[INARI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -62.14%
YoY- 90.17%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 241,140 173,479 116,703 54,646 180,775 138,976 95,138 86.00%
PBT 43,289 29,752 21,428 10,158 20,302 16,459 11,731 138.98%
Tax -2,046 -1,277 -5,390 -2,773 -1,016 -2,304 -1,584 18.62%
NP 41,243 28,475 16,038 7,385 19,286 14,155 10,147 154.90%
-
NP to SH 42,014 28,898 16,510 7,529 19,887 14,405 10,147 158.07%
-
Tax Rate 4.73% 4.29% 25.15% 27.30% 5.00% 14.00% 13.50% -
Total Cost 199,897 145,004 100,665 47,261 161,489 124,821 84,991 76.94%
-
Net Worth 119,392 108,426 96,000 94,179 82,074 81,388 72,557 39.42%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 15,346 11,774 5,716 2,688 9,188 6,547 3,902 149.36%
Div Payout % 36.53% 40.75% 34.62% 35.71% 46.20% 45.45% 38.46% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 119,392 108,426 96,000 94,179 82,074 81,388 72,557 39.42%
NOSH 341,022 336,414 336,252 336,116 328,168 327,386 325,224 3.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.10% 16.41% 13.74% 13.51% 10.67% 10.19% 10.67% -
ROE 35.19% 26.65% 17.20% 7.99% 24.23% 17.70% 13.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.71 51.57 34.71 16.26 55.09 42.45 29.25 80.22%
EPS 12.32 8.59 4.91 2.24 6.06 4.40 3.12 150.03%
DPS 4.50 3.50 1.70 0.80 2.80 2.00 1.20 141.56%
NAPS 0.3501 0.3223 0.2855 0.2802 0.2501 0.2486 0.2231 35.07%
Adjusted Per Share Value based on latest NOSH - 336,116
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.37 4.58 3.08 1.44 4.77 3.67 2.51 86.16%
EPS 1.11 0.76 0.44 0.20 0.52 0.38 0.27 156.85%
DPS 0.41 0.31 0.15 0.07 0.24 0.17 0.10 156.38%
NAPS 0.0315 0.0286 0.0253 0.0249 0.0217 0.0215 0.0192 39.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.715 0.435 0.40 0.34 0.37 0.38 0.38 -
P/RPS 1.01 0.84 1.15 2.09 0.67 0.90 1.30 -15.50%
P/EPS 5.80 5.06 8.15 15.18 6.11 8.64 12.18 -39.04%
EY 17.23 19.75 12.28 6.59 16.38 11.58 8.21 63.99%
DY 6.29 8.05 4.25 2.35 7.57 5.26 3.16 58.30%
P/NAPS 2.04 1.35 1.40 1.21 1.48 1.53 1.70 12.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 29/05/12 27/02/12 -
Price 0.785 0.595 0.425 0.32 0.36 0.365 0.37 -
P/RPS 1.11 1.15 1.22 1.97 0.65 0.86 1.26 -8.11%
P/EPS 6.37 6.93 8.66 14.29 5.94 8.30 11.86 -33.95%
EY 15.69 14.44 11.55 7.00 16.83 12.05 8.43 51.36%
DY 5.73 5.88 4.00 2.50 7.78 5.48 3.24 46.29%
P/NAPS 2.24 1.85 1.49 1.14 1.44 1.47 1.66 22.13%

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