[INARI] QoQ TTM 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- -25.65%
YoY- 40.59%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 187,073 180,775 181,637 173,625 167,971 119,623 76,962 80.49%
PBT 25,761 20,302 21,721 20,037 25,182 20,483 15,222 41.87%
Tax -3,049 -1,016 -3,455 -3,146 -2,465 -1,725 -574 203.51%
NP 22,712 19,286 18,266 16,891 22,717 18,758 14,648 33.85%
-
NP to SH 23,457 19,887 18,516 16,891 22,717 18,758 14,648 36.75%
-
Tax Rate 11.84% 5.00% 15.91% 15.70% 9.79% 8.42% 3.77% -
Total Cost 164,361 161,489 163,371 156,734 145,254 100,865 62,314 90.56%
-
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 9,889 9,116 6,490 3,869 4,922 3,007 - -
Div Payout % 42.16% 45.84% 35.05% 22.91% 21.67% 16.03% - -
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 12.14% 10.67% 10.06% 9.73% 13.52% 15.68% 19.03% -
ROE 24.91% 24.23% 22.73% 23.25% 31.89% 61.52% 60.97% -
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 55.66 55.08 55.44 53.31 52.61 71.60 53.18 3.07%
EPS 6.98 6.06 5.65 5.19 7.12 11.23 10.12 -21.88%
DPS 2.94 2.78 1.98 1.19 1.54 1.80 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 4.98 4.81 4.83 4.62 4.47 3.18 2.05 80.41%
EPS 0.62 0.53 0.49 0.45 0.60 0.50 0.39 36.09%
DPS 0.26 0.24 0.17 0.10 0.13 0.08 0.00 -
NAPS 0.0251 0.0218 0.0217 0.0193 0.019 0.0081 0.0064 148.07%
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 0.61 0.67 0.69 0.71 0.68 0.00 0.00 -
P/EPS 4.87 6.11 6.72 7.33 5.06 0.00 0.00 -
EY 20.53 16.38 14.87 13.65 19.76 0.00 0.00 -
DY 8.65 7.51 5.21 3.13 4.28 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 - - - -
Price 0.32 0.36 0.365 0.37 0.00 0.00 0.00 -
P/RPS 0.57 0.65 0.66 0.69 0.00 0.00 0.00 -
P/EPS 4.59 5.94 6.46 7.13 0.00 0.00 0.00 -
EY 21.81 16.83 15.48 14.02 0.00 0.00 0.00 -
DY 9.19 7.72 5.43 3.21 0.00 0.00 0.00 -
P/NAPS 1.14 1.44 1.47 1.66 0.00 0.00 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