Highlights

[INARI] QoQ Cumulative Quarter Result on 2014-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     40.88%    YoY -     136.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 678,083 449,795 221,883 793,655 569,771 377,957 191,339 132.62%
  QoQ % 50.75% 102.72% -72.04% 39.29% 50.75% 97.53% -
  Horiz. % 354.39% 235.08% 115.96% 414.79% 297.78% 197.53% 100.00%
PBT 111,898 73,937 33,948 106,934 75,796 48,623 22,066 195.46%
  QoQ % 51.34% 117.79% -68.25% 41.08% 55.89% 120.35% -
  Horiz. % 507.11% 335.07% 153.85% 484.61% 343.50% 220.35% 100.00%
Tax -1,772 -1,004 -342 -6,535 -4,349 -2,674 -1,192 30.29%
  QoQ % -76.49% -193.57% 94.77% -50.26% -62.64% -124.33% -
  Horiz. % 148.66% 84.23% 28.69% 548.24% 364.85% 224.33% 100.00%
NP 110,126 72,933 33,606 100,399 71,447 45,949 20,874 203.36%
  QoQ % 51.00% 117.02% -66.53% 40.52% 55.49% 120.13% -
  Horiz. % 527.57% 349.40% 160.99% 480.98% 342.28% 220.13% 100.00%
NP to SH 112,158 74,080 33,756 99,220 70,429 45,463 21,034 205.53%
  QoQ % 51.40% 119.46% -65.98% 40.88% 54.91% 116.14% -
  Horiz. % 533.22% 352.19% 160.48% 471.71% 334.83% 216.14% 100.00%
Tax Rate 1.58 % 1.36 % 1.01 % 6.11 % 5.74 % 5.50 % 5.40 % -55.96%
  QoQ % 16.18% 34.65% -83.47% 6.45% 4.36% 1.85% -
  Horiz. % 29.26% 25.19% 18.70% 113.15% 106.30% 101.85% 100.00%
Total Cost 567,957 376,862 188,277 693,256 498,324 332,008 170,465 123.24%
  QoQ % 50.71% 100.16% -72.84% 39.12% 50.09% 94.77% -
  Horiz. % 333.18% 221.08% 110.45% 406.69% 292.33% 194.77% 100.00%
Net Worth 426,585 333,918 297,390 236,542 216,010 194,432 174,281 81.72%
  QoQ % 27.75% 12.28% 25.72% 9.51% 11.10% 11.56% -
  Horiz. % 244.77% 191.60% 170.64% 135.72% 123.94% 111.56% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 39,755 26,436 12,377 32,150 23,152 13,625 6,727 227.22%
  QoQ % 50.38% 113.59% -61.50% 38.87% 69.92% 102.54% -
  Horiz. % 590.95% 392.97% 183.98% 477.91% 344.15% 202.54% 100.00%
Div Payout % 35.45 % 35.69 % 36.67 % 32.40 % 32.87 % 29.97 % 31.98 % 7.12%
  QoQ % -0.67% -2.67% 13.18% -1.43% 9.68% -6.29% -
  Horiz. % 110.85% 111.60% 114.67% 101.31% 102.78% 93.71% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 426,585 333,918 297,390 236,542 216,010 194,432 174,281 81.72%
  QoQ % 27.75% 12.28% 25.72% 9.51% 11.10% 11.56% -
  Horiz. % 244.77% 191.60% 170.64% 135.72% 123.94% 111.56% 100.00%
NOSH 602,352 587,470 562,600 472,801 463,044 454,175 448,486 21.75%
  QoQ % 2.53% 4.42% 18.99% 2.11% 1.95% 1.27% -
  Horiz. % 134.31% 130.99% 125.44% 105.42% 103.25% 101.27% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.24 % 16.21 % 15.15 % 12.65 % 12.54 % 12.16 % 10.91 % 30.40%
  QoQ % 0.19% 7.00% 19.76% 0.88% 3.13% 11.46% -
  Horiz. % 148.85% 148.58% 138.86% 115.95% 114.94% 111.46% 100.00%
ROE 26.29 % 22.19 % 11.35 % 41.95 % 32.60 % 23.38 % 12.07 % 68.11%
  QoQ % 18.48% 95.51% -72.94% 28.68% 39.44% 93.70% -
  Horiz. % 217.81% 183.84% 94.03% 347.56% 270.09% 193.70% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 112.57 76.56 39.44 167.86 123.05 83.22 42.66 91.07%
  QoQ % 47.04% 94.12% -76.50% 36.42% 47.86% 95.08% -
  Horiz. % 263.88% 179.47% 92.45% 393.48% 288.44% 195.08% 100.00%
EPS 18.62 12.61 6.00 20.98 15.21 10.01 4.69 150.94%
  QoQ % 47.66% 110.17% -71.40% 37.94% 51.95% 113.43% -
  Horiz. % 397.01% 268.87% 127.93% 447.33% 324.31% 213.43% 100.00%
DPS 6.60 4.50 2.20 6.80 5.00 3.00 1.50 168.76%
  QoQ % 46.67% 104.55% -67.65% 36.00% 66.67% 100.00% -
  Horiz. % 440.00% 300.00% 146.67% 453.33% 333.33% 200.00% 100.00%
NAPS 0.7082 0.5684 0.5286 0.5003 0.4665 0.4281 0.3886 49.25%
  QoQ % 24.60% 7.53% 5.66% 7.25% 8.97% 10.16% -
  Horiz. % 182.24% 146.27% 136.03% 128.74% 120.05% 110.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,190,429
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.25 14.10 6.95 24.88 17.86 11.85 6.00 132.53%
  QoQ % 50.71% 102.88% -72.07% 39.31% 50.72% 97.50% -
  Horiz. % 354.17% 235.00% 115.83% 414.67% 297.67% 197.50% 100.00%
EPS 3.52 2.32 1.06 3.11 2.21 1.42 0.66 205.57%
  QoQ % 51.72% 118.87% -65.92% 40.72% 55.63% 115.15% -
  Horiz. % 533.33% 351.52% 160.61% 471.21% 334.85% 215.15% 100.00%
DPS 1.25 0.83 0.39 1.01 0.73 0.43 0.21 228.80%
  QoQ % 50.60% 112.82% -61.39% 38.36% 69.77% 104.76% -
  Horiz. % 595.24% 395.24% 185.71% 480.95% 347.62% 204.76% 100.00%
NAPS 0.1337 0.1047 0.0932 0.0741 0.0677 0.0609 0.0546 81.77%
  QoQ % 27.70% 12.34% 25.78% 9.45% 11.17% 11.54% -
  Horiz. % 244.87% 191.76% 170.70% 135.71% 123.99% 111.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.3100 2.5400 3.2300 3.0300 2.6900 1.6300 1.0200 -
P/RPS 2.94 3.32 8.19 1.81 2.19 1.96 2.39 14.82%
  QoQ % -11.45% -59.46% 352.49% -17.35% 11.73% -17.99% -
  Horiz. % 123.01% 138.91% 342.68% 75.73% 91.63% 82.01% 100.00%
P/EPS 17.78 20.14 53.83 14.44 17.69 16.28 21.75 -12.58%
  QoQ % -11.72% -62.59% 272.78% -18.37% 8.66% -25.15% -
  Horiz. % 81.75% 92.60% 247.49% 66.39% 81.33% 74.85% 100.00%
EY 5.63 4.96 1.86 6.93 5.65 6.14 4.60 14.43%
  QoQ % 13.51% 166.67% -73.16% 22.65% -7.98% 33.48% -
  Horiz. % 122.39% 107.83% 40.43% 150.65% 122.83% 133.48% 100.00%
DY 1.99 1.77 0.68 2.24 1.86 1.84 1.47 22.40%
  QoQ % 12.43% 160.29% -69.64% 20.43% 1.09% 25.17% -
  Horiz. % 135.37% 120.41% 46.26% 152.38% 126.53% 125.17% 100.00%
P/NAPS 4.67 4.47 6.11 6.06 5.77 3.81 2.62 47.06%
  QoQ % 4.47% -26.84% 0.83% 5.03% 51.44% 45.42% -
  Horiz. % 178.24% 170.61% 233.21% 231.30% 220.23% 145.42% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 04/02/15 25/11/14 26/08/14 15/05/14 20/02/14 26/11/13 -
Price 3.3200 2.8600 2.8800 3.2300 2.8400 1.9400 1.5200 -
P/RPS 2.95 3.74 7.30 1.92 2.31 2.33 3.56 -11.79%
  QoQ % -21.12% -48.77% 280.21% -16.88% -0.86% -34.55% -
  Horiz. % 82.87% 105.06% 205.06% 53.93% 64.89% 65.45% 100.00%
P/EPS 17.83 22.68 48.00 15.39 18.67 19.38 32.41 -32.88%
  QoQ % -21.38% -52.75% 211.89% -17.57% -3.66% -40.20% -
  Horiz. % 55.01% 69.98% 148.10% 47.49% 57.61% 59.80% 100.00%
EY 5.61 4.41 2.08 6.50 5.36 5.16 3.09 48.88%
  QoQ % 27.21% 112.02% -68.00% 21.27% 3.88% 66.99% -
  Horiz. % 181.55% 142.72% 67.31% 210.36% 173.46% 166.99% 100.00%
DY 1.99 1.57 0.76 2.11 1.76 1.55 0.99 59.34%
  QoQ % 26.75% 106.58% -63.98% 19.89% 13.55% 56.57% -
  Horiz. % 201.01% 158.59% 76.77% 213.13% 177.78% 156.57% 100.00%
P/NAPS 4.69 5.03 5.45 6.46 6.09 4.53 3.91 12.90%
  QoQ % -6.76% -7.71% -15.63% 6.08% 34.44% 15.86% -
  Horiz. % 119.95% 128.64% 139.39% 165.22% 155.75% 115.86% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers