[INARI] QoQ Cumulative 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- 119.29%
YoY- 62.71%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 191,339 241,140 173,479 116,703 54,646 180,775 138,976 23.73%
PBT 22,066 43,289 29,752 21,428 10,158 20,302 16,459 21.56%
Tax -1,192 -2,046 -1,277 -5,390 -2,773 -1,016 -2,304 -35.52%
NP 20,874 41,243 28,475 16,038 7,385 19,286 14,155 29.52%
-
NP to SH 21,034 42,014 28,898 16,510 7,529 19,887 14,405 28.67%
-
Tax Rate 5.40% 4.73% 4.29% 25.15% 27.30% 5.00% 14.00% -
Total Cost 170,465 199,897 145,004 100,665 47,261 161,489 124,821 23.06%
-
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 6,727 15,346 11,774 5,716 2,688 9,188 6,547 1.82%
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 12.07% 35.19% 26.65% 17.20% 7.99% 24.23% 17.70% -
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 42.66 70.71 51.57 34.71 16.26 55.09 42.45 0.32%
EPS 4.69 12.32 8.59 4.91 2.24 6.06 4.40 4.34%
DPS 1.50 4.50 3.50 1.70 0.80 2.80 2.00 -17.43%
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 5.05 6.36 4.58 3.08 1.44 4.77 3.67 23.68%
EPS 0.56 1.11 0.76 0.44 0.20 0.52 0.38 29.46%
DPS 0.18 0.41 0.31 0.15 0.07 0.24 0.17 3.88%
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 2.39 1.01 0.84 1.15 2.09 0.67 0.90 91.65%
P/EPS 21.75 5.80 5.06 8.15 15.18 6.11 8.64 84.94%
EY 4.60 17.23 19.75 12.28 6.59 16.38 11.58 -45.93%
DY 1.47 6.29 8.05 4.25 2.35 7.57 5.26 -57.22%
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 3.56 1.11 1.15 1.22 1.97 0.65 0.86 157.58%
P/EPS 32.41 6.37 6.93 8.66 14.29 5.94 8.30 147.76%
EY 3.09 15.69 14.44 11.55 7.00 16.83 12.05 -59.60%
DY 0.99 5.73 5.88 4.00 2.50 7.78 5.48 -68.00%
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