[INARI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -49.94%
YoY- 179.37%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 793,655 569,771 377,957 191,339 241,140 173,479 116,703 260.21%
PBT 106,934 75,796 48,623 22,066 43,289 29,752 21,428 192.88%
Tax -6,535 -4,349 -2,674 -1,192 -2,046 -1,277 -5,390 13.74%
NP 100,399 71,447 45,949 20,874 41,243 28,475 16,038 240.80%
-
NP to SH 99,220 70,429 45,463 21,034 42,014 28,898 16,510 231.63%
-
Tax Rate 6.11% 5.74% 5.50% 5.40% 4.73% 4.29% 25.15% -
Total Cost 693,256 498,324 332,008 170,465 199,897 145,004 100,665 263.25%
-
Net Worth 236,542 216,010 194,432 174,281 119,392 108,426 96,000 82.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 32,150 23,152 13,625 6,727 15,346 11,774 5,716 217.27%
Div Payout % 32.40% 32.87% 29.97% 31.98% 36.53% 40.75% 34.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 236,542 216,010 194,432 174,281 119,392 108,426 96,000 82.72%
NOSH 472,801 463,044 454,175 448,486 341,022 336,414 336,252 25.58%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.65% 12.54% 12.16% 10.91% 17.10% 16.41% 13.74% -
ROE 41.95% 32.60% 23.38% 12.07% 35.19% 26.65% 17.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 167.86 123.05 83.22 42.66 70.71 51.57 34.71 186.80%
EPS 20.98 15.21 10.01 4.69 12.32 8.59 4.91 164.02%
DPS 6.80 5.00 3.00 1.50 4.50 3.50 1.70 152.62%
NAPS 0.5003 0.4665 0.4281 0.3886 0.3501 0.3223 0.2855 45.49%
Adjusted Per Share Value based on latest NOSH - 448,486
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.95 15.04 9.98 5.05 6.36 4.58 3.08 260.25%
EPS 2.62 1.86 1.20 0.56 1.11 0.76 0.44 229.59%
DPS 0.85 0.61 0.36 0.18 0.41 0.31 0.15 218.85%
NAPS 0.0624 0.057 0.0513 0.046 0.0315 0.0286 0.0253 82.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.03 2.69 1.63 1.02 0.715 0.435 0.40 -
P/RPS 1.81 2.19 1.96 2.39 1.01 0.84 1.15 35.41%
P/EPS 14.44 17.69 16.28 21.75 5.80 5.06 8.15 46.57%
EY 6.93 5.65 6.14 4.60 17.23 19.75 12.28 -31.78%
DY 2.24 1.86 1.84 1.47 6.29 8.05 4.25 -34.82%
P/NAPS 6.06 5.77 3.81 2.62 2.04 1.35 1.40 166.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 -
Price 3.23 2.84 1.94 1.52 0.785 0.595 0.425 -
P/RPS 1.92 2.31 2.33 3.56 1.11 1.15 1.22 35.41%
P/EPS 15.39 18.67 19.38 32.41 6.37 6.93 8.66 46.87%
EY 6.50 5.36 5.16 3.09 15.69 14.44 11.55 -31.90%
DY 2.11 1.76 1.55 0.99 5.73 5.88 4.00 -34.79%
P/NAPS 6.46 6.09 4.53 3.91 2.24 1.85 1.49 166.60%

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