[INARI] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 119.29%
YoY- 62.71%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 568,589 449,795 377,957 116,703 95,138 41,136 69.04%
PBT 88,774 73,937 48,623 21,428 11,731 12,177 48.74%
Tax -3,440 -1,004 -2,674 -5,390 -1,584 -163 83.96%
NP 85,334 72,933 45,949 16,038 10,147 12,014 47.97%
-
NP to SH 86,934 74,080 45,463 16,510 10,147 12,014 48.52%
-
Tax Rate 3.88% 1.36% 5.50% 25.15% 13.50% 1.34% -
Total Cost 483,255 376,862 332,008 100,665 84,991 29,122 75.33%
-
Net Worth 638,568 333,918 194,432 96,000 72,557 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 38,180 26,436 13,625 5,716 3,902 - -
Div Payout % 43.92% 35.69% 29.97% 34.62% 38.46% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 638,568 333,918 194,432 96,000 72,557 0 -
NOSH 734,239 587,470 454,175 336,252 325,224 106,224 47.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.01% 16.21% 12.16% 13.74% 10.67% 29.21% -
ROE 13.61% 22.19% 23.38% 17.20% 13.98% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 77.44 76.56 83.22 34.71 29.25 38.73 14.85%
EPS 11.84 12.61 10.01 4.91 3.12 11.31 0.91%
DPS 5.20 4.50 3.00 1.70 1.20 0.00 -
NAPS 0.8697 0.5684 0.4281 0.2855 0.2231 0.00 -
Adjusted Per Share Value based on latest NOSH - 336,404
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.01 11.87 9.98 3.08 2.51 1.09 68.91%
EPS 2.29 1.96 1.20 0.44 0.27 0.32 48.19%
DPS 1.01 0.70 0.36 0.15 0.10 0.00 -
NAPS 0.1686 0.0881 0.0513 0.0253 0.0192 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 4.58 2.54 1.63 0.40 0.38 0.00 -
P/RPS 5.91 3.32 1.96 1.15 1.30 0.00 -
P/EPS 38.68 20.14 16.28 8.15 12.18 0.00 -
EY 2.59 4.96 6.14 12.28 8.21 0.00 -
DY 1.14 1.77 1.84 4.25 3.16 0.00 -
P/NAPS 5.27 4.47 3.81 1.40 1.70 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 - -
Price 3.39 2.86 1.94 0.425 0.37 0.00 -
P/RPS 4.38 3.74 2.33 1.22 1.26 0.00 -
P/EPS 28.63 22.68 19.38 8.66 11.86 0.00 -
EY 3.49 4.41 5.16 11.55 8.43 0.00 -
DY 1.53 1.57 1.55 4.00 3.24 0.00 -
P/NAPS 3.90 5.03 4.53 1.49 1.66 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