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 - 3,288,746
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11  -   -  CAGR
RPS 27.43 19.38 6.55 5.52 2.34  -   -  84.96%
  YoY % 41.54% 195.88% 18.66% 135.90% - - -
  Horiz. % 1,172.22% 828.21% 279.91% 235.90% 100.00% - -
EPS 4.29 2.54 1.05 0.56 0.45  -   -  75.65%
  YoY % 68.90% 141.90% 87.50% 24.44% - - -
  Horiz. % 953.33% 564.44% 233.33% 124.44% 100.00% - -
DPS 1.50 0.82 0.44 0.20 0.00  -   -  -
  YoY % 82.93% 86.36% 120.00% 0.00% - - -
  Horiz. % 750.00% 410.00% 220.00% 100.00% - - -
NAPS 0.1441 0.0682 0.0330 0.0248 0.0073  -   -  110.68%
  YoY % 111.29% 106.67% 33.06% 239.73% - - -
  Horiz. % 1,973.97% 934.25% 452.05% 339.73% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS