[INARI] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 38.06%
YoY- 6.01%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 173,479 116,703 54,646 180,775 138,976 95,138 48,348 134.19%
PBT 29,752 21,428 10,158 20,302 16,459 11,731 4,699 241.86%
Tax -1,277 -5,390 -2,773 -1,016 -2,304 -1,584 -740 43.82%
NP 28,475 16,038 7,385 19,286 14,155 10,147 3,959 272.16%
-
NP to SH 28,898 16,510 7,529 19,887 14,405 10,147 3,959 275.83%
-
Tax Rate 4.29% 25.15% 27.30% 5.00% 14.00% 13.50% 15.75% -
Total Cost 145,004 100,665 47,261 161,489 124,821 84,991 44,389 120.00%
-
Net Worth 108,426 96,000 94,179 82,074 81,388 72,557 71,230 32.29%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 11,774 5,716 2,688 9,188 6,547 3,902 1,915 235.24%
Div Payout % 40.75% 34.62% 35.71% 46.20% 45.45% 38.46% 48.39% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 108,426 96,000 94,179 82,074 81,388 72,557 71,230 32.29%
NOSH 336,414 336,252 336,116 328,168 327,386 325,224 319,274 3.54%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.41% 13.74% 13.51% 10.67% 10.19% 10.67% 8.19% -
ROE 26.65% 17.20% 7.99% 24.23% 17.70% 13.98% 5.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.57 34.71 16.26 55.09 42.45 29.25 15.14 126.21%
EPS 8.59 4.91 2.24 6.06 4.40 3.12 1.24 262.96%
DPS 3.50 1.70 0.80 2.80 2.00 1.20 0.60 223.70%
NAPS 0.3223 0.2855 0.2802 0.2501 0.2486 0.2231 0.2231 27.76%
Adjusted Per Share Value based on latest NOSH - 328,203
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.58 3.08 1.44 4.77 3.67 2.51 1.28 133.75%
EPS 0.76 0.44 0.20 0.52 0.38 0.27 0.10 286.07%
DPS 0.31 0.15 0.07 0.24 0.17 0.10 0.05 237.11%
NAPS 0.0286 0.0253 0.0249 0.0217 0.0215 0.0192 0.0188 32.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.435 0.40 0.34 0.37 0.38 0.38 0.36 -
P/RPS 0.84 1.15 2.09 0.67 0.90 1.30 2.38 -50.02%
P/EPS 5.06 8.15 15.18 6.11 8.64 12.18 29.03 -68.76%
EY 19.75 12.28 6.59 16.38 11.58 8.21 3.44 220.29%
DY 8.05 4.25 2.35 7.57 5.26 3.16 1.67 185.08%
P/NAPS 1.35 1.40 1.21 1.48 1.53 1.70 1.61 -11.06%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 25/02/13 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 -
Price 0.595 0.425 0.32 0.36 0.365 0.37 0.37 -
P/RPS 1.15 1.22 1.97 0.65 0.86 1.26 2.44 -39.40%
P/EPS 6.93 8.66 14.29 5.94 8.30 11.86 29.84 -62.18%
EY 14.44 11.55 7.00 16.83 12.05 8.43 3.35 164.62%
DY 5.88 4.00 2.50 7.78 5.48 3.24 1.62 135.99%
P/NAPS 1.85 1.49 1.14 1.44 1.47 1.66 1.66 7.48%

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