[INARI] YoY Annualized Quarter 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- 28.15%
YoY- -15.54%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 899,590 755,914 233,406 190,276 82,272 81.76%
PBT 147,874 97,246 42,856 23,462 24,354 56.92%
Tax -2,008 -5,348 -10,780 -3,168 -326 57.48%
NP 145,866 91,898 32,076 20,294 24,028 56.91%
-
NP to SH 148,160 90,926 33,020 20,294 24,028 57.53%
-
Tax Rate 1.36% 5.50% 25.15% 13.50% 1.34% -
Total Cost 753,724 664,016 201,330 169,982 58,244 89.58%
-
Net Worth 333,918 194,432 96,000 72,557 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 52,872 27,250 11,432 7,805 - -
Div Payout % 35.69% 29.97% 34.62% 38.46% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 333,918 194,432 96,000 72,557 0 -
NOSH 587,470 454,175 336,252 325,224 106,224 53.30%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.21% 12.16% 13.74% 10.67% 29.21% -
ROE 44.37% 46.76% 34.40% 27.97% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 153.13 166.44 69.41 58.51 77.45 18.56%
EPS 25.22 20.02 9.82 6.24 22.62 2.75%
DPS 9.00 6.00 3.40 2.40 0.00 -
NAPS 0.5684 0.4281 0.2855 0.2231 0.00 -
Adjusted Per Share Value based on latest NOSH - 325,684
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.94 20.11 6.21 5.06 2.19 81.75%
EPS 3.94 2.42 0.88 0.54 0.64 57.46%
DPS 1.41 0.73 0.30 0.21 0.00 -
NAPS 0.0888 0.0517 0.0255 0.0193 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 2.54 1.63 0.40 0.38 0.00 -
P/RPS 1.66 0.98 0.58 0.65 0.00 -
P/EPS 10.07 8.14 4.07 6.09 0.00 -
EY 9.93 12.28 24.55 16.42 0.00 -
DY 3.54 3.68 8.50 6.32 0.00 -
P/NAPS 4.47 3.81 1.40 1.70 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 04/02/15 20/02/14 25/02/13 27/02/12 - -
Price 2.86 1.94 0.425 0.37 0.00 -
P/RPS 1.87 1.17 0.61 0.63 0.00 -
P/EPS 11.34 9.69 4.33 5.93 0.00 -
EY 8.82 10.32 23.11 16.86 0.00 -
DY 3.15 3.09 8.00 6.49 0.00 -
P/NAPS 5.03 4.53 1.49 1.66 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