[INARI] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 22.21%
YoY- 111.27%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 637,432 502,394 377,833 241,140 215,278 202,340 187,073 126.60%
PBT 89,333 70,484 55,196 43,288 33,593 29,998 25,761 129.27%
Tax -5,118 670 -464 -2,045 12 -4,821 -3,049 41.28%
NP 84,215 71,154 54,732 41,243 33,605 25,177 22,712 139.75%
-
NP to SH 83,545 70,967 55,520 42,015 34,380 26,251 23,457 133.40%
-
Tax Rate 5.73% -0.95% 0.84% 4.72% -0.04% 16.07% 11.84% -
Total Cost 553,217 431,240 323,101 199,897 181,673 177,163 164,361 124.76%
-
Net Worth 224,405 196,950 174,281 124,442 108,495 96,043 94,179 78.49%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 26,803 23,241 19,368 15,330 14,401 10,963 9,889 94.51%
Div Payout % 32.08% 32.75% 34.89% 36.49% 41.89% 41.76% 42.16% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 224,405 196,950 174,281 124,442 108,495 96,043 94,179 78.49%
NOSH 481,040 460,056 448,486 355,447 336,630 336,404 336,116 27.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.21% 14.16% 14.49% 17.10% 15.61% 12.44% 12.14% -
ROE 37.23% 36.03% 31.86% 33.76% 31.69% 27.33% 24.91% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.51 109.20 84.25 67.84 63.95 60.15 55.66 78.38%
EPS 17.37 15.43 12.38 11.82 10.21 7.80 6.98 83.74%
DPS 5.57 5.05 4.32 4.31 4.28 3.26 2.94 53.17%
NAPS 0.4665 0.4281 0.3886 0.3501 0.3223 0.2855 0.2802 40.51%
Adjusted Per Share Value based on latest NOSH - 355,447
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.83 13.26 9.97 6.37 5.68 5.34 4.94 126.58%
EPS 2.21 1.87 1.47 1.11 0.91 0.69 0.62 133.52%
DPS 0.71 0.61 0.51 0.40 0.38 0.29 0.26 95.48%
NAPS 0.0592 0.052 0.046 0.0328 0.0286 0.0254 0.0249 78.22%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.69 1.63 1.02 0.715 0.435 0.40 0.34 -
P/RPS 2.03 1.49 1.21 1.05 0.68 0.67 0.61 123.06%
P/EPS 15.49 10.57 8.24 6.05 4.26 5.13 4.87 116.43%
EY 6.46 9.46 12.14 16.53 23.48 19.51 20.53 -53.77%
DY 2.07 3.10 4.23 6.03 9.83 8.15 8.65 -61.48%
P/NAPS 5.77 3.81 2.62 2.04 1.35 1.40 1.21 183.57%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 -
Price 2.84 1.94 1.52 0.785 0.595 0.425 0.32 -
P/RPS 2.14 1.78 1.80 1.16 0.93 0.71 0.57 141.75%
P/EPS 16.35 12.58 12.28 6.64 5.83 5.45 4.59 133.42%
EY 6.12 7.95 8.14 15.06 17.16 18.36 21.81 -57.17%
DY 1.96 2.60 2.84 5.49 7.19 7.67 9.19 -64.33%
P/NAPS 6.09 4.53 3.91 2.24 1.85 1.49 1.14 205.90%

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