[INARI] YoY Cumulative 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- 156.3%
YoY- -15.54%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 449,795 377,957 116,703 95,138 41,136 81.76%
PBT 73,937 48,623 21,428 11,731 12,177 56.92%
Tax -1,004 -2,674 -5,390 -1,584 -163 57.48%
NP 72,933 45,949 16,038 10,147 12,014 56.91%
-
NP to SH 74,080 45,463 16,510 10,147 12,014 57.53%
-
Tax Rate 1.36% 5.50% 25.15% 13.50% 1.34% -
Total Cost 376,862 332,008 100,665 84,991 29,122 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 26,436 13,625 5,716 3,902 - -
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 22.19% 23.38% 17.20% 13.98% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.56 83.22 34.71 29.25 38.73 18.55%
EPS 12.61 10.01 4.91 3.12 11.31 2.75%
DPS 4.50 3.00 1.70 1.20 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 11.97 10.06 3.11 2.53 1.09 81.96%
EPS 1.97 1.21 0.44 0.27 0.32 57.46%
DPS 0.70 0.36 0.15 0.10 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 3.32 1.96 1.15 1.30 0.00 -
P/EPS 20.14 16.28 8.15 12.18 0.00 -
EY 4.96 6.14 12.28 8.21 0.00 -
DY 1.77 1.84 4.25 3.16 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 3.74 2.33 1.22 1.26 0.00 -
P/EPS 22.68 19.38 8.66 11.86 0.00 -
EY 4.41 5.16 11.55 8.43 0.00 -
DY 1.57 1.55 4.00 3.24 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