -
  Horiz. % 271.05% 132.02% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Date 31/12/13 31/12/12 30/12/11 -  -   -   -  -
Price 1.6300 0.4000 0.3800 0.0000  -   -   -  -
P/RPS 1.49 0.67 0.71 0.00  -   -   -  -
  YoY % 122.39% -5.63% 0.00% - - - -
  Horiz. % 209.86% 94.37% 100.00% - - - -
P/EPS 10.57 5.13 7.33 0.00  -   -   -  -
  YoY % 106.04% -30.01% 0.00% - - - -
  Horiz. % 144.20% 69.99% 100.00% - - - -
EY 9.46 19.51 13.65 0.00  -   -   -  -
  YoY % -51.51% 42.93% 0.00% - - - -
  Horiz. % 69.30% 142.93% 100.00% - - - -
DY 3.10 8.15 3.13 0.00  -   -   -  -
  YoY % -61.96% 160.38% 0.00% - - - -
  Horiz. % 99.04% 260.38% 100.00% - - - -
P/NAPS 3.81 1.40 1.70 0.00  -   -   -  -
  YoY % 172.14% -17.65% 0.00% - - - -
  Horiz. % 224.12% 82.35% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10  -   -   -  CAGR
Date 20/02/14 25/02/13 27/02/12 -  -   -   -  -
Price 1.9400 0.4250 0.3700 0.0000  -   -   -  -
P/RPS 1.78 0.71 0.69 0.00  -   -   -  -
  YoY % 150.70% 2.90% 0.00% - - - -
  Horiz. % 257.97% 102.90% 100.00% - - - -
P/EPS 12.58 5.45 7.13 0.00  -   -   -  -
  YoY % 130.83% -23.56% 0.00% - - - -
  Horiz. % 176.44% 76.44% 100.00% - - - -
EY 7.95 18.36 14.02 0.00  -   -   -  -
  YoY % -56.70% 30.96% 0.00% - - - -
  Horiz. % 56.70% 130.96% 100.00% - - - -
DY 2.60 7.67 3.21 0.00  -   -   -  -
  YoY % -66.10% 138.94% 0.00% - - - -
  Horiz. % 81.00% 238.94% 100.00% - - - -
P/NAPS 4.53 1.49 1.66 0.00  -   -   -  -
  YoY % 204.03% -10.24% 0.00% - - - -
  Horiz. % 272.89% 89.76% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers