[INARI] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 22.21%
YoY- 111.27%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,043,120 933,099 793,655 241,140 180,775 119,623 54.13%
PBT 153,131 151,676 106,934 43,288 20,302 20,483 49.46%
Tax -6,040 -1,428 -6,535 -2,045 -1,016 -1,725 28.44%
NP 147,091 150,248 100,399 41,243 19,286 18,758 50.89%
-
NP to SH 148,254 152,534 99,220 42,015 19,887 18,758 51.13%
-
Tax Rate 3.94% 0.94% 6.11% 4.72% 5.00% 8.42% -
Total Cost 896,029 782,851 693,256 199,897 161,489 100,865 54.70%
-
Net Worth 719,127 535,326 247,700 124,442 82,083 30,490 88.03%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 69,903 57,176 32,160 15,330 9,116 3,007 87.48%
Div Payout % 47.15% 37.48% 32.41% 36.49% 45.84% 16.03% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 719,127 535,326 247,700 124,442 82,083 30,490 88.03%
NOSH 1,005,491 724,883 495,104 355,447 328,203 167,073 43.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.10% 16.10% 12.65% 17.10% 10.67% 15.68% -
ROE 20.62% 28.49% 40.06% 33.76% 24.23% 61.52% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 103.74 128.72 160.30 67.84 55.08 71.60 7.68%
EPS 14.74 21.04 20.04 11.82 6.06 11.23 5.58%
DPS 6.95 7.89 6.50 4.31 2.78 1.80 30.98%
NAPS 0.7152 0.7385 0.5003 0.3501 0.2501 0.1825 31.37%
Adjusted Per Share Value based on latest NOSH - 355,447
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 27.53 24.63 20.95 6.37 4.77 3.16 54.10%
EPS 3.91 4.03 2.62 1.11 0.52 0.50 50.81%
DPS 1.85 1.51 0.85 0.40 0.24 0.08 87.29%
NAPS 0.1898 0.1413 0.0654 0.0328 0.0217 0.008 88.25%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 2.97 3.25 3.03 0.715 0.37 0.00 -
P/RPS 2.86 2.52 1.89 1.05 0.67 0.00 -
P/EPS 20.14 15.44 15.12 6.05 6.11 0.00 -
EY 4.96 6.47 6.61 16.53 16.38 0.00 -
DY 2.34 2.43 2.14 6.03 7.51 0.00 -
P/NAPS 4.15 4.40 6.06 2.04 1.48 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 - -
Price 3.06 3.13 3.23 0.785 0.36 0.00 -
P/RPS 2.95 2.43 2.01 1.16 0.65 0.00 -
P/EPS 20.75 14.87 16.12 6.64 5.94 0.00 -
EY 4.82 6.72 6.20 15.06 16.83 0.00 -
DY 2.27 2.52 2.01 5.49 7.72 0.00 -
P/NAPS 4.28 4.24 6.46 2.24 1.44 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