[INARI] QoQ Cumulative 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- 116.14%
YoY- 175.37%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 221,883 793,655 569,771 377,957 191,339 241,140 173,479 17.81%
PBT 33,948 106,934 75,796 48,623 22,066 43,289 29,752 9.18%
Tax -342 -6,535 -4,349 -2,674 -1,192 -2,046 -1,277 -58.41%
NP 33,606 100,399 71,447 45,949 20,874 41,243 28,475 11.66%
-
NP to SH 33,756 99,220 70,429 45,463 21,034 42,014 28,898 10.90%
-
Tax Rate 1.01% 6.11% 5.74% 5.50% 5.40% 4.73% 4.29% -
Total Cost 188,277 693,256 498,324 332,008 170,465 199,897 145,004 18.99%
-
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 12,377 32,150 23,152 13,625 6,727 15,346 11,774 3.38%
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 11.35% 41.95% 32.60% 23.38% 12.07% 35.19% 26.65% -
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 39.44 167.86 123.05 83.22 42.66 70.71 51.57 -16.35%
EPS 6.00 20.98 15.21 10.01 4.69 12.32 8.59 -21.25%
DPS 2.20 6.80 5.00 3.00 1.50 4.50 3.50 -26.60%
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 5.86 20.95 15.04 9.98 5.05 6.37 4.58 17.83%
EPS 0.89 2.62 1.86 1.20 0.56 1.11 0.76 11.09%
DPS 0.33 0.85 0.61 0.36 0.18 0.41 0.31 4.25%
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 8.19 1.81 2.19 1.96 2.39 1.01 0.84 355.75%
P/EPS 53.83 14.44 17.69 16.28 21.75 5.80 5.06 383.01%
EY 1.86 6.93 5.65 6.14 4.60 17.23 19.75 -79.27%
DY 0.68 2.24 1.86 1.84 1.47 6.29 8.05 -80.71%
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 7.30 1.92 2.31 2.33 3.56 1.11 1.15 242.44%
P/EPS 48.00 15.39 18.67 19.38 32.41 6.37 6.93 262.93%
EY 2.08 6.50 5.36 5.16 3.09 15.69 14.44 -72.48%
DY 0.76 2.11 1.76 1.55 0.99 5.73 5.88 -74.40%
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