[INARI] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 100.26%
YoY- 179.37%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 793,655 759,694 755,914 765,356 241,140 231,305 233,406 126.63%
PBT 106,934 101,061 97,246 88,264 43,289 39,669 42,856 84.27%
Tax -6,535 -5,798 -5,348 -4,768 -2,046 -1,702 -10,780 -28.43%
NP 100,399 95,262 91,898 83,496 41,243 37,966 32,076 114.42%
-
NP to SH 99,220 93,905 90,926 84,136 42,014 38,530 33,020 108.65%
-
Tax Rate 6.11% 5.74% 5.50% 5.40% 4.73% 4.29% 25.15% -
Total Cost 693,256 664,432 664,016 681,860 199,897 193,338 201,330 128.54%
-
Net Worth 236,542 216,010 194,432 174,281 119,392 108,426 96,000 82.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 32,150 30,869 27,250 26,909 15,346 15,699 11,432 99.61%
Div Payout % 32.40% 32.87% 29.97% 31.98% 36.53% 40.75% 34.62% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 236,542 216,010 194,432 174,281 119,392 108,426 96,000 82.72%
NOSH 472,801 463,044 454,175 448,486 341,022 336,414 336,252 25.58%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.65% 12.54% 12.16% 10.91% 17.10% 16.41% 13.74% -
ROE 41.95% 43.47% 46.76% 48.28% 35.19% 35.54% 34.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 167.86 164.07 166.44 170.65 70.71 68.76 69.41 80.46%
EPS 20.98 20.28 20.02 18.76 12.32 11.45 9.82 66.11%
DPS 6.80 6.67 6.00 6.00 4.50 4.67 3.40 58.94%
NAPS 0.5003 0.4665 0.4281 0.3886 0.3501 0.3223 0.2855 45.49%
Adjusted Per Share Value based on latest NOSH - 448,486
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.95 20.05 19.95 20.20 6.37 6.11 6.16 126.66%
EPS 2.62 2.48 2.40 2.22 1.11 1.02 0.87 108.96%
DPS 0.85 0.81 0.72 0.71 0.41 0.41 0.30 100.61%
NAPS 0.0624 0.057 0.0513 0.046 0.0315 0.0286 0.0253 82.84%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.03 2.69 1.63 1.02 0.715 0.435 0.40 -
P/RPS 1.81 1.64 0.98 0.60 1.01 0.63 0.58 113.99%
P/EPS 14.44 13.26 8.14 5.44 5.80 3.80 4.07 133.16%
EY 6.93 7.54 12.28 18.39 17.23 26.33 24.55 -57.06%
DY 2.24 2.48 3.68 5.88 6.29 10.73 8.50 -58.99%
P/NAPS 6.06 5.77 3.81 2.62 2.04 1.35 1.40 166.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 -
Price 3.23 2.84 1.94 1.52 0.785 0.595 0.425 -
P/RPS 1.92 1.73 1.17 0.89 1.11 0.87 0.61 115.22%
P/EPS 15.39 14.00 9.69 8.10 6.37 5.19 4.33 133.44%
EY 6.50 7.14 10.32 12.34 15.69 19.25 23.11 -57.17%
DY 2.11 2.35 3.09 3.95 5.73 7.84 8.00 -58.97%
P/NAPS 6.46 6.09 4.53 3.91 2.24 1.85 1.49 166.60%

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