[INARI] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 3.54%
YoY- 6.01%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 933,099 793,655 241,140 180,775 119,624 0 -
PBT 151,967 106,934 43,289 20,302 20,484 0 -
Tax -1,719 -6,535 -2,046 -1,016 -1,725 0 -
NP 150,248 100,399 41,243 19,286 18,759 0 -
-
NP to SH 152,535 99,220 42,014 19,887 18,759 0 -
-
Tax Rate 1.13% 6.11% 4.73% 5.00% 8.42% - -
Total Cost 782,851 693,256 199,897 161,489 100,865 0 -
-
Net Worth 472,714 236,542 119,392 82,074 30,539 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 56,992 32,150 15,346 9,188 - - -
Div Payout % 37.36% 32.40% 36.53% 46.20% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 472,714 236,542 119,392 82,074 30,539 0 -
NOSH 640,361 472,801 341,022 328,168 167,341 0 -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.10% 12.65% 17.10% 10.67% 15.68% 0.00% -
ROE 32.27% 41.95% 35.19% 24.23% 61.42% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 145.71 167.86 70.71 55.09 71.48 0.00 -
EPS 18.39 20.98 12.32 6.06 11.21 0.00 -
DPS 8.90 6.80 4.50 2.80 0.00 0.00 -
NAPS 0.7382 0.5003 0.3501 0.2501 0.1825 0.00 -
Adjusted Per Share Value based on latest NOSH - 328,203
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.63 20.95 6.36 4.77 3.16 0.00 -
EPS 4.03 2.62 1.11 0.52 0.50 0.00 -
DPS 1.50 0.85 0.41 0.24 0.00 0.00 -
NAPS 0.1248 0.0624 0.0315 0.0217 0.0081 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 - - -
Price 3.25 3.03 0.715 0.37 0.00 0.00 -
P/RPS 2.23 1.81 1.01 0.67 0.00 0.00 -
P/EPS 13.64 14.44 5.80 6.11 0.00 0.00 -
EY 7.33 6.93 17.23 16.38 0.00 0.00 -
DY 2.74 2.24 6.29 7.57 0.00 0.00 -
P/NAPS 4.40 6.06 2.04 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 20/08/15 26/08/14 27/08/13 27/08/12 25/08/11 - -
Price 3.13 3.23 0.785 0.36 0.425 0.00 -
P/RPS 2.15 1.92 1.11 0.65 0.59 0.00 -
P/EPS 13.14 15.39 6.37 5.94 3.79 0.00 -
EY 7.61 6.50 15.69 16.83 26.38 0.00 -
DY 2.84 2.11 5.73 7.78 0.00 0.00 -
P/NAPS 4.24 6.46 2.24 1.44 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