Highlights

[INARI] QoQ Cumulative 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 -     -65.98%    YoY -     60.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 933,099 678,083 449,795 221,883 793,655 569,771 377,957 82.97%
  QoQ % 37.61% 50.75% 102.72% -72.04% 39.29% 50.75% -
  Horiz. % 246.88% 179.41% 119.01% 58.71% 209.99% 150.75% 100.00%
PBT 151,967 111,898 73,937 33,948 106,934 75,796 48,623 114.21%
  QoQ % 35.81% 51.34% 117.79% -68.25% 41.08% 55.89% -
  Horiz. % 312.54% 230.13% 152.06% 69.82% 219.92% 155.89% 100.00%
Tax -1,719 -1,772 -1,004 -342 -6,535 -4,349 -2,674 -25.57%
  QoQ % 2.99% -76.49% -193.57% 94.77% -50.26% -62.64% -
  Horiz. % 64.29% 66.27% 37.55% 12.79% 244.39% 162.64% 100.00%
NP 150,248 110,126 72,933 33,606 100,399 71,447 45,949 120.78%
  QoQ % 36.43% 51.00% 117.02% -66.53% 40.52% 55.49% -
  Horiz. % 326.99% 239.67% 158.73% 73.14% 218.50% 155.49% 100.00%
NP to SH 152,535 112,158 74,080 33,756 99,220 70,429 45,463 124.61%
  QoQ % 36.00% 51.40% 119.46% -65.98% 40.88% 54.91% -
  Horiz. % 335.51% 246.70% 162.95% 74.25% 218.24% 154.91% 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 782,851 567,957 376,862 188,277 693,256 498,324 332,008 77.43%
  QoQ % 37.84% 50.71% 100.16% -72.84% 39.12% 50.09% -
  Horiz. % 235.79% 171.07% 113.51% 56.71% 208.81% 150.09% 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 39,755 26,436 12,377 32,150 23,152 13,625 160.29%
  QoQ % 43.36% 50.38% 113.59% -61.50% 38.87% 69.92% -
  Horiz. % 418.28% 291.78% 194.02% 90.84% 235.96% 169.92% 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 % 26.29 % 22.19 % 11.35 % 41.95 % 32.60 % 23.38 % 24.04%
  QoQ % 22.75% 18.48% 95.51% -72.94% 28.68% 39.44% -
  Horiz. % 138.02% 112.45% 94.91% 48.55% 179.43% 139.44% 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 145.71 112.57 76.56 39.44 167.86 123.05 83.22 45.42%
  QoQ % 29.44% 47.04% 94.12% -76.50% 36.42% 47.86% -
  Horiz. % 175.09% 135.27% 92.00% 47.39% 201.71% 147.86% 100.00%
EPS 18.39 18.62 12.61 6.00 20.98 15.21 10.01 50.17%
  QoQ % -1.24% 47.66% 110.17% -71.40% 37.94% 51.95% -
  Horiz. % 183.72% 186.01% 125.97% 59.94% 209.59% 151.95% 100.00%
DPS 8.90 6.60 4.50 2.20 6.80 5.00 3.00 106.88%
  QoQ % 34.85% 46.67% 104.55% -67.65% 36.00% 66.67% -
  Horiz. % 296.67% 220.00% 150.00% 73.33% 226.67% 166.67% 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 - 3,239,271
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.81 20.93 13.89 6.85 24.50 17.59 11.67 82.96%
  QoQ % 37.65% 50.68% 102.77% -72.04% 39.28% 50.73% -
  Horiz. % 246.87% 179.35% 119.02% 58.70% 209.94% 150.73% 100.00%
EPS 4.71 3.46 2.29 1.04 3.06 2.17 1.40 125.02%
  QoQ % 36.13% 51.09% 120.19% -66.01% 41.01% 55.00% -
  Horiz. % 336.43% 247.14% 163.57% 74.29% 218.57% 155.00% 100.00%
DPS 1.76 1.23 0.82 0.38 0.99 0.71 0.42 160.60%
  QoQ % 43.09% 50.00% 115.79% -61.62% 39.44% 69.05% -
  Horiz. % 419.05% 292.86% 195.24% 90.48% 235.71% 169.05% 100.00%
NAPS 0.1459 0.1317 0.1031 0.0918 0.0730 0.0667 0.0600 81.12%
  QoQ % 10.78% 27.74% 12.31% 25.75% 9.45% 11.17% -
  Horiz. % 243.17% 219.50% 171.83% 153.00% 121.67% 111.17% 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 2.94 3.32 8.19 1.81 2.19 1.96 9.01%
  QoQ % -24.15% -11.45% -59.46% 352.49% -17.35% 11.73% -
  Horiz. % 113.78% 150.00% 169.39% 417.86% 92.35% 111.73% 100.00%
P/EPS 13.64 17.78 20.14 53.83 14.44 17.69 16.28 -11.16%
  QoQ % -23.28% -11.72% -62.59% 272.78% -18.37% 8.66% -
  Horiz. % 83.78% 109.21% 123.71% 330.65% 88.70% 108.66% 100.00%
EY 7.33 5.63 4.96 1.86 6.93 5.65 6.14 12.57%
  QoQ % 30.20% 13.51% 166.67% -73.16% 22.65% -7.98% -
  Horiz. % 119.38% 91.69% 80.78% 30.29% 112.87% 92.02% 100.00%
DY 2.74 1.99 1.77 0.68 2.24 1.86 1.84 30.50%
  QoQ % 37.69% 12.43% 160.29% -69.64% 20.43% 1.09% -
  Horiz. % 148.91% 108.15% 96.20% 36.96% 121.74% 101.09% 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 2.95 3.74 7.30 1.92 2.31 2.33 -5.23%
  QoQ % -27.12% -21.12% -48.77% 280.21% -16.88% -0.86% -
  Horiz. % 92.27% 126.61% 160.52% 313.30% 82.40% 99.14% 100.00%
P/EPS 13.14 17.83 22.68 48.00 15.39 18.67 19.38 -22.88%
  QoQ % -26.30% -21.38% -52.75% 211.89% -17.57% -3.66% -
  Horiz. % 67.80% 92.00% 117.03% 247.68% 79.41% 96.34% 100.00%
EY 7.61 5.61 4.41 2.08 6.50 5.36 5.16 29.66%
  QoQ % 35.65% 27.21% 112.02% -68.00% 21.27% 3.88% -
  Horiz. % 147.48% 108.72% 85.47% 40.31% 125.97% 103.88% 100.00%
DY 2.84 1.99 1.57 0.76 2.11 1.76 1.55 49.90%
  QoQ % 42.71% 26.75% 106.58% -63.98% 19.89% 13.55% -
  Horiz. % 183.23% 128.39% 101.29% 49.03% 136.13% 113.55% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers