[INARI] QoQ TTM 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- 17.95%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 241,140 215,278 202,340 187,073 180,775 181,637 173,625 24.50%
PBT 43,288 33,593 29,998 25,761 20,302 21,721 20,037 67.19%
Tax -2,045 12 -4,821 -3,049 -1,016 -3,455 -3,146 -24.98%
NP 41,243 33,605 25,177 22,712 19,286 18,266 16,891 81.42%
-
NP to SH 42,015 34,380 26,251 23,457 19,887 18,516 16,891 83.68%
-
Tax Rate 4.72% -0.04% 16.07% 11.84% 5.00% 15.91% 15.70% -
Total Cost 199,897 181,673 177,163 164,361 161,489 163,371 156,734 17.62%
-
Net Worth 124,442 108,495 96,043 94,179 82,083 81,445 72,660 43.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 15,330 14,401 10,963 9,889 9,116 6,490 3,869 150.60%
Div Payout % 36.49% 41.89% 41.76% 42.16% 45.84% 35.05% 22.91% -
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 124,442 108,495 96,043 94,179 82,083 81,445 72,660 43.19%
NOSH 355,447 336,630 336,404 336,116 328,203 327,615 325,684 6.00%
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% 15.61% 12.44% 12.14% 10.67% 10.06% 9.73% -
ROE 33.76% 31.69% 27.33% 24.91% 24.23% 22.73% 23.25% -
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 67.84 63.95 60.15 55.66 55.08 55.44 53.31 17.44%
EPS 11.82 10.21 7.80 6.98 6.06 5.65 5.19 73.18%
DPS 4.31 4.28 3.26 2.94 2.78 1.98 1.19 136.02%
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 6.42 5.73 5.38 4.98 4.81 4.83 4.62 24.55%
EPS 1.12 0.91 0.70 0.62 0.53 0.49 0.45 83.75%
DPS 0.41 0.38 0.29 0.26 0.24 0.17 0.10 156.38%
NAPS 0.0331 0.0289 0.0256 0.0251 0.0218 0.0217 0.0193 43.32%
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 1.05 0.68 0.67 0.61 0.67 0.69 0.71 29.83%
P/EPS 6.05 4.26 5.13 4.87 6.11 6.72 7.33 -12.02%
EY 16.53 23.48 19.51 20.53 16.38 14.87 13.65 13.62%
DY 6.03 9.83 8.15 8.65 7.51 5.21 3.13 54.88%
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 1.16 0.93 0.71 0.57 0.65 0.66 0.69 41.43%
P/EPS 6.64 5.83 5.45 4.59 5.94 6.46 7.13 -4.63%
EY 15.06 17.16 18.36 21.81 16.83 15.48 14.02 4.89%
DY 5.49 7.19 7.67 9.19 7.72 5.43 3.21 43.06%
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