Highlights

[INARI] QoQ Annualized Quarter Result on 2014-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 15-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     3.28%    YoY -     143.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 899,590 887,532 793,655 759,694 755,914 765,356 241,140 139.96%
  QoQ % 1.36% 11.83% 4.47% 0.50% -1.23% 217.39% -
  Horiz. % 373.06% 368.06% 329.13% 315.04% 313.48% 317.39% 100.00%
PBT 147,874 135,792 106,934 101,061 97,246 88,264 43,289 126.31%
  QoQ % 8.90% 26.99% 5.81% 3.92% 10.18% 103.89% -
  Horiz. % 341.60% 313.69% 247.02% 233.46% 224.64% 203.89% 100.00%
Tax -2,008 -1,368 -6,535 -5,798 -5,348 -4,768 -2,046 -1.24%
  QoQ % -46.78% 79.07% -12.70% -8.43% -12.16% -133.04% -
  Horiz. % 98.14% 66.86% 319.40% 283.41% 261.39% 233.04% 100.00%
NP 145,866 134,424 100,399 95,262 91,898 83,496 41,243 131.60%
  QoQ % 8.51% 33.89% 5.39% 3.66% 10.06% 102.45% -
  Horiz. % 353.67% 325.93% 243.43% 230.98% 222.82% 202.45% 100.00%
NP to SH 148,160 135,024 99,220 93,905 90,926 84,136 42,014 131.15%
  QoQ % 9.73% 36.09% 5.66% 3.28% 8.07% 100.26% -
  Horiz. % 352.64% 321.38% 236.16% 223.51% 216.42% 200.26% 100.00%
Tax Rate 1.36 % 1.01 % 6.11 % 5.74 % 5.50 % 5.40 % 4.73 % -56.34%
  QoQ % 34.65% -83.47% 6.45% 4.36% 1.85% 14.16% -
  Horiz. % 28.75% 21.35% 129.18% 121.35% 116.28% 114.16% 100.00%
Total Cost 753,724 753,108 693,256 664,432 664,016 681,860 199,897 141.67%
  QoQ % 0.08% 8.63% 4.34% 0.06% -2.62% 241.11% -
  Horiz. % 377.06% 376.75% 346.81% 332.39% 332.18% 341.11% 100.00%
Net Worth 333,918 297,390 236,542 216,010 194,432 174,281 119,392 98.14%
  QoQ % 12.28% 25.72% 9.51% 11.10% 11.56% 45.97% -
  Horiz. % 279.68% 249.09% 198.12% 180.92% 162.85% 145.97% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 52,872 49,508 32,150 30,869 27,250 26,909 15,346 127.60%
  QoQ % 6.79% 53.99% 4.15% 13.28% 1.27% 75.35% -
  Horiz. % 344.53% 322.62% 209.50% 201.16% 177.57% 175.35% 100.00%
Div Payout % 35.69 % 36.67 % 32.40 % 32.87 % 29.97 % 31.98 % 36.53 % -1.53%
  QoQ % -2.67% 13.18% -1.43% 9.68% -6.29% -12.46% -
  Horiz. % 97.70% 100.38% 88.69% 89.98% 82.04% 87.54% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 333,918 297,390 236,542 216,010 194,432 174,281 119,392 98.14%
  QoQ % 12.28% 25.72% 9.51% 11.10% 11.56% 45.97% -
  Horiz. % 279.68% 249.09% 198.12% 180.92% 162.85% 145.97% 100.00%
NOSH 587,470 562,600 472,801 463,044 454,175 448,486 341,022 43.56%
  QoQ % 4.42% 18.99% 2.11% 1.95% 1.27% 31.51% -
  Horiz. % 172.27% 164.97% 138.64% 135.78% 133.18% 131.51% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.21 % 15.15 % 12.65 % 12.54 % 12.16 % 10.91 % 17.10 % -3.49%
  QoQ % 7.00% 19.76% 0.88% 3.13% 11.46% -36.20% -
  Horiz. % 94.80% 88.60% 73.98% 73.33% 71.11% 63.80% 100.00%
ROE 44.37 % 45.40 % 41.95 % 43.47 % 46.76 % 48.28 % 35.19 % 16.66%
  QoQ % -2.27% 8.22% -3.50% -7.04% -3.15% 37.20% -
  Horiz. % 126.09% 129.01% 119.21% 123.53% 132.88% 137.20% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 153.13 157.76 167.86 164.07 166.44 170.65 70.71 67.15%
  QoQ % -2.93% -6.02% 2.31% -1.42% -2.47% 141.34% -
  Horiz. % 216.56% 223.11% 237.39% 232.03% 235.38% 241.34% 100.00%
EPS 25.22 24.00 20.98 20.28 20.02 18.76 12.32 61.01%
  QoQ % 5.08% 14.39% 3.45% 1.30% 6.72% 52.27% -
  Horiz. % 204.71% 194.81% 170.29% 164.61% 162.50% 152.27% 100.00%
DPS 9.00 8.80 6.80 6.67 6.00 6.00 4.50 58.54%
  QoQ % 2.27% 29.41% 1.95% 11.17% 0.00% 33.33% -
  Horiz. % 200.00% 195.56% 151.11% 148.22% 133.33% 133.33% 100.00%
NAPS 0.5684 0.5286 0.5003 0.4665 0.4281 0.3886 0.3501 38.01%
  QoQ % 7.53% 5.66% 7.25% 8.97% 10.16% 11.00% -
  Horiz. % 162.35% 150.99% 142.90% 133.25% 122.28% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,304,552
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.22 26.86 24.02 22.99 22.87 23.16 7.30 139.88%
  QoQ % 1.34% 11.82% 4.48% 0.52% -1.25% 217.26% -
  Horiz. % 372.88% 367.95% 329.04% 314.93% 313.29% 317.26% 100.00%
EPS 4.48 4.09 3.00 2.84 2.75 2.55 1.27 131.20%
  QoQ % 9.54% 36.33% 5.63% 3.27% 7.84% 100.79% -
  Horiz. % 352.76% 322.05% 236.22% 223.62% 216.54% 200.79% 100.00%
DPS 1.60 1.50 0.97 0.93 0.82 0.81 0.46 129.05%
  QoQ % 6.67% 54.64% 4.30% 13.41% 1.23% 76.09% -
  Horiz. % 347.83% 326.09% 210.87% 202.17% 178.26% 176.09% 100.00%
NAPS 0.1010 0.0900 0.0716 0.0654 0.0588 0.0527 0.0361 98.18%
  QoQ % 12.22% 25.70% 9.48% 11.22% 11.57% 45.98% -
  Horiz. % 279.78% 249.31% 198.34% 181.16% 162.88% 145.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.5400 3.2300 3.0300 2.6900 1.6300 1.0200 0.7150 -
P/RPS 1.66 2.05 1.81 1.64 0.98 0.60 1.01 39.14%
  QoQ % -19.02% 13.26% 10.37% 67.35% 63.33% -40.59% -
  Horiz. % 164.36% 202.97% 179.21% 162.38% 97.03% 59.41% 100.00%
P/EPS 10.07 13.46 14.44 13.26 8.14 5.44 5.80 44.31%
  QoQ % -25.19% -6.79% 8.90% 62.90% 49.63% -6.21% -
  Horiz. % 173.62% 232.07% 248.97% 228.62% 140.34% 93.79% 100.00%
EY 9.93 7.43 6.93 7.54 12.28 18.39 17.23 -30.68%
  QoQ % 33.65% 7.22% -8.09% -38.60% -33.22% 6.73% -
  Horiz. % 57.63% 43.12% 40.22% 43.76% 71.27% 106.73% 100.00%
DY 3.54 2.72 2.24 2.48 3.68 5.88 6.29 -31.76%
  QoQ % 30.15% 21.43% -9.68% -32.61% -37.41% -6.52% -
  Horiz. % 56.28% 43.24% 35.61% 39.43% 58.51% 93.48% 100.00%
P/NAPS 4.47 6.11 6.06 5.77 3.81 2.62 2.04 68.46%
  QoQ % -26.84% 0.83% 5.03% 51.44% 45.42% 28.43% -
  Horiz. % 219.12% 299.51% 297.06% 282.84% 186.76% 128.43% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 04/02/15 25/11/14 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 -
Price 2.8600 2.8800 3.2300 2.8400 1.9400 1.5200 0.7850 -
P/RPS 1.87 1.83 1.92 1.73 1.17 0.89 1.11 41.45%
  QoQ % 2.19% -4.69% 10.98% 47.86% 31.46% -19.82% -
  Horiz. % 168.47% 164.86% 172.97% 155.86% 105.41% 80.18% 100.00%
P/EPS 11.34 12.00 15.39 14.00 9.69 8.10 6.37 46.73%
  QoQ % -5.50% -22.03% 9.93% 44.48% 19.63% 27.16% -
  Horiz. % 178.02% 188.38% 241.60% 219.78% 152.12% 127.16% 100.00%
EY 8.82 8.33 6.50 7.14 10.32 12.34 15.69 -31.82%
  QoQ % 5.88% 28.15% -8.96% -30.81% -16.37% -21.35% -
  Horiz. % 56.21% 53.09% 41.43% 45.51% 65.77% 78.65% 100.00%
DY 3.15 3.06 2.11 2.35 3.09 3.95 5.73 -32.82%
  QoQ % 2.94% 45.02% -10.21% -23.95% -21.77% -31.06% -
  Horiz. % 54.97% 53.40% 36.82% 41.01% 53.93% 68.94% 100.00%
P/NAPS 5.03 5.45 6.46 6.09 4.53 3.91 2.24 71.23%
  QoQ % -7.71% -15.63% 6.08% 34.44% 15.86% 74.55% -
  Horiz. % 224.55% 243.30% 288.39% 271.88% 202.23% 174.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS