Highlights

[INARI] QoQ Cumulative Quarter Result on 2015-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 12-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -70.16%    YoY -     34.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,043,120 785,910 568,589 274,949 933,099 678,083 449,795 75.29%
  QoQ % 32.73% 38.22% 106.80% -70.53% 37.61% 50.75% -
  Horiz. % 231.91% 174.73% 126.41% 61.13% 207.45% 150.75% 100.00%
PBT 153,131 111,805 88,774 43,936 151,967 111,898 73,937 62.55%
  QoQ % 36.96% 25.94% 102.05% -71.09% 35.81% 51.34% -
  Horiz. % 207.11% 151.22% 120.07% 59.42% 205.54% 151.34% 100.00%
Tax -6,040 -3,728 -3,440 -1,447 -1,719 -1,772 -1,004 231.14%
  QoQ % -62.02% -8.37% -137.73% 15.82% 2.99% -76.49% -
  Horiz. % 601.59% 371.31% 342.63% 144.12% 171.22% 176.49% 100.00%
NP 147,091 108,077 85,334 42,489 150,248 110,126 72,933 59.70%
  QoQ % 36.10% 26.65% 100.84% -71.72% 36.43% 51.00% -
  Horiz. % 201.68% 148.19% 117.00% 58.26% 206.01% 151.00% 100.00%
NP to SH 148,254 108,336 86,934 45,509 152,535 112,158 74,080 58.87%
  QoQ % 36.85% 24.62% 91.03% -70.16% 36.00% 51.40% -
  Horiz. % 200.13% 146.24% 117.35% 61.43% 205.91% 151.40% 100.00%
Tax Rate 3.94 % 3.33 % 3.88 % 3.29 % 1.13 % 1.58 % 1.36 % 103.35%
  QoQ % 18.32% -14.18% 17.93% 191.15% -28.48% 16.18% -
  Horiz. % 289.71% 244.85% 285.29% 241.91% 83.09% 116.18% 100.00%
Total Cost 896,029 677,833 483,255 232,460 782,851 567,957 376,862 78.23%
  QoQ % 32.19% 40.26% 107.89% -70.31% 37.84% 50.71% -
  Horiz. % 237.76% 179.86% 128.23% 61.68% 207.73% 150.71% 100.00%
Net Worth 671,508 634,339 638,568 608,026 472,714 426,585 333,918 59.39%
  QoQ % 5.86% -0.66% 5.02% 28.62% 10.81% 27.75% -
  Horiz. % 201.10% 189.97% 191.24% 182.09% 141.57% 127.75% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 78,868 57,853 38,180 20,420 56,992 39,755 26,436 107.38%
  QoQ % 36.32% 51.53% 86.97% -64.17% 43.36% 50.38% -
  Horiz. % 298.34% 218.84% 144.43% 77.25% 215.58% 150.38% 100.00%
Div Payout % 53.20 % 53.40 % 43.92 % 44.87 % 37.36 % 35.45 % 35.69 % 30.52%
  QoQ % -0.37% 21.58% -2.12% 20.10% 5.39% -0.67% -
  Horiz. % 149.06% 149.62% 123.06% 125.72% 104.68% 99.33% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 671,508 634,339 638,568 608,026 472,714 426,585 333,918 59.39%
  QoQ % 5.86% -0.66% 5.02% 28.62% 10.81% 27.75% -
  Horiz. % 201.10% 189.97% 191.24% 182.09% 141.57% 127.75% 100.00%
NOSH 938,910 933,126 734,239 729,310 640,361 602,352 587,470 36.74%
  QoQ % 0.62% 27.09% 0.68% 13.89% 6.31% 2.53% -
  Horiz. % 159.82% 158.84% 124.98% 124.14% 109.00% 102.53% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.10 % 13.75 % 15.01 % 15.45 % 16.10 % 16.24 % 16.21 % -8.89%
  QoQ % 2.55% -8.39% -2.85% -4.04% -0.86% 0.19% -
  Horiz. % 86.98% 84.82% 92.60% 95.31% 99.32% 100.19% 100.00%
ROE 22.08 % 17.08 % 13.61 % 7.48 % 32.27 % 26.29 % 22.19 % -0.33%
  QoQ % 29.27% 25.50% 81.95% -76.82% 22.75% 18.48% -
  Horiz. % 99.50% 76.97% 61.33% 33.71% 145.43% 118.48% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 111.10 84.22 77.44 37.70 145.71 112.57 76.56 28.21%
  QoQ % 31.92% 8.76% 105.41% -74.13% 29.44% 47.04% -
  Horiz. % 145.11% 110.01% 101.15% 49.24% 190.32% 147.04% 100.00%
EPS 7.76 11.61 11.84 6.24 18.39 18.62 12.61 -27.67%
  QoQ % -33.16% -1.94% 89.74% -66.07% -1.24% 47.66% -
  Horiz. % 61.54% 92.07% 93.89% 49.48% 145.84% 147.66% 100.00%
DPS 8.40 6.20 5.20 2.80 8.90 6.60 4.50 51.66%
  QoQ % 35.48% 19.23% 85.71% -68.54% 34.85% 46.67% -
  Horiz. % 186.67% 137.78% 115.56% 62.22% 197.78% 146.67% 100.00%
NAPS 0.7152 0.6798 0.8697 0.8337 0.7382 0.7082 0.5684 16.57%
  QoQ % 5.21% -21.84% 4.32% 12.94% 4.24% 24.60% -
  Horiz. % 125.83% 119.60% 153.01% 146.67% 129.87% 124.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,190,429
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.70 24.63 17.82 8.62 29.25 21.25 14.10 75.30%
  QoQ % 32.76% 38.22% 106.73% -70.53% 37.65% 50.71% -
  Horiz. % 231.91% 174.68% 126.38% 61.13% 207.45% 150.71% 100.00%
EPS 4.65 3.40 2.72 1.43 4.78 3.52 2.32 59.04%
  QoQ % 36.76% 25.00% 90.21% -70.08% 35.80% 51.72% -
  Horiz. % 200.43% 146.55% 117.24% 61.64% 206.03% 151.72% 100.00%
DPS 2.47 1.81 1.20 0.64 1.79 1.25 0.83 107.03%
  QoQ % 36.46% 50.83% 87.50% -64.25% 43.20% 50.60% -
  Horiz. % 297.59% 218.07% 144.58% 77.11% 215.66% 150.60% 100.00%
NAPS 0.2105 0.1988 0.2002 0.1906 0.1482 0.1337 0.1047 59.36%
  QoQ % 5.89% -0.70% 5.04% 28.61% 10.85% 27.70% -
  Horiz. % 201.05% 189.88% 191.21% 182.04% 141.55% 127.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.9700 3.2200 4.5800 3.3900 3.2500 3.3100 2.5400 -
P/RPS 2.67 3.82 5.91 8.99 2.23 2.94 3.32 -13.53%
  QoQ % -30.10% -35.36% -34.26% 303.14% -24.15% -11.45% -
  Horiz. % 80.42% 115.06% 178.01% 270.78% 67.17% 88.55% 100.00%
P/EPS 18.81 27.73 38.68 54.33 13.64 17.78 20.14 -4.46%
  QoQ % -32.17% -28.31% -28.81% 298.31% -23.28% -11.72% -
  Horiz. % 93.40% 137.69% 192.06% 269.76% 67.73% 88.28% 100.00%
EY 5.32 3.61 2.59 1.84 7.33 5.63 4.96 4.79%
  QoQ % 47.37% 39.38% 40.76% -74.90% 30.20% 13.51% -
  Horiz. % 107.26% 72.78% 52.22% 37.10% 147.78% 113.51% 100.00%
DY 2.83 1.93 1.14 0.83 2.74 1.99 1.77 36.77%
  QoQ % 46.63% 69.30% 37.35% -69.71% 37.69% 12.43% -
  Horiz. % 159.89% 109.04% 64.41% 46.89% 154.80% 112.43% 100.00%
P/NAPS 4.15 4.74 5.27 4.07 4.40 4.67 4.47 -4.84%
  QoQ % -12.45% -10.06% 29.48% -7.50% -5.78% 4.47% -
  Horiz. % 92.84% 106.04% 117.90% 91.05% 98.43% 104.47% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 -
Price 3.0600 2.7200 3.3900 3.8200 3.1300 3.3200 2.8600 -
P/RPS 2.75 3.23 4.38 10.13 2.15 2.95 3.74 -18.55%
  QoQ % -14.86% -26.26% -56.76% 371.16% -27.12% -21.12% -
  Horiz. % 73.53% 86.36% 117.11% 270.86% 57.49% 78.88% 100.00%
P/EPS 19.38 23.43 28.63 61.22 13.14 17.83 22.68 -9.96%
  QoQ % -17.29% -18.16% -53.23% 365.91% -26.30% -21.38% -
  Horiz. % 85.45% 103.31% 126.23% 269.93% 57.94% 78.62% 100.00%
EY 5.16 4.27 3.49 1.63 7.61 5.61 4.41 11.05%
  QoQ % 20.84% 22.35% 114.11% -78.58% 35.65% 27.21% -
  Horiz. % 117.01% 96.83% 79.14% 36.96% 172.56% 127.21% 100.00%
DY 2.75 2.28 1.53 0.73 2.84 1.99 1.57 45.36%
  QoQ % 20.61% 49.02% 109.59% -74.30% 42.71% 26.75% -
  Horiz. % 175.16% 145.22% 97.45% 46.50% 180.89% 126.75% 100.00%
P/NAPS 4.28 4.00 3.90 4.58 4.24 4.69 5.03 -10.21%
  QoQ % 7.00% 2.56% -14.85% 8.02% -9.59% -6.76% -
  Horiz. % 85.09% 79.52% 77.53% 91.05% 84.29% 93.24% 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