Highlights

[INARI] QoQ TTM Result on 2014-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 04-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     14.20%    YoY -     80.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 986,165 933,099 901,967 865,493 824,199 793,655 637,432 33.73%
  QoQ % 5.69% 3.45% 4.21% 5.01% 3.85% 24.51% -
  Horiz. % 154.71% 146.38% 141.50% 135.78% 129.30% 124.51% 100.00%
PBT 161,664 151,676 143,036 132,248 118,816 106,934 89,333 48.45%
  QoQ % 6.59% 6.04% 8.16% 11.30% 11.11% 19.70% -
  Horiz. % 180.97% 169.79% 160.12% 148.04% 133.00% 119.70% 100.00%
Tax -2,533 -1,428 -3,958 -4,865 -5,685 -6,535 -5,118 -37.40%
  QoQ % -77.38% 63.92% 18.64% 14.42% 13.01% -27.69% -
  Horiz. % 49.49% 27.90% 77.33% 95.06% 111.08% 127.69% 100.00%
NP 159,131 150,248 139,078 127,383 113,131 100,399 84,215 52.78%
  QoQ % 5.91% 8.03% 9.18% 12.60% 12.68% 19.22% -
  Horiz. % 188.96% 178.41% 165.15% 151.26% 134.34% 119.22% 100.00%
NP to SH 164,287 152,534 140,949 127,837 111,942 99,220 83,545 56.90%
  QoQ % 7.71% 8.22% 10.26% 14.20% 12.82% 18.76% -
  Horiz. % 196.64% 182.58% 168.71% 153.02% 133.99% 118.76% 100.00%
Tax Rate 1.57 % 0.94 % 2.77 % 3.68 % 4.78 % 6.11 % 5.73 % -57.78%
  QoQ % 67.02% -66.06% -24.73% -23.01% -21.77% 6.63% -
  Horiz. % 27.40% 16.40% 48.34% 64.22% 83.42% 106.63% 100.00%
Total Cost 827,034 782,851 762,889 738,110 711,068 693,256 553,217 30.71%
  QoQ % 5.64% 2.62% 3.36% 3.80% 2.57% 25.31% -
  Horiz. % 149.50% 141.51% 137.90% 133.42% 128.53% 125.31% 100.00%
Net Worth 608,026 535,326 473,933 347,802 297,390 247,700 224,405 94.24%
  QoQ % 13.58% 12.95% 36.27% 16.95% 20.06% 10.38% -
  Horiz. % 270.95% 238.55% 211.20% 154.99% 132.52% 110.38% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 65,220 57,176 49,416 44,983 37,810 32,160 26,803 80.81%
  QoQ % 14.07% 15.70% 9.85% 18.97% 17.57% 19.99% -
  Horiz. % 243.33% 213.32% 184.36% 167.83% 141.07% 119.99% 100.00%
Div Payout % 39.70 % 37.48 % 35.06 % 35.19 % 33.78 % 32.41 % 32.08 % 15.25%
  QoQ % 5.92% 6.90% -0.37% 4.17% 4.23% 1.03% -
  Horiz. % 123.75% 116.83% 109.29% 109.69% 105.30% 101.03% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 608,026 535,326 473,933 347,802 297,390 247,700 224,405 94.24%
  QoQ % 13.58% 12.95% 36.27% 16.95% 20.06% 10.38% -
  Horiz. % 270.95% 238.55% 211.20% 154.99% 132.52% 110.38% 100.00%
NOSH 729,310 724,883 669,209 611,896 562,600 495,104 481,040 31.94%
  QoQ % 0.61% 8.32% 9.37% 8.76% 13.63% 2.92% -
  Horiz. % 151.61% 150.69% 139.12% 127.20% 116.95% 102.92% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.14 % 16.10 % 15.42 % 14.72 % 13.73 % 12.65 % 13.21 % 14.27%
  QoQ % 0.25% 4.41% 4.76% 7.21% 8.54% -4.24% -
  Horiz. % 122.18% 121.88% 116.73% 111.43% 103.94% 95.76% 100.00%
ROE 27.02 % 28.49 % 29.74 % 36.76 % 37.64 % 40.06 % 37.23 % -19.22%
  QoQ % -5.16% -4.20% -19.10% -2.34% -6.04% 7.60% -
  Horiz. % 72.58% 76.52% 79.88% 98.74% 101.10% 107.60% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 135.22 128.72 134.78 141.44 146.50 160.30 132.51 1.36%
  QoQ % 5.05% -4.50% -4.71% -3.45% -8.61% 20.97% -
  Horiz. % 102.05% 97.14% 101.71% 106.74% 110.56% 120.97% 100.00%
EPS 22.53 21.04 21.06 20.89 19.90 20.04 17.37 18.92%
  QoQ % 7.08% -0.09% 0.81% 4.97% -0.70% 15.37% -
  Horiz. % 129.71% 121.13% 121.24% 120.26% 114.57% 115.37% 100.00%
DPS 8.94 7.89 7.38 7.35 6.72 6.50 5.57 37.05%
  QoQ % 13.31% 6.91% 0.41% 9.38% 3.38% 16.70% -
  Horiz. % 160.50% 141.65% 132.50% 131.96% 120.65% 116.70% 100.00%
NAPS 0.8337 0.7385 0.7082 0.5684 0.5286 0.5003 0.4665 47.21%
  QoQ % 12.89% 4.28% 24.60% 7.53% 5.66% 7.25% -
  Horiz. % 178.71% 158.31% 151.81% 121.84% 113.31% 107.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,313
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 30.95 29.28 28.31 27.16 25.87 24.91 20.01 33.71%
  QoQ % 5.70% 3.43% 4.23% 4.99% 3.85% 24.49% -
  Horiz. % 154.67% 146.33% 141.48% 135.73% 129.29% 124.49% 100.00%
EPS 5.16 4.79 4.42 4.01 3.51 3.11 2.62 57.06%
  QoQ % 7.72% 8.37% 10.22% 14.25% 12.86% 18.70% -
  Horiz. % 196.95% 182.82% 168.70% 153.05% 133.97% 118.70% 100.00%
DPS 2.05 1.79 1.55 1.41 1.19 1.01 0.84 81.17%
  QoQ % 14.53% 15.48% 9.93% 18.49% 17.82% 20.24% -
  Horiz. % 244.05% 213.10% 184.52% 167.86% 141.67% 120.24% 100.00%
NAPS 0.1908 0.1680 0.1487 0.1092 0.0933 0.0777 0.0704 94.27%
  QoQ % 13.57% 12.98% 36.17% 17.04% 20.08% 10.37% -
  Horiz. % 271.02% 238.64% 211.22% 155.11% 132.53% 110.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.3900 3.2500 3.3100 2.5400 3.2300 3.0300 2.6900 -
P/RPS 2.51 2.52 2.46 1.80 2.20 1.89 2.03 15.18%
  QoQ % -0.40% 2.44% 36.67% -18.18% 16.40% -6.90% -
  Horiz. % 123.65% 124.14% 121.18% 88.67% 108.37% 93.10% 100.00%
P/EPS 15.05 15.44 15.72 12.16 16.23 15.12 15.49 -1.90%
  QoQ % -2.53% -1.78% 29.28% -25.08% 7.34% -2.39% -
  Horiz. % 97.16% 99.68% 101.48% 78.50% 104.78% 97.61% 100.00%
EY 6.64 6.47 6.36 8.23 6.16 6.61 6.46 1.85%
  QoQ % 2.63% 1.73% -22.72% 33.60% -6.81% 2.32% -
  Horiz. % 102.79% 100.15% 98.45% 127.40% 95.36% 102.32% 100.00%
DY 2.64 2.43 2.23 2.89 2.08 2.14 2.07 17.59%
  QoQ % 8.64% 8.97% -22.84% 38.94% -2.80% 3.38% -
  Horiz. % 127.54% 117.39% 107.73% 139.61% 100.48% 103.38% 100.00%
P/NAPS 4.07 4.40 4.67 4.47 6.11 6.06 5.77 -20.74%
  QoQ % -7.50% -5.78% 4.47% -26.84% 0.83% 5.03% -
  Horiz. % 70.54% 76.26% 80.94% 77.47% 105.89% 105.03% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 26/08/14 15/05/14 -
Price 3.8200 3.1300 3.3200 2.8600 2.8800 3.2300 2.8400 -
P/RPS 2.83 2.43 2.46 2.02 1.97 2.01 2.14 20.46%
  QoQ % 16.46% -1.22% 21.78% 2.54% -1.99% -6.07% -
  Horiz. % 132.24% 113.55% 114.95% 94.39% 92.06% 93.93% 100.00%
P/EPS 16.96 14.87 15.76 13.69 14.47 16.12 16.35 2.47%
  QoQ % 14.06% -5.65% 15.12% -5.39% -10.24% -1.41% -
  Horiz. % 103.73% 90.95% 96.39% 83.73% 88.50% 98.59% 100.00%
EY 5.90 6.72 6.34 7.30 6.91 6.20 6.12 -2.41%
  QoQ % -12.20% 5.99% -13.15% 5.64% 11.45% 1.31% -
  Horiz. % 96.41% 109.80% 103.59% 119.28% 112.91% 101.31% 100.00%
DY 2.34 2.52 2.22 2.57 2.33 2.01 1.96 12.53%
  QoQ % -7.14% 13.51% -13.62% 10.30% 15.92% 2.55% -
  Horiz. % 119.39% 128.57% 113.27% 131.12% 118.88% 102.55% 100.00%
P/NAPS 4.58 4.24 4.69 5.03 5.45 6.46 6.09 -17.29%
  QoQ % 8.02% -9.59% -6.76% -7.71% -15.63% 6.08% -
  Horiz. % 75.21% 69.62% 77.01% 82.59% 89.49% 106.08% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers