Highlights

[INARI] QoQ TTM Result on 2015-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 14-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     10.26%    YoY -     68.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,051,893 986,165 933,099 901,967 865,493 824,199 793,655 20.60%
  QoQ % 6.67% 5.69% 3.45% 4.21% 5.01% 3.85% -
  Horiz. % 132.54% 124.26% 117.57% 113.65% 109.05% 103.85% 100.00%
PBT 166,513 161,664 151,676 143,036 132,248 118,816 106,934 34.24%
  QoQ % 3.00% 6.59% 6.04% 8.16% 11.30% 11.11% -
  Horiz. % 155.72% 151.18% 141.84% 133.76% 123.67% 111.11% 100.00%
Tax -3,864 -2,533 -1,428 -3,958 -4,865 -5,685 -6,535 -29.49%
  QoQ % -52.55% -77.38% 63.92% 18.64% 14.42% 13.01% -
  Horiz. % 59.13% 38.76% 21.85% 60.57% 74.45% 86.99% 100.00%
NP 162,649 159,131 150,248 139,078 127,383 113,131 100,399 37.82%
  QoQ % 2.21% 5.91% 8.03% 9.18% 12.60% 12.68% -
  Horiz. % 162.00% 158.50% 149.65% 138.53% 126.88% 112.68% 100.00%
NP to SH 165,388 164,287 152,534 140,949 127,837 111,942 99,220 40.45%
  QoQ % 0.67% 7.71% 8.22% 10.26% 14.20% 12.82% -
  Horiz. % 166.69% 165.58% 153.73% 142.06% 128.84% 112.82% 100.00%
Tax Rate 2.32 % 1.57 % 0.94 % 2.77 % 3.68 % 4.78 % 6.11 % -47.47%
  QoQ % 47.77% 67.02% -66.06% -24.73% -23.01% -21.77% -
  Horiz. % 37.97% 25.70% 15.38% 45.34% 60.23% 78.23% 100.00%
Total Cost 889,244 827,034 782,851 762,889 738,110 711,068 693,256 18.00%
  QoQ % 7.52% 5.64% 2.62% 3.36% 3.80% 2.57% -
  Horiz. % 128.27% 119.30% 112.92% 110.04% 106.47% 102.57% 100.00%
Net Worth 642,198 608,026 535,326 473,933 347,802 297,390 247,700 88.40%
  QoQ % 5.62% 13.58% 12.95% 36.27% 16.95% 20.06% -
  Horiz. % 259.26% 245.47% 216.12% 191.33% 140.41% 120.06% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 68,868 65,220 57,176 49,416 44,983 37,810 32,160 65.90%
  QoQ % 5.59% 14.07% 15.70% 9.85% 18.97% 17.57% -
  Horiz. % 214.14% 202.79% 177.78% 153.65% 139.87% 117.57% 100.00%
Div Payout % 41.64 % 39.70 % 37.48 % 35.06 % 35.19 % 33.78 % 32.41 % 18.13%
  QoQ % 4.89% 5.92% 6.90% -0.37% 4.17% 4.23% -
  Horiz. % 128.48% 122.49% 115.64% 108.18% 108.58% 104.23% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 642,198 608,026 535,326 473,933 347,802 297,390 247,700 88.40%
  QoQ % 5.62% 13.58% 12.95% 36.27% 16.95% 20.06% -
  Horiz. % 259.26% 245.47% 216.12% 191.33% 140.41% 120.06% 100.00%
NOSH 738,413 729,310 724,883 669,209 611,896 562,600 495,104 30.44%
  QoQ % 1.25% 0.61% 8.32% 9.37% 8.76% 13.63% -
  Horiz. % 149.14% 147.30% 146.41% 135.17% 123.59% 113.63% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.46 % 16.14 % 16.10 % 15.42 % 14.72 % 13.73 % 12.65 % 14.27%
  QoQ % -4.21% 0.25% 4.41% 4.76% 7.21% 8.54% -
  Horiz. % 122.21% 127.59% 127.27% 121.90% 116.36% 108.54% 100.00%
ROE 25.75 % 27.02 % 28.49 % 29.74 % 36.76 % 37.64 % 40.06 % -25.46%
  QoQ % -4.70% -5.16% -4.20% -19.10% -2.34% -6.04% -
  Horiz. % 64.28% 67.45% 71.12% 74.24% 91.76% 93.96% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 142.45 135.22 128.72 134.78 141.44 146.50 160.30 -7.55%
  QoQ % 5.35% 5.05% -4.50% -4.71% -3.45% -8.61% -
  Horiz. % 88.86% 84.35% 80.30% 84.08% 88.23% 91.39% 100.00%
EPS 22.40 22.53 21.04 21.06 20.89 19.90 20.04 7.68%
  QoQ % -0.58% 7.08% -0.09% 0.81% 4.97% -0.70% -
  Horiz. % 111.78% 112.43% 104.99% 105.09% 104.24% 99.30% 100.00%
DPS 9.33 8.94 7.89 7.38 7.35 6.72 6.50 27.16%
  QoQ % 4.36% 13.31% 6.91% 0.41% 9.38% 3.38% -
  Horiz. % 143.54% 137.54% 121.38% 113.54% 113.08% 103.38% 100.00%
NAPS 0.8697 0.8337 0.7385 0.7082 0.5684 0.5286 0.5003 44.43%
  QoQ % 4.32% 12.89% 4.28% 24.60% 7.53% 5.66% -
  Horiz. % 173.84% 166.64% 147.61% 141.56% 113.61% 105.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.01 30.95 29.28 28.31 27.16 25.87 24.91 20.58%
  QoQ % 6.66% 5.70% 3.43% 4.23% 4.99% 3.85% -
  Horiz. % 132.52% 124.25% 117.54% 113.65% 109.03% 103.85% 100.00%
EPS 5.19 5.16 4.79 4.42 4.01 3.51 3.11 40.56%
  QoQ % 0.58% 7.72% 8.37% 10.22% 14.25% 12.86% -
  Horiz. % 166.88% 165.92% 154.02% 142.12% 128.94% 112.86% 100.00%
DPS 2.16 2.05 1.79 1.55 1.41 1.19 1.01 65.76%
  QoQ % 5.37% 14.53% 15.48% 9.93% 18.49% 17.82% -
  Horiz. % 213.86% 202.97% 177.23% 153.47% 139.60% 117.82% 100.00%
NAPS 0.2015 0.1908 0.1680 0.1487 0.1091 0.0933 0.0777 88.43%
  QoQ % 5.61% 13.57% 12.98% 36.30% 16.93% 20.08% -
  Horiz. % 259.33% 245.56% 216.22% 191.38% 140.41% 120.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.5800 3.3900 3.2500 3.3100 2.5400 3.2300 3.0300 -
P/RPS 3.22 2.51 2.52 2.46 1.80 2.20 1.89 42.51%
  QoQ % 28.29% -0.40% 2.44% 36.67% -18.18% 16.40% -
  Horiz. % 170.37% 132.80% 133.33% 130.16% 95.24% 116.40% 100.00%
P/EPS 20.45 15.05 15.44 15.72 12.16 16.23 15.12 22.23%
  QoQ % 35.88% -2.53% -1.78% 29.28% -25.08% 7.34% -
  Horiz. % 135.25% 99.54% 102.12% 103.97% 80.42% 107.34% 100.00%
EY 4.89 6.64 6.47 6.36 8.23 6.16 6.61 -18.16%
  QoQ % -26.36% 2.63% 1.73% -22.72% 33.60% -6.81% -
  Horiz. % 73.98% 100.45% 97.88% 96.22% 124.51% 93.19% 100.00%
DY 2.04 2.64 2.43 2.23 2.89 2.08 2.14 -3.13%
  QoQ % -22.73% 8.64% 8.97% -22.84% 38.94% -2.80% -
  Horiz. % 95.33% 123.36% 113.55% 104.21% 135.05% 97.20% 100.00%
P/NAPS 5.27 4.07 4.40 4.67 4.47 6.11 6.06 -8.87%
  QoQ % 29.48% -7.50% -5.78% 4.47% -26.84% 0.83% -
  Horiz. % 86.96% 67.16% 72.61% 77.06% 73.76% 100.83% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 26/08/14 -
Price 3.3900 3.8200 3.1300 3.3200 2.8600 2.8800 3.2300 -
P/RPS 2.38 2.83 2.43 2.46 2.02 1.97 2.01 11.89%
  QoQ % -15.90% 16.46% -1.22% 21.78% 2.54% -1.99% -
  Horiz. % 118.41% 140.80% 120.90% 122.39% 100.50% 98.01% 100.00%
P/EPS 15.14 16.96 14.87 15.76 13.69 14.47 16.12 -4.08%
  QoQ % -10.73% 14.06% -5.65% 15.12% -5.39% -10.24% -
  Horiz. % 93.92% 105.21% 92.25% 97.77% 84.93% 89.76% 100.00%
EY 6.61 5.90 6.72 6.34 7.30 6.91 6.20 4.35%
  QoQ % 12.03% -12.20% 5.99% -13.15% 5.64% 11.45% -
  Horiz. % 106.61% 95.16% 108.39% 102.26% 117.74% 111.45% 100.00%
DY 2.75 2.34 2.52 2.22 2.57 2.33 2.01 23.17%
  QoQ % 17.52% -7.14% 13.51% -13.62% 10.30% 15.92% -
  Horiz. % 136.82% 116.42% 125.37% 110.45% 127.86% 115.92% 100.00%
P/NAPS 3.90 4.58 4.24 4.69 5.03 5.45 6.46 -28.50%
  QoQ % -14.85% 8.02% -9.59% -6.76% -7.71% -15.63% -
  Horiz. % 60.37% 70.90% 65.63% 72.60% 77.86% 84.37% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers