Highlights

[INARI] QoQ TTM Result on 2014-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 15-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     17.72%    YoY -     143.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 865,493 824,199 793,655 637,432 502,394 377,833 241,140 133.88%
  QoQ % 5.01% 3.85% 24.51% 26.88% 32.97% 56.69% -
  Horiz. % 358.92% 341.79% 329.13% 264.34% 208.34% 156.69% 100.00%
PBT 132,248 118,816 106,934 89,333 70,484 55,196 43,288 110.12%
  QoQ % 11.30% 11.11% 19.70% 26.74% 27.70% 27.51% -
  Horiz. % 305.51% 274.48% 247.03% 206.37% 162.83% 127.51% 100.00%
Tax -4,865 -5,685 -6,535 -5,118 670 -464 -2,045 77.93%
  QoQ % 14.42% 13.01% -27.69% -863.88% 244.40% 77.31% -
  Horiz. % 237.90% 278.00% 319.56% 250.27% -32.76% 22.69% 100.00%
NP 127,383 113,131 100,399 84,215 71,154 54,732 41,243 111.65%
  QoQ % 12.60% 12.68% 19.22% 18.36% 30.00% 32.71% -
  Horiz. % 308.86% 274.30% 243.43% 204.19% 172.52% 132.71% 100.00%
NP to SH 127,837 111,942 99,220 83,545 70,967 55,520 42,015 109.55%
  QoQ % 14.20% 12.82% 18.76% 17.72% 27.82% 32.14% -
  Horiz. % 304.27% 266.43% 236.15% 198.85% 168.91% 132.14% 100.00%
Tax Rate 3.68 % 4.78 % 6.11 % 5.73 % -0.95 % 0.84 % 4.72 % -15.25%
  QoQ % -23.01% -21.77% 6.63% 703.16% -213.10% -82.20% -
  Horiz. % 77.97% 101.27% 129.45% 121.40% -20.13% 17.80% 100.00%
Total Cost 738,110 711,068 693,256 553,217 431,240 323,101 199,897 138.33%
  QoQ % 3.80% 2.57% 25.31% 28.29% 33.47% 61.63% -
  Horiz. % 369.25% 355.72% 346.81% 276.75% 215.73% 161.63% 100.00%
Net Worth 347,802 297,390 247,700 224,405 196,950 174,281 124,442 98.04%
  QoQ % 16.95% 20.06% 10.38% 13.94% 13.01% 40.05% -
  Horiz. % 279.49% 238.98% 199.05% 180.33% 158.27% 140.05% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 44,983 37,810 32,160 26,803 23,241 19,368 15,330 104.56%
  QoQ % 18.97% 17.57% 19.99% 15.32% 20.00% 26.34% -
  Horiz. % 293.43% 246.64% 209.78% 174.84% 151.61% 126.34% 100.00%
Div Payout % 35.19 % 33.78 % 32.41 % 32.08 % 32.75 % 34.89 % 36.49 % -2.38%
  QoQ % 4.17% 4.23% 1.03% -2.05% -6.13% -4.38% -
  Horiz. % 96.44% 92.57% 88.82% 87.91% 89.75% 95.62% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 347,802 297,390 247,700 224,405 196,950 174,281 124,442 98.04%
  QoQ % 16.95% 20.06% 10.38% 13.94% 13.01% 40.05% -
  Horiz. % 279.49% 238.98% 199.05% 180.33% 158.27% 140.05% 100.00%
NOSH 611,896 562,600 495,104 481,040 460,056 448,486 355,447 43.50%
  QoQ % 8.76% 13.63% 2.92% 4.56% 2.58% 26.18% -
  Horiz. % 172.15% 158.28% 139.29% 135.33% 129.43% 126.18% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 14.72 % 13.73 % 12.65 % 13.21 % 14.16 % 14.49 % 17.10 % -9.48%
  QoQ % 7.21% 8.54% -4.24% -6.71% -2.28% -15.26% -
  Horiz. % 86.08% 80.29% 73.98% 77.25% 82.81% 84.74% 100.00%
ROE 36.76 % 37.64 % 40.06 % 37.23 % 36.03 % 31.86 % 33.76 % 5.82%
  QoQ % -2.34% -6.04% 7.60% 3.33% 13.09% -5.63% -
  Horiz. % 108.89% 111.49% 118.66% 110.28% 106.72% 94.37% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 141.44 146.50 160.30 132.51 109.20 84.25 67.84 62.98%
  QoQ % -3.45% -8.61% 20.97% 21.35% 29.61% 24.19% -
  Horiz. % 208.49% 215.95% 236.29% 195.33% 160.97% 124.19% 100.00%
EPS 20.89 19.90 20.04 17.37 15.43 12.38 11.82 46.03%
  QoQ % 4.97% -0.70% 15.37% 12.57% 24.64% 4.74% -
  Horiz. % 176.73% 168.36% 169.54% 146.95% 130.54% 104.74% 100.00%
DPS 7.35 6.72 6.50 5.57 5.05 4.32 4.31 42.60%
  QoQ % 9.38% 3.38% 16.70% 10.30% 16.90% 0.23% -
  Horiz. % 170.53% 155.92% 150.81% 129.23% 117.17% 100.23% 100.00%
NAPS 0.5684 0.5286 0.5003 0.4665 0.4281 0.3886 0.3501 38.01%
  QoQ % 7.53% 5.66% 7.25% 8.97% 10.16% 11.00% -
  Horiz. % 162.35% 150.99% 142.90% 133.25% 122.28% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,313
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.16 25.87 24.91 20.01 15.77 11.86 7.57 133.82%
  QoQ % 4.99% 3.85% 24.49% 26.89% 32.97% 56.67% -
  Horiz. % 358.78% 341.74% 329.06% 264.33% 208.32% 156.67% 100.00%
EPS 4.01 3.51 3.11 2.62 2.23 1.74 1.32 109.33%
  QoQ % 14.25% 12.86% 18.70% 17.49% 28.16% 31.82% -
  Horiz. % 303.79% 265.91% 235.61% 198.48% 168.94% 131.82% 100.00%
DPS 1.41 1.19 1.01 0.84 0.73 0.61 0.48 104.71%
  QoQ % 18.49% 17.82% 20.24% 15.07% 19.67% 27.08% -
  Horiz. % 293.75% 247.92% 210.42% 175.00% 152.08% 127.08% 100.00%
NAPS 0.1092 0.0933 0.0777 0.0704 0.0618 0.0547 0.0391 97.95%
  QoQ % 17.04% 20.08% 10.37% 13.92% 12.98% 39.90% -
  Horiz. % 279.28% 238.62% 198.72% 180.05% 158.06% 139.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.5400 3.2300 3.0300 2.6900 1.6300 1.0200 0.7150 -
P/RPS 1.80 2.20 1.89 2.03 1.49 1.21 1.05 43.10%
  QoQ % -18.18% 16.40% -6.90% 36.24% 23.14% 15.24% -
  Horiz. % 171.43% 209.52% 180.00% 193.33% 141.90% 115.24% 100.00%
P/EPS 12.16 16.23 15.12 15.49 10.57 8.24 6.05 59.06%
  QoQ % -25.08% 7.34% -2.39% 46.55% 28.28% 36.20% -
  Horiz. % 200.99% 268.26% 249.92% 256.03% 174.71% 136.20% 100.00%
EY 8.23 6.16 6.61 6.46 9.46 12.14 16.53 -37.10%
  QoQ % 33.60% -6.81% 2.32% -31.71% -22.08% -26.56% -
  Horiz. % 49.79% 37.27% 39.99% 39.08% 57.23% 73.44% 100.00%
DY 2.89 2.08 2.14 2.07 3.10 4.23 6.03 -38.68%
  QoQ % 38.94% -2.80% 3.38% -33.23% -26.71% -29.85% -
  Horiz. % 47.93% 34.49% 35.49% 34.33% 51.41% 70.15% 100.00%
P/NAPS 4.47 6.11 6.06 5.77 3.81 2.62 2.04 68.46%
  QoQ % -26.84% 0.83% 5.03% 51.44% 45.42% 28.43% -
  Horiz. % 219.12% 299.51% 297.06% 282.84% 186.76% 128.43% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 04/02/15 25/11/14 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 -
Price 2.8600 2.8800 3.2300 2.8400 1.9400 1.5200 0.7850 -
P/RPS 2.02 1.97 2.01 2.14 1.78 1.80 1.16 44.60%
  QoQ % 2.54% -1.99% -6.07% 20.22% -1.11% 55.17% -
  Horiz. % 174.14% 169.83% 173.28% 184.48% 153.45% 155.17% 100.00%
P/EPS 13.69 14.47 16.12 16.35 12.58 12.28 6.64 61.78%
  QoQ % -5.39% -10.24% -1.41% 29.97% 2.44% 84.94% -
  Horiz. % 206.17% 217.92% 242.77% 246.23% 189.46% 184.94% 100.00%
EY 7.30 6.91 6.20 6.12 7.95 8.14 15.06 -38.21%
  QoQ % 5.64% 11.45% 1.31% -23.02% -2.33% -45.95% -
  Horiz. % 48.47% 45.88% 41.17% 40.64% 52.79% 54.05% 100.00%
DY 2.57 2.33 2.01 1.96 2.60 2.84 5.49 -39.63%
  QoQ % 10.30% 15.92% 2.55% -24.62% -8.45% -48.27% -
  Horiz. % 46.81% 42.44% 36.61% 35.70% 47.36% 51.73% 100.00%
P/NAPS 5.03 5.45 6.46 6.09 4.53 3.91 2.24 71.23%
  QoQ % -7.71% -15.63% 6.08% 34.44% 15.86% 74.55% -
  Horiz. % 224.55% 243.30% 288.39% 271.88% 202.23% 174.55% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers