Highlights

[INARI] QoQ 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 -     15.32%    YoY -     119.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 228,288 227,912 221,883 223,884 191,814 186,618 191,339 12.50%
  QoQ % 0.16% 2.72% -0.89% 16.72% 2.78% -2.47% -
  Horiz. % 119.31% 119.11% 115.96% 117.01% 100.25% 97.53% 100.00%
PBT 37,961 39,989 33,948 31,138 27,173 26,557 22,066 43.62%
  QoQ % -5.07% 17.79% 9.02% 14.59% 2.32% 20.35% -
  Horiz. % 172.03% 181.22% 153.85% 141.11% 123.14% 120.35% 100.00%
Tax -768 -662 -342 -2,186 -1,675 -1,482 -1,192 -25.42%
  QoQ % -16.01% -93.57% 84.35% -30.51% -13.02% -24.33% -
  Horiz. % 64.43% 55.54% 28.69% 183.39% 140.52% 124.33% 100.00%
NP 37,193 39,327 33,606 28,952 25,498 25,075 20,874 47.02%
  QoQ % -5.43% 17.02% 16.07% 13.55% 1.69% 20.13% -
  Horiz. % 178.18% 188.40% 160.99% 138.70% 122.15% 120.13% 100.00%
NP to SH 38,078 40,324 33,756 28,791 24,966 24,429 21,034 48.59%
  QoQ % -5.57% 19.46% 17.24% 15.32% 2.20% 16.14% -
  Horiz. % 181.03% 191.71% 160.48% 136.88% 118.69% 116.14% 100.00%
Tax Rate 2.02 % 1.66 % 1.01 % 7.02 % 6.16 % 5.58 % 5.40 % -48.11%
  QoQ % 21.69% 64.36% -85.61% 13.96% 10.39% 3.33% -
  Horiz. % 37.41% 30.74% 18.70% 130.00% 114.07% 103.33% 100.00%
Total Cost 191,095 188,585 188,277 194,932 166,316 161,543 170,465 7.92%
  QoQ % 1.33% 0.16% -3.41% 17.21% 2.95% -5.23% -
  Horiz. % 112.10% 110.63% 110.45% 114.35% 97.57% 94.77% 100.00%
Net Worth 473,933 347,802 297,390 247,700 224,405 196,950 174,281 94.94%
  QoQ % 36.27% 16.95% 20.06% 10.38% 13.94% 13.01% -
  Horiz. % 271.94% 199.56% 170.64% 142.13% 128.76% 113.01% 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 14,053 14,073 12,377 8,911 9,620 6,900 6,727 63.49%
  QoQ % -0.14% 13.71% 38.88% -7.37% 39.41% 2.58% -
  Horiz. % 208.90% 209.20% 183.98% 132.47% 143.01% 102.58% 100.00%
Div Payout % 36.91 % 34.90 % 36.67 % 30.95 % 38.54 % 28.25 % 31.98 % 10.04%
  QoQ % 5.76% -4.83% 18.48% -19.69% 36.42% -11.66% -
  Horiz. % 115.42% 109.13% 114.67% 96.78% 120.51% 88.34% 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 473,933 347,802 297,390 247,700 224,405 196,950 174,281 94.94%
  QoQ % 36.27% 16.95% 20.06% 10.38% 13.94% 13.01% -
  Horiz. % 271.94% 199.56% 170.64% 142.13% 128.76% 113.01% 100.00%
NOSH 669,209 611,896 562,600 495,104 481,040 460,056 448,486 30.61%
  QoQ % 9.37% 8.76% 13.63% 2.92% 4.56% 2.58% -
  Horiz. % 149.22% 136.44% 125.44% 110.39% 107.26% 102.58% 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 16.29 % 17.26 % 15.15 % 12.93 % 13.29 % 13.44 % 10.91 % 30.67%
  QoQ % -5.62% 13.93% 17.17% -2.71% -1.12% 23.19% -
  Horiz. % 149.31% 158.20% 138.86% 118.52% 121.81% 123.19% 100.00%
ROE 8.03 % 11.59 % 11.35 % 11.62 % 11.13 % 12.40 % 12.07 % -23.81%
  QoQ % -30.72% 2.11% -2.32% 4.40% -10.24% 2.73% -
  Horiz. % 66.53% 96.02% 94.03% 96.27% 92.21% 102.73% 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 34.11 37.25 39.44 45.22 39.87 40.56 42.66 -13.86%
  QoQ % -8.43% -5.55% -12.78% 13.42% -1.70% -4.92% -
  Horiz. % 79.96% 87.32% 92.45% 106.00% 93.46% 95.08% 100.00%
EPS 5.69 6.59 6.00 5.81 5.19 5.31 4.69 13.77%
  QoQ % -13.66% 9.83% 3.27% 11.95% -2.26% 13.22% -
  Horiz. % 121.32% 140.51% 127.93% 123.88% 110.66% 113.22% 100.00%
DPS 2.10 2.30 2.20 1.80 2.00 1.50 1.50 25.17%
  QoQ % -8.70% 4.55% 22.22% -10.00% 33.33% 0.00% -
  Horiz. % 140.00% 153.33% 146.67% 120.00% 133.33% 100.00% 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 - 3,193,150
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.15 7.14 6.95 7.01 6.01 5.84 5.99 12.54%
  QoQ % 0.14% 2.73% -0.86% 16.64% 2.91% -2.50% -
  Horiz. % 119.37% 119.20% 116.03% 117.03% 100.33% 97.50% 100.00%
EPS 1.19 1.26 1.06 0.90 0.78 0.77 0.66 48.19%
  QoQ % -5.56% 18.87% 17.78% 15.38% 1.30% 16.67% -
  Horiz. % 180.30% 190.91% 160.61% 136.36% 118.18% 116.67% 100.00%
DPS 0.44 0.44 0.39 0.28 0.30 0.22 0.21 63.81%
  QoQ % 0.00% 12.82% 39.29% -6.67% 36.36% 4.76% -
  Horiz. % 209.52% 209.52% 185.71% 133.33% 142.86% 104.76% 100.00%
NAPS 0.1484 0.1089 0.0931 0.0776 0.0703 0.0617 0.0546 94.88%
  QoQ % 36.27% 16.97% 19.97% 10.38% 13.94% 13.00% -
  Horiz. % 271.79% 199.45% 170.51% 142.12% 128.75% 113.00% 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 9.70 6.82 8.19 6.70 6.75 4.02 2.39 154.66%
  QoQ % 42.23% -16.73% 22.24% -0.74% 67.91% 68.20% -
  Horiz. % 405.86% 285.36% 342.68% 280.33% 282.43% 168.20% 100.00%
P/EPS 58.17 38.54 53.83 52.11 51.83 30.70 21.75 92.79%
  QoQ % 50.93% -28.40% 3.30% 0.54% 68.83% 41.15% -
  Horiz. % 267.45% 177.20% 247.49% 239.59% 238.30% 141.15% 100.00%
EY 1.72 2.59 1.86 1.92 1.93 3.26 4.60 -48.13%
  QoQ % -33.59% 39.25% -3.12% -0.52% -40.80% -29.13% -
  Horiz. % 37.39% 56.30% 40.43% 41.74% 41.96% 70.87% 100.00%
DY 0.63 0.91 0.68 0.59 0.74 0.92 1.47 -43.19%
  QoQ % -30.77% 33.82% 15.25% -20.27% -19.57% -37.41% -
  Horiz. % 42.86% 61.90% 46.26% 40.14% 50.34% 62.59% 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 9.73 7.68 7.30 7.14 7.12 4.78 3.56 95.60%
  QoQ % 26.69% 5.21% 2.24% 0.28% 48.95% 34.27% -
  Horiz. % 273.31% 215.73% 205.06% 200.56% 200.00% 134.27% 100.00%
P/EPS 58.35 43.40 48.00 55.54 54.72 36.53 32.41 48.05%
  QoQ % 34.45% -9.58% -13.58% 1.50% 49.79% 12.71% -
  Horiz. % 180.04% 133.91% 148.10% 171.37% 168.84% 112.71% 100.00%
EY 1.71 2.30 2.08 1.80 1.83 2.74 3.09 -32.62%
  QoQ % -25.65% 10.58% 15.56% -1.64% -33.21% -11.33% -
  Horiz. % 55.34% 74.43% 67.31% 58.25% 59.22% 88.67% 100.00%
DY 0.63 0.80 0.76 0.56 0.70 0.77 0.99 -26.04%
  QoQ % -21.25% 5.26% 35.71% -20.00% -9.09% -22.22% -
  Horiz. % 63.64% 80.81% 76.77% 56.57% 70.71% 77.78% 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.
 


 

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