Highlights

[INARI] QoQ Annualized Quarter Result on 2014-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     36.09%    YoY -     60.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 933,099 904,110 899,590 887,532 793,655 759,694 755,914 15.12%
  QoQ % 3.21% 0.50% 1.36% 11.83% 4.47% 0.50% -
  Horiz. % 123.44% 119.60% 119.01% 117.41% 104.99% 100.50% 100.00%
PBT 151,967 149,197 147,874 135,792 106,934 101,061 97,246 34.77%
  QoQ % 1.86% 0.89% 8.90% 26.99% 5.81% 3.92% -
  Horiz. % 156.27% 153.42% 152.06% 139.64% 109.96% 103.92% 100.00%
Tax -1,719 -2,362 -2,008 -1,368 -6,535 -5,798 -5,348 -53.17%
  QoQ % 27.24% -17.66% -46.78% 79.07% -12.70% -8.43% -
  Horiz. % 32.14% 44.18% 37.55% 25.58% 122.20% 108.43% 100.00%
NP 150,248 146,834 145,866 134,424 100,399 95,262 91,898 38.91%
  QoQ % 2.32% 0.66% 8.51% 33.89% 5.39% 3.66% -
  Horiz. % 163.49% 159.78% 158.73% 146.28% 109.25% 103.66% 100.00%
NP to SH 152,535 149,544 148,160 135,024 99,220 93,905 90,926 41.32%
  QoQ % 2.00% 0.93% 9.73% 36.09% 5.66% 3.28% -
  Horiz. % 167.76% 164.47% 162.95% 148.50% 109.12% 103.28% 100.00%
Tax Rate 1.13 % 1.58 % 1.36 % 1.01 % 6.11 % 5.74 % 5.50 % -65.28%
  QoQ % -28.48% 16.18% 34.65% -83.47% 6.45% 4.36% -
  Horiz. % 20.55% 28.73% 24.73% 18.36% 111.09% 104.36% 100.00%
Total Cost 782,851 757,276 753,724 753,108 693,256 664,432 664,016 11.63%
  QoQ % 3.38% 0.47% 0.08% 8.63% 4.34% 0.06% -
  Horiz. % 117.90% 114.04% 113.51% 113.42% 104.40% 100.06% 100.00%
Net Worth 472,714 426,585 333,918 297,390 236,542 216,010 194,432 81.10%
  QoQ % 10.81% 27.75% 12.28% 25.72% 9.51% 11.10% -
  Horiz. % 243.13% 219.40% 171.74% 152.95% 121.66% 111.10% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 56,992 53,007 52,872 49,508 32,150 30,869 27,250 63.76%
  QoQ % 7.52% 0.25% 6.79% 53.99% 4.15% 13.28% -
  Horiz. % 209.14% 194.52% 194.02% 181.68% 117.98% 113.28% 100.00%
Div Payout % 37.36 % 35.45 % 35.69 % 36.67 % 32.40 % 32.87 % 29.97 % 15.87%
  QoQ % 5.39% -0.67% -2.67% 13.18% -1.43% 9.68% -
  Horiz. % 124.66% 118.28% 119.09% 122.36% 108.11% 109.68% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 472,714 426,585 333,918 297,390 236,542 216,010 194,432 81.10%
  QoQ % 10.81% 27.75% 12.28% 25.72% 9.51% 11.10% -
  Horiz. % 243.13% 219.40% 171.74% 152.95% 121.66% 111.10% 100.00%
NOSH 640,361 602,352 587,470 562,600 472,801 463,044 454,175 25.82%
  QoQ % 6.31% 2.53% 4.42% 18.99% 2.11% 1.95% -
  Horiz. % 140.99% 132.63% 129.35% 123.87% 104.10% 101.95% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.10 % 16.24 % 16.21 % 15.15 % 12.65 % 12.54 % 12.16 % 20.64%
  QoQ % -0.86% 0.19% 7.00% 19.76% 0.88% 3.13% -
  Horiz. % 132.40% 133.55% 133.31% 124.59% 104.03% 103.12% 100.00%
ROE 32.27 % 35.06 % 44.37 % 45.40 % 41.95 % 43.47 % 46.76 % -21.96%
  QoQ % -7.96% -20.98% -2.27% 8.22% -3.50% -7.04% -
  Horiz. % 69.01% 74.98% 94.89% 97.09% 89.71% 92.96% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 145.71 150.10 153.13 157.76 167.86 164.07 166.44 -8.51%
  QoQ % -2.92% -1.98% -2.93% -6.02% 2.31% -1.42% -
  Horiz. % 87.55% 90.18% 92.00% 94.78% 100.85% 98.58% 100.00%
EPS 18.39 24.83 25.22 24.00 20.98 20.28 20.02 -5.52%
  QoQ % -25.94% -1.55% 5.08% 14.39% 3.45% 1.30% -
  Horiz. % 91.86% 124.03% 125.97% 119.88% 104.80% 101.30% 100.00%
DPS 8.90 8.80 9.00 8.80 6.80 6.67 6.00 30.16%
  QoQ % 1.14% -2.22% 2.27% 29.41% 1.95% 11.17% -
  Horiz. % 148.33% 146.67% 150.00% 146.67% 113.33% 111.17% 100.00%
NAPS 0.7382 0.7082 0.5684 0.5286 0.5003 0.4665 0.4281 43.94%
  QoQ % 4.24% 24.60% 7.53% 5.66% 7.25% 8.97% -
  Horiz. % 172.44% 165.43% 132.77% 123.48% 116.87% 108.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,224,628
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.94 28.04 27.90 27.52 24.61 23.56 23.44 15.13%
  QoQ % 3.21% 0.50% 1.38% 11.82% 4.46% 0.51% -
  Horiz. % 123.46% 119.62% 119.03% 117.41% 104.99% 100.51% 100.00%
EPS 4.73 4.64 4.59 4.19 3.08 2.91 2.82 41.30%
  QoQ % 1.94% 1.09% 9.55% 36.04% 5.84% 3.19% -
  Horiz. % 167.73% 164.54% 162.77% 148.58% 109.22% 103.19% 100.00%
DPS 1.77 1.64 1.64 1.54 1.00 0.96 0.85 63.29%
  QoQ % 7.93% 0.00% 6.49% 54.00% 4.17% 12.94% -
  Horiz. % 208.24% 192.94% 192.94% 181.18% 117.65% 112.94% 100.00%
NAPS 0.1466 0.1323 0.1036 0.0922 0.0734 0.0670 0.0603 81.10%
  QoQ % 10.81% 27.70% 12.36% 25.61% 9.55% 11.11% -
  Horiz. % 243.12% 219.40% 171.81% 152.90% 121.72% 111.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.2500 3.3100 2.5400 3.2300 3.0300 2.6900 1.6300 -
P/RPS 2.23 2.21 1.66 2.05 1.81 1.64 0.98 73.26%
  QoQ % 0.90% 33.13% -19.02% 13.26% 10.37% 67.35% -
  Horiz. % 227.55% 225.51% 169.39% 209.18% 184.69% 167.35% 100.00%
P/EPS 13.64 13.33 10.07 13.46 14.44 13.26 8.14 41.21%
  QoQ % 2.33% 32.37% -25.19% -6.79% 8.90% 62.90% -
  Horiz. % 167.57% 163.76% 123.71% 165.36% 177.40% 162.90% 100.00%
EY 7.33 7.50 9.93 7.43 6.93 7.54 12.28 -29.17%
  QoQ % -2.27% -24.47% 33.65% 7.22% -8.09% -38.60% -
  Horiz. % 59.69% 61.07% 80.86% 60.50% 56.43% 61.40% 100.00%
DY 2.74 2.66 3.54 2.72 2.24 2.48 3.68 -17.90%
  QoQ % 3.01% -24.86% 30.15% 21.43% -9.68% -32.61% -
  Horiz. % 74.46% 72.28% 96.20% 73.91% 60.87% 67.39% 100.00%
P/NAPS 4.40 4.67 4.47 6.11 6.06 5.77 3.81 10.10%
  QoQ % -5.78% 4.47% -26.84% 0.83% 5.03% 51.44% -
  Horiz. % 115.49% 122.57% 117.32% 160.37% 159.06% 151.44% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 14/05/15 04/02/15 25/11/14 26/08/14 15/05/14 20/02/14 -
Price 3.1300 3.3200 2.8600 2.8800 3.2300 2.8400 1.9400 -
P/RPS 2.15 2.21 1.87 1.83 1.92 1.73 1.17 50.19%
  QoQ % -2.71% 18.18% 2.19% -4.69% 10.98% 47.86% -
  Horiz. % 183.76% 188.89% 159.83% 156.41% 164.10% 147.86% 100.00%
P/EPS 13.14 13.37 11.34 12.00 15.39 14.00 9.69 22.58%
  QoQ % -1.72% 17.90% -5.50% -22.03% 9.93% 44.48% -
  Horiz. % 135.60% 137.98% 117.03% 123.84% 158.82% 144.48% 100.00%
EY 7.61 7.48 8.82 8.33 6.50 7.14 10.32 -18.42%
  QoQ % 1.74% -15.19% 5.88% 28.15% -8.96% -30.81% -
  Horiz. % 73.74% 72.48% 85.47% 80.72% 62.98% 69.19% 100.00%
DY 2.84 2.65 3.15 3.06 2.11 2.35 3.09 -5.48%
  QoQ % 7.17% -15.87% 2.94% 45.02% -10.21% -23.95% -
  Horiz. % 91.91% 85.76% 101.94% 99.03% 68.28% 76.05% 100.00%
P/NAPS 4.24 4.69 5.03 5.45 6.46 6.09 4.53 -4.33%
  QoQ % -9.59% -6.76% -7.71% -15.63% 6.08% 34.44% -
  Horiz. % 93.60% 103.53% 111.04% 120.31% 142.60% 134.44% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers