[INARI] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 502,394 202,340 173,625 41,136 130.11%
PBT 70,484 29,998 20,037 12,177 79.45%
Tax 670 -4,821 -3,146 -163 -
NP 71,154 25,177 16,891 12,014 80.82%
-
NP to SH 70,967 26,251 16,891 12,014 80.67%
-
Tax Rate -0.95% 16.07% 15.70% 1.34% -
Total Cost 431,240 177,163 156,734 29,122 145.36%
-
Net Worth 196,950 96,043 72,660 0 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 23,241 10,963 3,869 - -
Div Payout % 32.75% 41.76% 22.91% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 196,950 96,043 72,660 0 -
NOSH 460,056 336,404 325,684 106,224 62.93%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.16% 12.44% 9.73% 29.21% -
ROE 36.03% 27.33% 23.25% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 109.20 60.15 53.31 38.73 41.22%
EPS 15.43 7.80 5.19 11.31 10.89%
DPS 5.05 3.26 1.19 0.00 -
NAPS 0.4281 0.2855 0.2231 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,224
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.26 5.34 4.58 1.09 129.81%
EPS 1.87 0.69 0.45 0.32 80.02%
DPS 0.61 0.29 0.10 0.00 -
NAPS 0.052 0.0254 0.0192 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/13 31/12/12 30/12/11 - -
Price 1.63 0.40 0.38 0.00 -
P/RPS 1.49 0.67 0.71 0.00 -
P/EPS 10.57 5.13 7.33 0.00 -
EY 9.46 19.51 13.65 0.00 -
DY 3.10 8.15 3.13 0.00 -
P/NAPS 3.81 1.40 1.70 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/14 25/02/13 27/02/12 - -
Price 1.94 0.425 0.37 0.00 -
P/RPS 1.78 0.71 0.69 0.00 -
P/EPS 12.58 5.45 7.13 0.00 -
EY 7.95 18.36 14.02 0.00 -
DY 2.60 7.67 3.21 0.00 -
P/NAPS 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