Highlights

[INARI] QoQ Cumulative Quarter Result on 2015-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 20-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     36.00%    YoY -     53.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 785,910 568,589 274,949 933,099 678,083 449,795 221,883 132.18%
  QoQ % 38.22% 106.80% -70.53% 37.61% 50.75% 102.72% -
  Horiz. % 354.20% 256.26% 123.92% 420.54% 305.60% 202.72% 100.00%
PBT 111,805 88,774 43,936 151,967 111,898 73,937 33,948 121.20%
  QoQ % 25.94% 102.05% -71.09% 35.81% 51.34% 117.79% -
  Horiz. % 329.34% 261.50% 129.42% 447.65% 329.62% 217.79% 100.00%
Tax -3,728 -3,440 -1,447 -1,719 -1,772 -1,004 -342 390.91%
  QoQ % -8.37% -137.73% 15.82% 2.99% -76.49% -193.57% -
  Horiz. % 1,090.06% 1,005.85% 423.10% 502.63% 518.13% 293.57% 100.00%
NP 108,077 85,334 42,489 150,248 110,126 72,933 33,606 117.72%
  QoQ % 26.65% 100.84% -71.72% 36.43% 51.00% 117.02% -
  Horiz. % 321.60% 253.92% 126.43% 447.09% 327.70% 217.02% 100.00%
NP to SH 108,336 86,934 45,509 152,535 112,158 74,080 33,756 117.42%
  QoQ % 24.62% 91.03% -70.16% 36.00% 51.40% 119.46% -
  Horiz. % 320.94% 257.54% 134.82% 451.88% 332.26% 219.46% 100.00%
Tax Rate 3.33 % 3.88 % 3.29 % 1.13 % 1.58 % 1.36 % 1.01 % 121.36%
  QoQ % -14.18% 17.93% 191.15% -28.48% 16.18% 34.65% -
  Horiz. % 329.70% 384.16% 325.74% 111.88% 156.44% 134.65% 100.00%
Total Cost 677,833 483,255 232,460 782,851 567,957 376,862 188,277 134.72%
  QoQ % 40.26% 107.89% -70.31% 37.84% 50.71% 100.16% -
  Horiz. % 360.02% 256.67% 123.47% 415.80% 301.66% 200.16% 100.00%
Net Worth 634,339 638,568 608,026 472,714 426,585 333,918 297,390 65.63%
  QoQ % -0.66% 5.02% 28.62% 10.81% 27.75% 12.28% -
  Horiz. % 213.30% 214.72% 204.45% 158.95% 143.44% 112.28% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 57,853 38,180 20,420 56,992 39,755 26,436 12,377 179.30%
  QoQ % 51.53% 86.97% -64.17% 43.36% 50.38% 113.59% -
  Horiz. % 467.42% 308.47% 164.99% 460.46% 321.20% 213.59% 100.00%
Div Payout % 53.40 % 43.92 % 44.87 % 37.36 % 35.45 % 35.69 % 36.67 % 28.45%
  QoQ % 21.58% -2.12% 20.10% 5.39% -0.67% -2.67% -
  Horiz. % 145.62% 119.77% 122.36% 101.88% 96.67% 97.33% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 634,339 638,568 608,026 472,714 426,585 333,918 297,390 65.63%
  QoQ % -0.66% 5.02% 28.62% 10.81% 27.75% 12.28% -
  Horiz. % 213.30% 214.72% 204.45% 158.95% 143.44% 112.28% 100.00%
NOSH 933,126 734,239 729,310 640,361 602,352 587,470 562,600 40.07%
  QoQ % 27.09% 0.68% 13.89% 6.31% 2.53% 4.42% -
  Horiz. % 165.86% 130.51% 129.63% 113.82% 107.07% 104.42% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.75 % 15.01 % 15.45 % 16.10 % 16.24 % 16.21 % 15.15 % -6.25%
  QoQ % -8.39% -2.85% -4.04% -0.86% 0.19% 7.00% -
  Horiz. % 90.76% 99.08% 101.98% 106.27% 107.19% 107.00% 100.00%
ROE 17.08 % 13.61 % 7.48 % 32.27 % 26.29 % 22.19 % 11.35 % 31.29%
  QoQ % 25.50% 81.95% -76.82% 22.75% 18.48% 95.51% -
  Horiz. % 150.48% 119.91% 65.90% 284.32% 231.63% 195.51% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 84.22 77.44 37.70 145.71 112.57 76.56 39.44 65.75%
  QoQ % 8.76% 105.41% -74.13% 29.44% 47.04% 94.12% -
  Horiz. % 213.54% 196.35% 95.59% 369.45% 285.42% 194.12% 100.00%
EPS 11.61 11.84 6.24 18.39 18.62 12.61 6.00 55.22%
  QoQ % -1.94% 89.74% -66.07% -1.24% 47.66% 110.17% -
  Horiz. % 193.50% 197.33% 104.00% 306.50% 310.33% 210.17% 100.00%
DPS 6.20 5.20 2.80 8.90 6.60 4.50 2.20 99.39%
  QoQ % 19.23% 85.71% -68.54% 34.85% 46.67% 104.55% -
  Horiz. % 281.82% 236.36% 127.27% 404.55% 300.00% 204.55% 100.00%
NAPS 0.6798 0.8697 0.8337 0.7382 0.7082 0.5684 0.5286 18.24%
  QoQ % -21.84% 4.32% 12.94% 4.24% 24.60% 7.53% -
  Horiz. % 128.60% 164.53% 157.72% 139.65% 133.98% 107.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,193,150
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.61 17.81 8.61 29.22 21.24 14.09 6.95 132.14%
  QoQ % 38.18% 106.85% -70.53% 37.57% 50.75% 102.73% -
  Horiz. % 354.10% 256.26% 123.88% 420.43% 305.61% 202.73% 100.00%
EPS 3.39 2.72 1.43 4.78 3.51 2.32 1.06 116.91%
  QoQ % 24.63% 90.21% -70.08% 36.18% 51.29% 118.87% -
  Horiz. % 319.81% 256.60% 134.91% 450.94% 331.13% 218.87% 100.00%
DPS 1.81 1.20 0.64 1.78 1.25 0.83 0.39 177.97%
  QoQ % 50.83% 87.50% -64.04% 42.40% 50.60% 112.82% -
  Horiz. % 464.10% 307.69% 164.10% 456.41% 320.51% 212.82% 100.00%
NAPS 0.1987 0.2000 0.1904 0.1480 0.1336 0.1046 0.0931 65.69%
  QoQ % -0.65% 5.04% 28.65% 10.78% 27.72% 12.35% -
  Horiz. % 213.43% 214.82% 204.51% 158.97% 143.50% 112.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.2200 4.5800 3.3900 3.2500 3.3100 2.5400 3.2300 -
P/RPS 3.82 5.91 8.99 2.23 2.94 3.32 8.19 -39.83%
  QoQ % -35.36% -34.26% 303.14% -24.15% -11.45% -59.46% -
  Horiz. % 46.64% 72.16% 109.77% 27.23% 35.90% 40.54% 100.00%
P/EPS 27.73 38.68 54.33 13.64 17.78 20.14 53.83 -35.71%
  QoQ % -28.31% -28.81% 298.31% -23.28% -11.72% -62.59% -
  Horiz. % 51.51% 71.86% 100.93% 25.34% 33.03% 37.41% 100.00%
EY 3.61 2.59 1.84 7.33 5.63 4.96 1.86 55.53%
  QoQ % 39.38% 40.76% -74.90% 30.20% 13.51% 166.67% -
  Horiz. % 194.09% 139.25% 98.92% 394.09% 302.69% 266.67% 100.00%
DY 1.93 1.14 0.83 2.74 1.99 1.77 0.68 100.33%
  QoQ % 69.30% 37.35% -69.71% 37.69% 12.43% 160.29% -
  Horiz. % 283.82% 167.65% 122.06% 402.94% 292.65% 260.29% 100.00%
P/NAPS 4.74 5.27 4.07 4.40 4.67 4.47 6.11 -15.56%
  QoQ % -10.06% 29.48% -7.50% -5.78% 4.47% -26.84% -
  Horiz. % 77.58% 86.25% 66.61% 72.01% 76.43% 73.16% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 -
Price 2.7200 3.3900 3.8200 3.1300 3.3200 2.8600 2.8800 -
P/RPS 3.23 4.38 10.13 2.15 2.95 3.74 7.30 -41.91%
  QoQ % -26.26% -56.76% 371.16% -27.12% -21.12% -48.77% -
  Horiz. % 44.25% 60.00% 138.77% 29.45% 40.41% 51.23% 100.00%
P/EPS 23.43 28.63 61.22 13.14 17.83 22.68 48.00 -37.98%
  QoQ % -18.16% -53.23% 365.91% -26.30% -21.38% -52.75% -
  Horiz. % 48.81% 59.65% 127.54% 27.38% 37.15% 47.25% 100.00%
EY 4.27 3.49 1.63 7.61 5.61 4.41 2.08 61.46%
  QoQ % 22.35% 114.11% -78.58% 35.65% 27.21% 112.02% -
  Horiz. % 205.29% 167.79% 78.37% 365.87% 269.71% 212.02% 100.00%
DY 2.28 1.53 0.73 2.84 1.99 1.57 0.76 107.87%
  QoQ % 49.02% 109.59% -74.30% 42.71% 26.75% 106.58% -
  Horiz. % 300.00% 201.32% 96.05% 373.68% 261.84% 206.58% 100.00%
P/NAPS 4.00 3.90 4.58 4.24 4.69 5.03 5.45 -18.62%
  QoQ % 2.56% -14.85% 8.02% -9.59% -6.76% -7.71% -
  Horiz. % 73.39% 71.56% 84.04% 77.80% 86.06% 92.29% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers