[INARI] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 56.3%
YoY- -48.49%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 54,646 41,799 43,838 46,790 48,348 42,661 35,826 32.40%
PBT 10,158 3,842 4,729 7,032 4,699 5,261 3,045 122.77%
Tax -2,773 1,288 -720 -844 -740 -1,151 -411 255.81%
NP 7,385 5,130 4,009 6,188 3,959 4,110 2,634 98.46%
-
NP to SH 7,529 5,481 4,259 6,188 3,959 4,110 2,634 101.02%
-
Tax Rate 27.30% -33.52% 15.23% 12.00% 15.75% 21.88% 13.50% -
Total Cost 47,261 36,669 39,829 40,602 44,389 38,551 33,192 26.48%
-
Net Worth 94,179 82,083 81,445 72,660 71,230 30,490 24,024 148.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,688 2,625 2,620 1,954 1,915 - - -
Div Payout % 35.71% 47.90% 61.54% 31.58% 48.39% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 94,179 82,083 81,445 72,660 71,230 30,490 24,024 148.00%
NOSH 336,116 328,203 327,615 325,684 319,274 167,073 144,725 75.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.51% 12.27% 9.15% 13.23% 8.19% 9.63% 7.35% -
ROE 7.99% 6.68% 5.23% 8.52% 5.56% 13.48% 10.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.26 12.74 13.38 14.37 15.14 25.53 24.75 -24.36%
EPS 2.24 1.67 1.30 1.90 1.24 2.46 1.82 14.80%
DPS 0.80 0.80 0.80 0.60 0.60 0.00 0.00 -
NAPS 0.2802 0.2501 0.2486 0.2231 0.2231 0.1825 0.166 41.63%
Adjusted Per Share Value based on latest NOSH - 325,684
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.44 1.10 1.16 1.24 1.28 1.13 0.95 31.85%
EPS 0.20 0.14 0.11 0.16 0.10 0.11 0.07 100.96%
DPS 0.07 0.07 0.07 0.05 0.05 0.00 0.00 -
NAPS 0.0249 0.0217 0.0215 0.0192 0.0188 0.008 0.0063 149.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 0.34 0.37 0.38 0.38 0.36 0.00 0.00 -
P/RPS 2.09 2.91 2.84 2.65 2.38 0.00 0.00 -
P/EPS 15.18 22.16 29.23 20.00 29.03 0.00 0.00 -
EY 6.59 4.51 3.42 5.00 3.44 0.00 0.00 -
DY 2.35 2.16 2.11 1.58 1.67 0.00 0.00 -
P/NAPS 1.21 1.48 1.53 1.70 1.61 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 25/08/11 14/07/11 -
Price 0.32 0.36 0.365 0.37 0.37 0.425 0.00 -
P/RPS 1.97 2.83 2.73 2.58 2.44 1.66 0.00 -
P/EPS 14.29 21.56 28.08 19.47 29.84 17.28 0.00 -
EY 7.00 4.64 3.56 5.14 3.35 5.79 0.00 -
DY 2.50 2.22 2.19 1.62 1.62 0.00 0.00 -
P/NAPS 1.14 1.44 1.47 1.66 1.66 2.33 0.00 -

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