[INARI] QoQ TTM 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- 28.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 181,637 173,625 167,971 119,623 76,962 41,136 228.29%
PBT 21,721 20,037 25,182 20,483 15,222 12,177 58.92%
Tax -3,455 -3,146 -2,465 -1,725 -574 -163 1052.36%
NP 18,266 16,891 22,717 18,758 14,648 12,014 39.84%
-
NP to SH 18,516 16,891 22,717 18,758 14,648 12,014 41.37%
-
Tax Rate 15.91% 15.70% 9.79% 8.42% 3.77% 1.34% -
Total Cost 163,371 156,734 145,254 100,865 62,314 29,122 297.64%
-
Net Worth 81,445 72,660 71,230 30,490 24,024 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,490 3,869 4,922 3,007 - - -
Div Payout % 35.05% 22.91% 21.67% 16.03% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 81,445 72,660 71,230 30,490 24,024 0 -
NOSH 327,615 325,684 319,274 167,073 144,725 106,224 146.33%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.06% 9.73% 13.52% 15.68% 19.03% 29.21% -
ROE 22.73% 23.25% 31.89% 61.52% 60.97% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 55.44 53.31 52.61 71.60 53.18 38.73 33.25%
EPS 5.65 5.19 7.12 11.23 10.12 11.31 -42.62%
DPS 1.98 1.19 1.54 1.80 0.00 0.00 -
NAPS 0.2486 0.2231 0.2231 0.1825 0.166 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 CAGR
RPS 4.79 4.58 4.43 3.16 2.03 1.09 227.04%
EPS 0.49 0.45 0.60 0.50 0.39 0.32 40.64%
DPS 0.17 0.10 0.13 0.08 0.00 0.00 -
NAPS 0.0215 0.0192 0.0188 0.008 0.0063 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 CAGR
Date 30/03/12 30/12/11 30/09/11 - - - -
Price 0.38 0.38 0.36 0.00 0.00 0.00 -
P/RPS 0.69 0.71 0.68 0.00 0.00 0.00 -
P/EPS 6.72 7.33 5.06 0.00 0.00 0.00 -
EY 14.87 13.65 19.76 0.00 0.00 0.00 -
DY 5.21 3.13 4.28 0.00 0.00 0.00 -
P/NAPS 1.53 1.70 1.61 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 CAGR
Date 29/05/12 27/02/12 - - - - -
Price 0.365 0.37 0.00 0.00 0.00 0.00 -
P/RPS 0.66 0.69 0.00 0.00 0.00 0.00 -
P/EPS 6.46 7.13 0.00 0.00 0.00 0.00 -
EY 15.48 14.02 0.00 0.00 0.00 0.00 -
DY 5.43 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.66 0.00 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