[INARI] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 8.07%
YoY- 175.37%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 887,532 793,655 759,694 755,914 765,356 241,140 231,305 144.89%
PBT 135,792 106,934 101,061 97,246 88,264 43,289 39,669 126.96%
Tax -1,368 -6,535 -5,798 -5,348 -4,768 -2,046 -1,702 -13.54%
NP 134,424 100,399 95,262 91,898 83,496 41,243 37,966 132.12%
-
NP to SH 135,024 99,220 93,905 90,926 84,136 42,014 38,530 130.53%
-
Tax Rate 1.01% 6.11% 5.74% 5.50% 5.40% 4.73% 4.29% -
Total Cost 753,108 693,256 664,432 664,016 681,860 199,897 193,338 147.36%
-
Net Worth 297,390 236,542 216,010 194,432 174,281 119,392 108,426 95.82%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 49,508 32,150 30,869 27,250 26,909 15,346 15,699 114.89%
Div Payout % 36.67% 32.40% 32.87% 29.97% 31.98% 36.53% 40.75% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 297,390 236,542 216,010 194,432 174,281 119,392 108,426 95.82%
NOSH 562,600 472,801 463,044 454,175 448,486 341,022 336,414 40.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.15% 12.65% 12.54% 12.16% 10.91% 17.10% 16.41% -
ROE 45.40% 41.95% 43.47% 46.76% 48.28% 35.19% 35.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 157.76 167.86 164.07 166.44 170.65 70.71 68.76 73.86%
EPS 24.00 20.98 20.28 20.02 18.76 12.32 11.45 63.70%
DPS 8.80 6.80 6.67 6.00 6.00 4.50 4.67 52.50%
NAPS 0.5286 0.5003 0.4665 0.4281 0.3886 0.3501 0.3223 39.03%
Adjusted Per Share Value based on latest NOSH - 460,056
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.43 20.95 20.05 19.95 20.20 6.37 6.11 144.79%
EPS 3.56 2.62 2.48 2.40 2.22 1.11 1.02 129.91%
DPS 1.31 0.85 0.81 0.72 0.71 0.41 0.41 116.77%
NAPS 0.0785 0.0624 0.057 0.0513 0.046 0.0315 0.0286 95.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.23 3.03 2.69 1.63 1.02 0.715 0.435 -
P/RPS 2.05 1.81 1.64 0.98 0.60 1.01 0.63 119.43%
P/EPS 13.46 14.44 13.26 8.14 5.44 5.80 3.80 132.18%
EY 7.43 6.93 7.54 12.28 18.39 17.23 26.33 -56.94%
DY 2.72 2.24 2.48 3.68 5.88 6.29 10.73 -59.91%
P/NAPS 6.11 6.06 5.77 3.81 2.62 2.04 1.35 173.36%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 16/05/13 -
Price 2.88 3.23 2.84 1.94 1.52 0.785 0.595 -
P/RPS 1.83 1.92 1.73 1.17 0.89 1.11 0.87 64.09%
P/EPS 12.00 15.39 14.00 9.69 8.10 6.37 5.19 74.76%
EY 8.33 6.50 7.14 10.32 12.34 15.69 19.25 -42.76%
DY 3.06 2.11 2.35 3.09 3.95 5.73 7.84 -46.56%
P/NAPS 5.45 6.46 6.09 4.53 3.91 2.24 1.85 105.36%

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