Highlights

[INARI] YoY TTM Result on 2012-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     11.91%    YoY -     55.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10  -  CAGR
Revenue 1,051,893 865,493 502,394 202,340 173,625 41,136  -  91.16%
  YoY % 21.54% 72.27% 148.29% 16.54% 322.08% - -
  Horiz. % 2,557.11% 2,103.98% 1,221.30% 491.88% 422.08% 100.00% -
PBT 166,513 132,248 70,484 29,998 20,037 12,177  -  68.68%
  YoY % 25.91% 87.63% 134.96% 49.71% 64.55% - -
  Horiz. % 1,367.44% 1,086.05% 578.83% 246.35% 164.55% 100.00% -
Tax -3,864 -4,865 670 -4,821 -3,146 -163  -  88.29%
  YoY % 20.58% -826.12% 113.90% -53.24% -1,830.06% - -
  Horiz. % 2,370.55% 2,984.66% -411.04% 2,957.67% 1,930.06% 100.00% -
NP 162,649 127,383 71,154 25,177 16,891 12,014  -  68.34%
  YoY % 27.69% 79.02% 182.62% 49.06% 40.59% - -
  Horiz. % 1,353.83% 1,060.29% 592.26% 209.56% 140.59% 100.00% -
NP to SH 165,388 127,837 70,967 26,251 16,891 12,014  -  68.90%
  YoY % 29.37% 80.14% 170.34% 55.41% 40.59% - -
  Horiz. % 1,376.63% 1,064.07% 590.70% 218.50% 140.59% 100.00% -
Tax Rate 2.32 % 3.68 % -0.95 % 16.07 % 15.70 % 1.34 %  -  % 11.60%
  YoY % -36.96% 487.37% -105.91% 2.36% 1,071.64% - -
  Horiz. % 173.13% 274.63% -70.90% 1,199.25% 1,171.64% 100.00% -
Total Cost 889,244 738,110 431,240 177,163 156,734 29,122  -  98.06%
  YoY % 20.48% 71.16% 143.41% 13.03% 438.20% - -
  Horiz. % 3,053.51% 2,534.54% 1,480.80% 608.35% 538.20% 100.00% -
Net Worth 642,198 347,802 196,950 96,043 72,660 -  -  -
  YoY % 84.64% 76.59% 105.06% 32.18% 0.00% - -
  Horiz. % 883.84% 478.67% 271.06% 132.18% 100.00% - -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10  -  CAGR
Div 68,868 44,983 23,241 10,963 3,869 0  -  -
  YoY % 53.10% 93.54% 112.00% 183.30% 0.00% - -
  Horiz. % 1,779.66% 1,162.44% 600.61% 283.30% 100.00% - -
Div Payout % 41.64 % 35.19 % 32.75 % 41.76 % 22.91 % - %  -  % -
  YoY % 18.33% 7.45% -21.58% 82.28% 0.00% - -
  Horiz. % 181.75% 153.60% 142.95% 182.28% 100.00% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10  -  CAGR
Net Worth 642,198 347,802 196,950 96,043 72,660 -  -  -
  YoY % 84.64% 76.59% 105.06% 32.18% 0.00% - -
  Horiz. % 883.84% 478.67% 271.06% 132.18% 100.00% - -
NOSH 738,413 611,896 460,056 336,404 325,684 106,224  -  47.34%
  YoY % 20.68% 33.00% 36.76% 3.29% 206.60% - -
  Horiz. % 695.14% 576.04% 433.10% 316.69% 306.60% 100.00% -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10  -  CAGR
NP Margin 15.46 % 14.72 % 14.16 % 12.44 % 9.73 % 29.21 %  -  % -11.94%
  YoY % 5.03% 3.95% 13.83% 27.85% -66.69% - -
  Horiz. % 52.93% 50.39% 48.48% 42.59% 33.31% 100.00% -
ROE 25.75 % 36.76 % 36.03 % 27.33 % 23.25 % - %  -  % -
  YoY % -29.95% 2.03% 31.83% 17.55% 0.00% - -
  Horiz. % 110.75% 158.11% 154.97% 117.55% 100.00% - -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10  -  CAGR
RPS 142.45 141.44 109.20 60.15 53.31 38.73  -  29.74%
  YoY % 0.71% 29.52% 81.55% 12.83% 37.65% - -
  Horiz. % 367.80% 365.19% 281.95% 155.31% 137.65% 100.00% -
EPS 22.40 20.89 15.43 7.80 5.19 11.31  -  14.64%
  YoY % 7.23% 35.39% 97.82% 50.29% -54.11% - -
  Horiz. % 198.05% 184.70% 136.43% 68.97% 45.89% 100.00% -
DPS 9.33 7.35 5.05 3.26 1.19 0.00  -  -
  YoY % 26.94% 45.54% 54.91% 173.95% 0.00% - -
  Horiz. % 784.03% 617.65% 424.37% 273.95% 100.00% - -
NAPS 0.8697 0.5684 0.4281 0.2855 0.2231 -  -  -
  YoY % 53.01% 32.77% 49.95% 27.97% 0.00% - -
  Horiz. % 389.83% 254.77% 191.89% 127.97% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10  -  CAGR
RPS 33.01 27.16 15.77 6.35 5.45 1.29  -  91.19%
  YoY % 21.54% 72.23% 148.35% 16.51% 322.48% - -
  Horiz. % 2,558.91% 2,105.43% 1,222.48% 492.25% 422.48% 100.00% -
EPS 5.19 4.01 2.23 0.82 0.53 0.38  -  68.64%
  YoY % 29.43% 79.82% 171.95% 54.72% 39.47% - -
  Horiz. % 1,365.79% 1,055.26% 586.84% 215.79% 139.47% 100.00% -
DPS 2.16 1.41 0.73 0.34 0.12 0.00  -  -
  YoY % 53.19% 93.15% 114.71% 183.33% 0.00% - -
  Horiz. % 1,800.00% 1,175.00% 608.33% 283.33% 100.00% - -
NAPS 0.2015 0.1091 0.0618 0.0301 0.0228 -  -  -
  YoY % 84.69% 76.54% 105.32% 32.02% 0.00% - -
  Horiz. % 883.77% 478.51% 271.05% 132.02% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10  -  CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -  -  -
Price 4.5800 2.5400 1.6300 0.4000 0.3800 0.0000  -  -
P/RPS 3.22 1.80 1.49 0.67 0.71 0.00  -  -
  YoY % 78.89% 20.81% 122.39% -5.63% 0.00% - -
  Horiz. % 453.52% 253.52% 209.86% 94.37% 100.00% - -
P/EPS 20.45 12.16 10.57 5.13 7.33 0.00  -  -
  YoY % 68.17% 15.04% 106.04% -30.01% 0.00% - -
  Horiz. % 278.99% 165.89% 144.20% 69.99% 100.00% - -
EY 4.89 8.23 9.46 19.51 13.65 0.00  -  -
  YoY % -40.58% -13.00% -51.51% 42.93% 0.00% - -
  Horiz. % 35.82% 60.29% 69.30% 142.93% 100.00% - -
DY 2.04 2.89 3.10 8.15 3.13 0.00  -  -
  YoY % -29.41% -6.77% -61.96% 160.38% 0.00% - -
  Horiz. % 65.18% 92.33% 99.04% 260.38% 100.00% - -
P/NAPS 5.27 4.47 3.81 1.40 1.70 0.00  -  -
  YoY % 17.90% 17.32% 172.14% -17.65% 0.00% - -
  Horiz. % 310.00% 262.94% 224.12% 82.35% 100.00% - -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10  -  CAGR
Date 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 -  -  -
Price 3.3900 2.8600 1.9400 0.4250 0.3700 0.0000  -  -
P/RPS 2.38 2.02 1.78 0.71 0.69 0.00  -  -
  YoY % 17.82% 13.48% 150.70% 2.90% 0.00% - -
  Horiz. % 344.93% 292.75% 257.97% 102.90% 100.00% - -
P/EPS 15.14 13.69 12.58 5.45 7.13 0.00  -  -
  YoY % 10.59% 8.82% 130.83% -23.56% 0.00% - -
  Horiz. % 212.34% 192.01% 176.44% 76.44% 100.00% - -
EY 6.61 7.30 7.95 18.36 14.02 0.00  -  -
  YoY % -9.45% -8.18% -56.70% 30.96% 0.00% - -
  Horiz. % 47.15% 52.07% 56.70% 130.96% 100.00% - -
DY 2.75 2.57 2.60 7.67 3.21 0.00  -  -
  YoY % 7.00% -1.15% -66.10% 138.94% 0.00% - -
  Horiz. % 85.67% 80.06% 81.00% 238.94% 100.00% - -
P/NAPS 3.90 5.03 4.53 1.49 1.66 0.00  -  -
  YoY % -22.47% 11.04% 204.03% -10.24% 0.00% - -
  Horiz. % 234.94% 303.01% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers