[INARI] QoQ TTM 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- 32.14%
YoY- 136.69%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 793,655 637,432 502,394 377,833 241,140 215,278 202,340 149.33%
PBT 106,934 89,333 70,484 55,196 43,288 33,593 29,998 133.89%
Tax -6,535 -5,118 670 -464 -2,045 12 -4,821 22.55%
NP 100,399 84,215 71,154 54,732 41,243 33,605 25,177 152.10%
-
NP to SH 99,220 83,545 70,967 55,520 42,015 34,380 26,251 143.23%
-
Tax Rate 6.11% 5.73% -0.95% 0.84% 4.72% -0.04% 16.07% -
Total Cost 693,256 553,217 431,240 323,101 199,897 181,673 177,163 148.94%
-
Net Worth 247,700 224,405 196,950 174,281 124,442 108,495 96,043 88.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 32,160 26,803 23,241 19,368 15,330 14,401 10,963 105.32%
Div Payout % 32.41% 32.08% 32.75% 34.89% 36.49% 41.89% 41.76% -
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 247,700 224,405 196,950 174,281 124,442 108,495 96,043 88.39%
NOSH 495,104 481,040 460,056 448,486 355,447 336,630 336,404 29.47%
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% 13.21% 14.16% 14.49% 17.10% 15.61% 12.44% -
ROE 40.06% 37.23% 36.03% 31.86% 33.76% 31.69% 27.33% -
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 160.30 132.51 109.20 84.25 67.84 63.95 60.15 92.56%
EPS 20.04 17.37 15.43 12.38 11.82 10.21 7.80 87.91%
DPS 6.50 5.57 5.05 4.32 4.31 4.28 3.26 58.61%
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 16.82 13.26 9.97 6.36 5.68 5.34 149.37%
EPS 2.62 2.21 1.87 1.47 1.11 0.91 0.69 143.98%
DPS 0.85 0.71 0.61 0.51 0.40 0.38 0.29 105.21%
NAPS 0.0654 0.0592 0.052 0.046 0.0328 0.0286 0.0254 88.18%
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 1.89 2.03 1.49 1.21 1.05 0.68 0.67 100.02%
P/EPS 15.12 15.49 10.57 8.24 6.05 4.26 5.13 105.97%
EY 6.61 6.46 9.46 12.14 16.53 23.48 19.51 -51.49%
DY 2.14 2.07 3.10 4.23 6.03 9.83 8.15 -59.09%
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 2.01 2.14 1.78 1.80 1.16 0.93 0.71 100.50%
P/EPS 16.12 16.35 12.58 12.28 6.64 5.83 5.45 106.46%
EY 6.20 6.12 7.95 8.14 15.06 17.16 18.36 -51.60%
DY 2.01 1.96 2.60 2.84 5.49 7.19 7.67 -59.14%
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