[INARI] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 9.64%
YoY- 62.71%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,137,178 899,590 755,914 233,406 190,276 82,272 69.04%
PBT 177,548 147,874 97,246 42,856 23,462 24,354 48.74%
Tax -6,880 -2,008 -5,348 -10,780 -3,168 -326 83.96%
NP 170,668 145,866 91,898 32,076 20,294 24,028 47.97%
-
NP to SH 173,868 148,160 90,926 33,020 20,294 24,028 48.52%
-
Tax Rate 3.88% 1.36% 5.50% 25.15% 13.50% 1.34% -
Total Cost 966,510 753,724 664,016 201,330 169,982 58,244 75.33%
-
Net Worth 638,568 333,918 194,432 96,000 72,557 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 76,360 52,872 27,250 11,432 7,805 - -
Div Payout % 43.92% 35.69% 29.97% 34.62% 38.46% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 638,568 333,918 194,432 96,000 72,557 0 -
NOSH 734,239 587,470 454,175 336,252 325,224 106,224 47.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.01% 16.21% 12.16% 13.74% 10.67% 29.21% -
ROE 27.23% 44.37% 46.76% 34.40% 27.97% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 154.88 153.13 166.44 69.41 58.51 77.45 14.85%
EPS 23.68 25.22 20.02 9.82 6.24 22.62 0.91%
DPS 10.40 9.00 6.00 3.40 2.40 0.00 -
NAPS 0.8697 0.5684 0.4281 0.2855 0.2231 0.00 -
Adjusted Per Share Value based on latest NOSH - 336,404
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.02 23.75 19.95 6.16 5.02 2.17 69.06%
EPS 4.59 3.91 2.40 0.87 0.54 0.63 48.73%
DPS 2.02 1.40 0.72 0.30 0.21 0.00 -
NAPS 0.1686 0.0881 0.0513 0.0253 0.0192 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 4.58 2.54 1.63 0.40 0.38 0.00 -
P/RPS 2.96 1.66 0.98 0.58 0.65 0.00 -
P/EPS 19.34 10.07 8.14 4.07 6.09 0.00 -
EY 5.17 9.93 12.28 24.55 16.42 0.00 -
DY 2.27 3.54 3.68 8.50 6.32 0.00 -
P/NAPS 5.27 4.47 3.81 1.40 1.70 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 - -
Price 3.39 2.86 1.94 0.425 0.37 0.00 -
P/RPS 2.19 1.87 1.17 0.61 0.63 0.00 -
P/EPS 14.32 11.34 9.69 4.33 5.93 0.00 -
EY 6.99 8.82 10.32 23.11 16.86 0.00 -
DY 3.07 3.15 3.09 8.00 6.49 0.00 -
P/NAPS 3.90 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