[INARI] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 28.15%
YoY- -15.54%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 218,584 180,775 185,301 190,276 193,392 119,624 102,616 65.32%
PBT 40,632 20,302 21,945 23,462 18,796 20,484 20,298 58.63%
Tax -11,092 -1,016 -3,072 -3,168 -2,960 -1,725 -765 491.72%
NP 29,540 19,286 18,873 20,294 15,836 18,759 19,533 31.65%
-
NP to SH 30,116 19,887 19,206 20,294 15,836 18,759 19,533 33.35%
-
Tax Rate 27.30% 5.00% 14.00% 13.50% 15.75% 8.42% 3.77% -
Total Cost 189,044 161,489 166,428 169,982 177,556 100,865 83,082 72.73%
-
Net Worth 94,179 82,074 81,388 72,557 71,230 30,539 24,054 147.79%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 10,755 9,188 8,730 7,805 7,662 - - -
Div Payout % 35.71% 46.20% 45.45% 38.46% 48.39% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 94,179 82,074 81,388 72,557 71,230 30,539 24,054 147.79%
NOSH 336,116 328,168 327,386 325,224 319,274 167,341 144,906 74.95%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.51% 10.67% 10.19% 10.67% 8.19% 15.68% 19.04% -
ROE 31.98% 24.23% 23.60% 27.97% 22.23% 61.42% 81.20% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.03 55.09 56.60 58.51 60.57 71.48 70.82 -5.51%
EPS 8.96 6.06 5.87 6.24 4.96 11.21 13.48 -23.78%
DPS 3.20 2.80 2.67 2.40 2.40 0.00 0.00 -
NAPS 0.2802 0.2501 0.2486 0.2231 0.2231 0.1825 0.166 41.63%
Adjusted Per Share Value based on latest NOSH - 325,684
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.82 4.81 4.93 5.06 5.15 3.18 2.73 65.41%
EPS 0.80 0.53 0.51 0.54 0.42 0.50 0.52 33.16%
DPS 0.29 0.24 0.23 0.21 0.20 0.00 0.00 -
NAPS 0.0251 0.0218 0.0217 0.0193 0.019 0.0081 0.0064 148.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 0.34 0.37 0.38 0.38 0.36 0.00 0.00 -
P/RPS 0.52 0.67 0.67 0.65 0.59 0.00 0.00 -
P/EPS 3.79 6.11 6.48 6.09 7.26 0.00 0.00 -
EY 26.35 16.38 15.44 16.42 13.78 0.00 0.00 -
DY 9.41 7.57 7.02 6.32 6.67 0.00 0.00 -
P/NAPS 1.21 1.48 1.53 1.70 1.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 25/08/11 14/07/11 -
Price 0.32 0.36 0.365 0.37 0.37 0.425 0.00 -
P/RPS 0.49 0.65 0.64 0.63 0.61 0.59 0.00 -
P/EPS 3.57 5.94 6.22 5.93 7.46 3.79 0.00 -
EY 28.00 16.83 16.07 16.86 13.41 26.38 0.00 -
DY 10.00 7.78 7.31 6.49 6.49 0.00 0.00 -
P/NAPS 1.14 1.44 1.47 1.66 1.66 2.33 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment