Highlights

[INARI] QoQ TTM 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 -     18.76%    YoY -     136.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 901,967 865,493 824,199 793,655 637,432 502,394 377,833 78.71%
  QoQ % 4.21% 5.01% 3.85% 24.51% 26.88% 32.97% -
  Horiz. % 238.72% 229.07% 218.14% 210.05% 168.71% 132.97% 100.00%
PBT 143,036 132,248 118,816 106,934 89,333 70,484 55,196 88.77%
  QoQ % 8.16% 11.30% 11.11% 19.70% 26.74% 27.70% -
  Horiz. % 259.14% 239.60% 215.26% 193.74% 161.85% 127.70% 100.00%
Tax -3,958 -4,865 -5,685 -6,535 -5,118 670 -464 318.03%
  QoQ % 18.64% 14.42% 13.01% -27.69% -863.88% 244.40% -
  Horiz. % 853.02% 1,048.49% 1,225.22% 1,408.41% 1,103.02% -144.40% 100.00%
NP 139,078 127,383 113,131 100,399 84,215 71,154 54,732 86.32%
  QoQ % 9.18% 12.60% 12.68% 19.22% 18.36% 30.00% -
  Horiz. % 254.11% 232.74% 206.70% 183.44% 153.87% 130.00% 100.00%
NP to SH 140,949 127,837 111,942 99,220 83,545 70,967 55,520 86.20%
  QoQ % 10.26% 14.20% 12.82% 18.76% 17.72% 27.82% -
  Horiz. % 253.87% 230.25% 201.62% 178.71% 150.48% 127.82% 100.00%
Tax Rate 2.77 % 3.68 % 4.78 % 6.11 % 5.73 % -0.95 % 0.84 % 121.71%
  QoQ % -24.73% -23.01% -21.77% 6.63% 703.16% -213.10% -
  Horiz. % 329.76% 438.10% 569.05% 727.38% 682.14% -113.10% 100.00%
Total Cost 762,889 738,110 711,068 693,256 553,217 431,240 323,101 77.41%
  QoQ % 3.36% 3.80% 2.57% 25.31% 28.29% 33.47% -
  Horiz. % 236.11% 228.45% 220.08% 214.56% 171.22% 133.47% 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 49,416 44,983 37,810 32,160 26,803 23,241 19,368 86.82%
  QoQ % 9.85% 18.97% 17.57% 19.99% 15.32% 20.00% -
  Horiz. % 255.13% 232.25% 195.22% 166.04% 138.38% 120.00% 100.00%
Div Payout % 35.06 % 35.19 % 33.78 % 32.41 % 32.08 % 32.75 % 34.89 % 0.32%
  QoQ % -0.37% 4.17% 4.23% 1.03% -2.05% -6.13% -
  Horiz. % 100.49% 100.86% 96.82% 92.89% 91.95% 93.87% 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 15.42 % 14.72 % 13.73 % 12.65 % 13.21 % 14.16 % 14.49 % 4.24%
  QoQ % 4.76% 7.21% 8.54% -4.24% -6.71% -2.28% -
  Horiz. % 106.42% 101.59% 94.75% 87.30% 91.17% 97.72% 100.00%
ROE 29.74 % 36.76 % 37.64 % 40.06 % 37.23 % 36.03 % 31.86 % -4.49%
  QoQ % -19.10% -2.34% -6.04% 7.60% 3.33% 13.09% -
  Horiz. % 93.35% 115.38% 118.14% 125.74% 116.85% 113.09% 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 134.78 141.44 146.50 160.30 132.51 109.20 84.25 36.82%
  QoQ % -4.71% -3.45% -8.61% 20.97% 21.35% 29.61% -
  Horiz. % 159.98% 167.88% 173.89% 190.27% 157.28% 129.61% 100.00%
EPS 21.06 20.89 19.90 20.04 17.37 15.43 12.38 42.55%
  QoQ % 0.81% 4.97% -0.70% 15.37% 12.57% 24.64% -
  Horiz. % 170.11% 168.74% 160.74% 161.87% 140.31% 124.64% 100.00%
DPS 7.38 7.35 6.72 6.50 5.57 5.05 4.32 42.95%
  QoQ % 0.41% 9.38% 3.38% 16.70% 10.30% 16.90% -
  Horiz. % 170.83% 170.14% 155.56% 150.46% 128.94% 116.90% 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 - 3,186,481
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.31 27.16 25.87 24.91 20.00 15.77 11.86 78.70%
  QoQ % 4.23% 4.99% 3.85% 24.55% 26.82% 32.97% -
  Horiz. % 238.70% 229.01% 218.13% 210.03% 168.63% 132.97% 100.00%
EPS 4.42 4.01 3.51 3.11 2.62 2.23 1.74 86.28%
  QoQ % 10.22% 14.25% 12.86% 18.70% 17.49% 28.16% -
  Horiz. % 254.02% 230.46% 201.72% 178.74% 150.57% 128.16% 100.00%
DPS 1.55 1.41 1.19 1.01 0.84 0.73 0.61 86.32%
  QoQ % 9.93% 18.49% 17.82% 20.24% 15.07% 19.67% -
  Horiz. % 254.10% 231.15% 195.08% 165.57% 137.70% 119.67% 100.00%
NAPS 0.1487 0.1091 0.0933 0.0777 0.0704 0.0618 0.0547 94.90%
  QoQ % 36.30% 16.93% 20.08% 10.37% 13.92% 12.98% -
  Horiz. % 271.85% 199.45% 170.57% 142.05% 128.70% 112.98% 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 2.46 1.80 2.20 1.89 2.03 1.49 1.21 60.55%
  QoQ % 36.67% -18.18% 16.40% -6.90% 36.24% 23.14% -
  Horiz. % 203.31% 148.76% 181.82% 156.20% 167.77% 123.14% 100.00%
P/EPS 15.72 12.16 16.23 15.12 15.49 10.57 8.24 53.88%
  QoQ % 29.28% -25.08% 7.34% -2.39% 46.55% 28.28% -
  Horiz. % 190.78% 147.57% 196.97% 183.50% 187.99% 128.28% 100.00%
EY 6.36 8.23 6.16 6.61 6.46 9.46 12.14 -35.04%
  QoQ % -22.72% 33.60% -6.81% 2.32% -31.71% -22.08% -
  Horiz. % 52.39% 67.79% 50.74% 54.45% 53.21% 77.92% 100.00%
DY 2.23 2.89 2.08 2.14 2.07 3.10 4.23 -34.77%
  QoQ % -22.84% 38.94% -2.80% 3.38% -33.23% -26.71% -
  Horiz. % 52.72% 68.32% 49.17% 50.59% 48.94% 73.29% 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 2.46 2.02 1.97 2.01 2.14 1.78 1.80 23.18%
  QoQ % 21.78% 2.54% -1.99% -6.07% 20.22% -1.11% -
  Horiz. % 136.67% 112.22% 109.44% 111.67% 118.89% 98.89% 100.00%
P/EPS 15.76 13.69 14.47 16.12 16.35 12.58 12.28 18.11%
  QoQ % 15.12% -5.39% -10.24% -1.41% 29.97% 2.44% -
  Horiz. % 128.34% 111.48% 117.83% 131.27% 133.14% 102.44% 100.00%
EY 6.34 7.30 6.91 6.20 6.12 7.95 8.14 -15.36%
  QoQ % -13.15% 5.64% 11.45% 1.31% -23.02% -2.33% -
  Horiz. % 77.89% 89.68% 84.89% 76.17% 75.18% 97.67% 100.00%
DY 2.22 2.57 2.33 2.01 1.96 2.60 2.84 -15.16%
  QoQ % -13.62% 10.30% 15.92% 2.55% -24.62% -8.45% -
  Horiz. % 78.17% 90.49% 82.04% 70.77% 69.01% 91.55% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers