[INARI] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 9.64%
YoY- 62.71%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 765,356 241,140 231,305 233,406 218,584 180,775 185,301 157.20%
PBT 88,264 43,289 39,669 42,856 40,632 20,302 21,945 152.69%
Tax -4,768 -2,046 -1,702 -10,780 -11,092 -1,016 -3,072 34.01%
NP 83,496 41,243 37,966 32,076 29,540 19,286 18,873 169.25%
-
NP to SH 84,136 42,014 38,530 33,020 30,116 19,887 19,206 167.48%
-
Tax Rate 5.40% 4.73% 4.29% 25.15% 27.30% 5.00% 14.00% -
Total Cost 681,860 199,897 193,338 201,330 189,044 161,489 166,428 155.82%
-
Net Worth 174,281 119,392 108,426 96,000 94,179 82,074 81,388 66.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 26,909 15,346 15,699 11,432 10,755 9,188 8,730 111.65%
Div Payout % 31.98% 36.53% 40.75% 34.62% 35.71% 46.20% 45.45% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 174,281 119,392 108,426 96,000 94,179 82,074 81,388 66.05%
NOSH 448,486 341,022 336,414 336,252 336,116 328,168 327,386 23.32%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.91% 17.10% 16.41% 13.74% 13.51% 10.67% 10.19% -
ROE 48.28% 35.19% 35.54% 34.40% 31.98% 24.23% 23.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 170.65 70.71 68.76 69.41 65.03 55.09 56.60 108.56%
EPS 18.76 12.32 11.45 9.82 8.96 6.06 5.87 116.81%
DPS 6.00 4.50 4.67 3.40 3.20 2.80 2.67 71.47%
NAPS 0.3886 0.3501 0.3223 0.2855 0.2802 0.2501 0.2486 34.65%
Adjusted Per Share Value based on latest NOSH - 336,404
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.20 6.36 6.11 6.16 5.77 4.77 4.89 157.22%
EPS 2.22 1.11 1.02 0.87 0.79 0.52 0.51 166.35%
DPS 0.71 0.41 0.41 0.30 0.28 0.24 0.23 111.86%
NAPS 0.046 0.0315 0.0286 0.0253 0.0249 0.0217 0.0215 65.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.02 0.715 0.435 0.40 0.34 0.37 0.38 -
P/RPS 0.60 1.01 0.63 0.58 0.52 0.67 0.67 -7.08%
P/EPS 5.44 5.80 3.80 4.07 3.79 6.11 6.48 -10.99%
EY 18.39 17.23 26.33 24.55 26.35 16.38 15.44 12.35%
DY 5.88 6.29 10.73 8.50 9.41 7.57 7.02 -11.13%
P/NAPS 2.62 2.04 1.35 1.40 1.21 1.48 1.53 43.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 29/05/12 -
Price 1.52 0.785 0.595 0.425 0.32 0.36 0.365 -
P/RPS 0.89 1.11 0.87 0.61 0.49 0.65 0.64 24.56%
P/EPS 8.10 6.37 5.19 4.33 3.57 5.94 6.22 19.23%
EY 12.34 15.69 19.25 23.11 28.00 16.83 16.07 -16.13%
DY 3.95 5.73 7.84 8.00 10.00 7.78 7.31 -33.63%
P/NAPS 3.91 2.24 1.85 1.49 1.14 1.44 1.47 91.85%

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