[INARI] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -3.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 185,301 190,276 193,392 119,624 102,616 82,272 0 -
PBT 21,945 23,462 18,796 20,484 20,298 24,354 0 -
Tax -3,072 -3,168 -2,960 -1,725 -765 -326 0 -
NP 18,873 20,294 15,836 18,759 19,533 24,028 0 -
-
NP to SH 19,206 20,294 15,836 18,759 19,533 24,028 0 -
-
Tax Rate 14.00% 13.50% 15.75% 8.42% 3.77% 1.34% - -
Total Cost 166,428 169,982 177,556 100,865 83,082 58,244 0 -
-
Net Worth 81,388 72,557 71,230 30,539 24,054 0 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,730 7,805 7,662 - - - - -
Div Payout % 45.45% 38.46% 48.39% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 81,388 72,557 71,230 30,539 24,054 0 0 -
NOSH 327,386 325,224 319,274 167,341 144,906 106,224 0 -
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.19% 10.67% 8.19% 15.68% 19.04% 29.21% 0.00% -
ROE 23.60% 27.97% 22.23% 61.42% 81.20% 0.00% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 56.60 58.51 60.57 71.48 70.82 77.45 0.00 -
EPS 5.87 6.24 4.96 11.21 13.48 22.62 0.00 -
DPS 2.67 2.40 2.40 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2231 0.2231 0.1825 0.166 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 167,073
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.89 5.02 5.10 3.16 2.71 2.17 0.00 -
EPS 0.51 0.54 0.42 0.50 0.52 0.63 0.00 -
DPS 0.23 0.21 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0192 0.0188 0.0081 0.0063 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 - - - - -
Price 0.38 0.38 0.36 0.00 0.00 0.00 0.00 -
P/RPS 0.67 0.65 0.59 0.00 0.00 0.00 0.00 -
P/EPS 6.48 6.09 7.26 0.00 0.00 0.00 0.00 -
EY 15.44 16.42 13.78 0.00 0.00 0.00 0.00 -
DY 7.02 6.32 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.70 1.61 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 24/11/11 25/08/11 14/07/11 - - -
Price 0.365 0.37 0.37 0.425 0.00 0.00 0.00 -
P/RPS 0.64 0.63 0.61 0.59 0.00 0.00 0.00 -
P/EPS 6.22 5.93 7.46 3.79 0.00 0.00 0.00 -
EY 16.07 16.86 13.41 26.38 0.00 0.00 0.00 -
DY 7.31 6.49 6.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.66 1.66 2.33 0.00 0.00 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