Highlights

[INARI] QoQ 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 -     12.71%    YoY -     34.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 257,210 217,321 293,640 274,949 255,016 228,288 227,912 8.40%
  QoQ % 18.35% -25.99% 6.80% 7.82% 11.71% 0.16% -
  Horiz. % 112.85% 95.35% 128.84% 120.64% 111.89% 100.16% 100.00%
PBT 41,326 23,031 44,838 43,936 39,778 37,961 39,989 2.22%
  QoQ % 79.44% -48.64% 2.05% 10.45% 4.79% -5.07% -
  Horiz. % 103.34% 57.59% 112.13% 109.87% 99.47% 94.93% 100.00%
Tax -2,312 -288 -1,993 -1,447 344 -768 -662 130.37%
  QoQ % -702.78% 85.55% -37.73% -520.64% 144.79% -16.01% -
  Horiz. % 349.24% 43.50% 301.06% 218.58% -51.96% 116.01% 100.00%
NP 39,014 22,743 42,845 42,489 40,122 37,193 39,327 -0.53%
  QoQ % 71.54% -46.92% 0.84% 5.90% 7.88% -5.43% -
  Horiz. % 99.20% 57.83% 108.95% 108.04% 102.02% 94.57% 100.00%
NP to SH 39,918 21,402 41,425 45,509 40,376 38,078 40,324 -0.67%
  QoQ % 86.52% -48.34% -8.97% 12.71% 6.03% -5.57% -
  Horiz. % 98.99% 53.08% 102.73% 112.86% 100.13% 94.43% 100.00%
Tax Rate 5.59 % 1.25 % 4.44 % 3.29 % -0.86 % 2.02 % 1.66 % 124.83%
  QoQ % 347.20% -71.85% 34.95% 482.56% -142.57% 21.69% -
  Horiz. % 336.75% 75.30% 267.47% 198.19% -51.81% 121.69% 100.00%
Total Cost 218,196 194,578 250,795 232,460 214,894 191,095 188,585 10.22%
  QoQ % 12.14% -22.42% 7.89% 8.17% 12.45% 1.33% -
  Horiz. % 115.70% 103.18% 132.99% 123.27% 113.95% 101.33% 100.00%
Net Worth 719,127 655,363 642,198 608,026 535,326 473,933 347,802 62.37%
  QoQ % 9.73% 2.05% 5.62% 13.58% 12.95% 36.27% -
  Horiz. % 206.76% 188.43% 184.64% 174.82% 153.92% 136.27% 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 22,120 9,640 17,721 20,420 16,672 14,053 14,073 35.22%
  QoQ % 129.46% -45.60% -13.22% 22.48% 18.64% -0.14% -
  Horiz. % 157.18% 68.50% 125.92% 145.10% 118.46% 99.86% 100.00%
Div Payout % 55.42 % 45.05 % 42.78 % 44.87 % 41.29 % 36.91 % 34.90 % 36.15%
  QoQ % 23.02% 5.31% -4.66% 8.67% 11.87% 5.76% -
  Horiz. % 158.80% 129.08% 122.58% 128.57% 118.31% 105.76% 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 719,127 655,363 642,198 608,026 535,326 473,933 347,802 62.37%
  QoQ % 9.73% 2.05% 5.62% 13.58% 12.95% 36.27% -
  Horiz. % 206.76% 188.43% 184.64% 174.82% 153.92% 136.27% 100.00%
NOSH 1,005,491 964,054 738,413 729,310 724,883 669,209 611,896 39.29%
  QoQ % 4.30% 30.56% 1.25% 0.61% 8.32% 9.37% -
  Horiz. % 164.32% 157.55% 120.68% 119.19% 118.46% 109.37% 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 15.17 % 10.47 % 14.59 % 15.45 % 15.73 % 16.29 % 17.26 % -8.25%
  QoQ % 44.89% -28.24% -5.57% -1.78% -3.44% -5.62% -
  Horiz. % 87.89% 60.66% 84.53% 89.51% 91.14% 94.38% 100.00%
ROE 5.55 % 3.27 % 6.45 % 7.48 % 7.54 % 8.03 % 11.59 % -38.82%
  QoQ % 69.72% -49.30% -13.77% -0.80% -6.10% -30.72% -
  Horiz. % 47.89% 28.21% 55.65% 64.54% 65.06% 69.28% 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 25.58 22.54 39.77 37.70 35.18 34.11 37.25 -22.18%
  QoQ % 13.49% -43.32% 5.49% 7.16% 3.14% -8.43% -
  Horiz. % 68.67% 60.51% 106.77% 101.21% 94.44% 91.57% 100.00%
EPS 2.02 2.22 5.61 6.24 5.57 5.69 6.59 -54.57%
  QoQ % -9.01% -60.43% -10.10% 12.03% -2.11% -13.66% -
  Horiz. % 30.65% 33.69% 85.13% 94.69% 84.52% 86.34% 100.00%
DPS 2.20 1.00 2.40 2.80 2.30 2.10 2.30 -2.92%
  QoQ % 120.00% -58.33% -14.29% 21.74% 9.52% -8.70% -
  Horiz. % 95.65% 43.48% 104.35% 121.74% 100.00% 91.30% 100.00%
NAPS 0.7152 0.6798 0.8697 0.8337 0.7385 0.7082 0.5684 16.57%
  QoQ % 5.21% -21.84% 4.32% 12.89% 4.28% 24.60% -
  Horiz. % 125.83% 119.60% 153.01% 146.67% 129.93% 124.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,305,434
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.78 6.57 8.88 8.32 7.72 6.91 6.90 8.34%
  QoQ % 18.42% -26.01% 6.73% 7.77% 11.72% 0.14% -
  Horiz. % 112.75% 95.22% 128.70% 120.58% 111.88% 100.14% 100.00%
EPS 1.21 0.65 1.25 1.38 1.22 1.15 1.22 -0.55%
  QoQ % 86.15% -48.00% -9.42% 13.11% 6.09% -5.74% -
  Horiz. % 99.18% 53.28% 102.46% 113.11% 100.00% 94.26% 100.00%
DPS 0.67 0.29 0.54 0.62 0.50 0.43 0.43 34.44%
  QoQ % 131.03% -46.30% -12.90% 24.00% 16.28% 0.00% -
  Horiz. % 155.81% 67.44% 125.58% 144.19% 116.28% 100.00% 100.00%
NAPS 0.2176 0.1983 0.1943 0.1839 0.1620 0.1434 0.1052 62.41%
  QoQ % 9.73% 2.06% 5.66% 13.52% 12.97% 36.31% -
  Horiz. % 206.84% 188.50% 184.70% 174.81% 153.99% 136.31% 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 11.61 14.28 11.52 8.99 9.24 9.70 6.82 42.62%
  QoQ % -18.70% 23.96% 28.14% -2.71% -4.74% 42.23% -
  Horiz. % 170.23% 209.38% 168.91% 131.82% 135.48% 142.23% 100.00%
P/EPS 74.81 145.05 81.64 54.33 58.35 58.17 38.54 55.67%
  QoQ % -48.42% 77.67% 50.27% -6.89% 0.31% 50.93% -
  Horiz. % 194.11% 376.36% 211.83% 140.97% 151.40% 150.93% 100.00%
EY 1.34 0.69 1.22 1.84 1.71 1.72 2.59 -35.58%
  QoQ % 94.20% -43.44% -33.70% 7.60% -0.58% -33.59% -
  Horiz. % 51.74% 26.64% 47.10% 71.04% 66.02% 66.41% 100.00%
DY 0.74 0.31 0.52 0.83 0.71 0.63 0.91 -12.89%
  QoQ % 138.71% -40.38% -37.35% 16.90% 12.70% -30.77% -
  Horiz. % 81.32% 34.07% 57.14% 91.21% 78.02% 69.23% 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 11.96 12.07 8.52 10.13 8.90 9.73 7.68 34.39%
  QoQ % -0.91% 41.67% -15.89% 13.82% -8.53% 26.69% -
  Horiz. % 155.73% 157.16% 110.94% 131.90% 115.89% 126.69% 100.00%
P/EPS 77.08 122.52 60.43 61.22 56.19 58.35 43.40 46.71%
  QoQ % -37.09% 102.75% -1.29% 8.95% -3.70% 34.45% -
  Horiz. % 177.60% 282.30% 139.24% 141.06% 129.47% 134.45% 100.00%
EY 1.30 0.82 1.65 1.63 1.78 1.71 2.30 -31.66%
  QoQ % 58.54% -50.30% 1.23% -8.43% 4.09% -25.65% -
  Horiz. % 56.52% 35.65% 71.74% 70.87% 77.39% 74.35% 100.00%
DY 0.72 0.37 0.71 0.73 0.73 0.63 0.80 -6.79%
  QoQ % 94.59% -47.89% -2.74% 0.00% 15.87% -21.25% -
  Horiz. % 90.00% 46.25% 88.75% 91.25% 91.25% 78.75% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

160  451  561  1342 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.20+0.015 
 QES 0.365-0.015 
 BIOHLDG 0.315+0.015 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.02+0.015 
 AT 0.185+0.005 
 RUBEREX 1.82+0.08 
 DGB 0.090.00 
 ICON 0.110.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS