Highlights

[INARI] YoY TTM Result on 2012-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     9.62%    YoY -     26.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
Revenue 901,967 637,432 215,278 181,637 76,962  -   -  84.95%
  YoY % 41.50% 196.10% 18.52% 136.01% - - -
  Horiz. % 1,171.96% 828.24% 279.72% 236.01% 100.00% - -
PBT 143,036 89,333 33,593 21,721 15,222  -   -  75.02%
  YoY % 60.12% 165.93% 54.66% 42.69% - - -
  Horiz. % 939.67% 586.87% 220.69% 142.69% 100.00% - -
Tax -3,958 -5,118 12 -3,455 -574  -   -  61.99%
  YoY % 22.67% -42,750.00% 100.35% -501.92% - - -
  Horiz. % 689.55% 891.64% -2.09% 601.92% 100.00% - -
NP 139,078 84,215 33,605 18,266 14,648  -   -  75.47%
  YoY % 65.15% 150.60% 83.98% 24.70% - - -
  Horiz. % 949.47% 574.92% 229.42% 124.70% 100.00% - -
NP to SH 140,949 83,545 34,380 18,516 14,648  -   -  76.06%
  YoY % 68.71% 143.00% 85.68% 26.41% - - -
  Horiz. % 962.24% 570.35% 234.71% 126.41% 100.00% - -
Tax Rate 2.77 % 5.73 % -0.04 % 15.91 % 3.77 %  -  %  -  % -7.41%
  YoY % -51.66% 14,425.00% -100.25% 322.02% - - -
  Horiz. % 73.47% 151.99% -1.06% 422.02% 100.00% - -
Total Cost 762,889 553,217 181,673 163,371 62,314  -   -  86.97%
  YoY % 37.90% 204.51% 11.20% 162.17% - - -
  Horiz. % 1,224.27% 887.79% 291.54% 262.17% 100.00% - -
Net Worth 473,933 224,405 108,495 81,445 24,024  -   -  110.64%
  YoY % 111.20% 106.83% 33.21% 239.01% - - -
  Horiz. % 1,972.72% 934.07% 451.61% 339.01% 100.00% - -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
Div 49,416 26,803 14,401 6,490 0  -   -  -
  YoY % 84.36% 86.11% 121.88% 0.00% - - -
  Horiz. % 761.34% 412.95% 221.88% 100.00% - - -
Div Payout % 35.06 % 32.08 % 41.89 % 35.05 % - %  -  %  -  % -
  YoY % 9.29% -23.42% 19.51% 0.00% - - -
  Horiz. % 100.03% 91.53% 119.51% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
Net Worth 473,933 224,405 108,495 81,445 24,024  -   -  110.64%
  YoY % 111.20% 106.83% 33.21% 239.01% - - -
  Horiz. % 1,972.72% 934.07% 451.61% 339.01% 100.00% - -
NOSH 669,209 481,040 336,630 327,615 144,725  -   -  46.60%
  YoY % 39.12% 42.90% 2.75% 126.37% - - -
  Horiz. % 462.40% 332.38% 232.60% 226.37% 100.00% - -
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
NP Margin 15.42 % 13.21 % 15.61 % 10.06 % 19.03 %  -  %  -  % -5.12%
  YoY % 16.73% -15.37% 55.17% -47.14% - - -
  Horiz. % 81.03% 69.42% 82.03% 52.86% 100.00% - -
ROE 29.74 % 37.23 % 31.69 % 22.73 % 60.97 %  -  %  -  % -16.42%
  YoY % -20.12% 17.48% 39.42% -62.72% - - -
  Horiz. % 48.78% 61.06% 51.98% 37.28% 100.00% - -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
RPS 134.78 132.51 63.95 55.44 53.18  -   -  26.15%
  YoY % 1.71% 107.21% 15.35% 4.25% - - -
  Horiz. % 253.44% 249.17% 120.25% 104.25% 100.00% - -
EPS 21.06 17.37 10.21 5.65 10.12  -   -  20.09%
  YoY % 21.24% 70.13% 80.71% -44.17% - - -
  Horiz. % 208.10% 171.64% 100.89% 55.83% 100.00% - -
DPS 7.38 5.57 4.28 1.98 0.00  -   -  -
  YoY % 32.50% 30.14% 116.16% 0.00% - - -
  Horiz. % 372.73% 281.31% 216.16% 100.00% - - -
NAPS 0.7082 0.4665 0.3223 0.2486 0.1660  -   -  43.68%
  YoY % 51.81% 44.74% 29.65% 49.76% - - -
  Horiz. % 426.63% 281.02% 194.16% 149.76% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
RPS 28.31 20.00 6.76 5.70 2.42  -   -  84.86%
  YoY % 41.55% 195.86% 18.60% 135.54% - - -
  Horiz. % 1,169.83% 826.45% 279.34% 235.54% 100.00% - -
EPS 4.42 2.62 1.08 0.58 0.46  -   -  75.99%
  YoY % 68.70% 142.59% 86.21% 26.09% - - -
  Horiz. % 960.87% 569.57% 234.78% 126.09% 100.00% - -
DPS 1.55 0.84 0.45 0.20 0.00  -   -  -
  YoY % 84.52% 86.67% 125.00% 0.00% - - -
  Horiz. % 775.00% 420.00% 225.00% 100.00% - - -
NAPS 0.1487 0.0704 0.0340 0.0256 0.0075  -   -  110.91%
  YoY % 111.22% 107.06% 32.81% 241.33% - - -
  Horiz. % 1,982.67% 938.67% 453.33% 341.33% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 -  -   -  -
Price 3.3100 2.6900 0.4350 0.3800 0.0000  -   -  -
P/RPS 2.46 2.03 0.68 0.69 0.00  -   -  -
  YoY % 21.18% 198.53% -1.45% 0.00% - - -
  Horiz. % 356.52% 294.20% 98.55% 100.00% - - -
P/EPS 15.72 15.49 4.26 6.72 0.00  -   -  -
  YoY % 1.48% 263.61% -36.61% 0.00% - - -
  Horiz. % 233.93% 230.51% 63.39% 100.00% - - -
EY 6.36 6.46 23.48 14.87 0.00  -   -  -
  YoY % -1.55% -72.49% 57.90% 0.00% - - -
  Horiz. % 42.77% 43.44% 157.90% 100.00% - - -
DY 2.23 2.07 9.83 5.21 0.00  -   -  -
  YoY % 7.73% -78.94% 88.68% 0.00% - - -
  Horiz. % 42.80% 39.73% 188.68% 100.00% - - -
P/NAPS 4.67 5.77 1.35 1.53 0.00  -   -  -
  YoY % -19.06% 327.41% -11.76% 0.00% - - -
  Horiz. % 305.23% 377.12% 88.24% 100.00% - - -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
Date 14/05/15 15/05/14 16/05/13 29/05/12 -  -   -  -
Price 3.3200 2.8400 0.5950 0.3650 0.0000  -   -  -
P/RPS 2.46 2.14 0.93 0.66 0.00  -   -  -
  YoY % 14.95% 130.11% 40.91% 0.00% - - -
  Horiz. % 372.73% 324.24% 140.91% 100.00% - - -
P/EPS 15.76 16.35 5.83 6.46 0.00  -   -  -
  YoY % -3.61% 180.45% -9.75% 0.00% - - -
  Horiz. % 243.96% 253.10% 90.25% 100.00% - - -
EY 6.34 6.12 17.16 15.48 0.00  -   -  -
  YoY % 3.59% -64.34% 10.85% 0.00% - - -
  Horiz. % 40.96% 39.53% 110.85% 100.00% - - -
DY 2.22 1.96 7.19 5.43 0.00  -   -  -
  YoY % 13.27% -72.74% 32.41% 0.00% - - -
  Horiz. % 40.88% 36.10% 132.41% 100.00% - - -
P/NAPS 4.69 6.09 1.85 1.47 0.00  -   -  -
  YoY % -22.99% 229.19% 25.85% 0.00% - - -
  Horiz. % 319.05% 414.29% 125.85% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers