Highlights

[INARI] YoY Annualized Quarter 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 -     5.66%    YoY -     136.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,176,311 1,043,120 933,099 793,655 241,140 180,775 119,624 46.32%
  YoY % 12.77% 11.79% 17.57% 229.13% 33.39% 51.12% -
  Horiz. % 983.34% 872.00% 780.03% 663.46% 201.58% 151.12% 100.00%
PBT 240,828 153,131 151,967 106,934 43,289 20,302 20,484 50.74%
  YoY % 57.27% 0.77% 42.11% 147.02% 113.23% -0.89% -
  Horiz. % 1,175.69% 747.56% 741.88% 522.04% 211.33% 99.11% 100.00%
Tax -12,105 -6,040 -1,719 -6,535 -2,046 -1,016 -1,725 38.32%
  YoY % -100.41% -251.37% 73.70% -219.40% -101.38% 41.10% -
  Horiz. % 701.74% 350.14% 99.65% 378.84% 118.61% 58.90% 100.00%
NP 228,723 147,091 150,248 100,399 41,243 19,286 18,759 51.65%
  YoY % 55.50% -2.10% 49.65% 143.43% 113.85% 2.81% -
  Horiz. % 1,219.27% 784.11% 800.94% 535.20% 219.86% 102.81% 100.00%
NP to SH 227,853 148,254 152,535 99,220 42,014 19,887 18,759 51.56%
  YoY % 53.69% -2.81% 53.73% 136.16% 111.26% 6.01% -
  Horiz. % 1,214.63% 790.31% 813.13% 528.92% 223.97% 106.01% 100.00%
Tax Rate 5.03 % 3.94 % 1.13 % 6.11 % 4.73 % 5.00 % 8.42 % -8.22%
  YoY % 27.66% 248.67% -81.51% 29.18% -5.40% -40.62% -
  Horiz. % 59.74% 46.79% 13.42% 72.57% 56.18% 59.38% 100.00%
Total Cost 947,588 896,029 782,851 693,256 199,897 161,489 100,865 45.21%
  YoY % 5.75% 14.46% 12.92% 246.81% 23.78% 60.10% -
  Horiz. % 939.46% 888.34% 776.14% 687.31% 198.18% 160.10% 100.00%
Net Worth 856,594 671,508 472,714 236,542 119,392 82,074 30,539 74.22%
  YoY % 27.56% 42.05% 99.84% 98.12% 45.47% 168.75% -
  Horiz. % 2,804.84% 2,198.80% 1,547.86% 774.54% 390.94% 268.75% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 191,178 78,868 56,992 32,150 15,346 9,188 - -
  YoY % 142.40% 38.38% 77.27% 109.50% 67.01% 0.00% -
  Horiz. % 2,080.57% 858.32% 620.24% 349.89% 167.01% 100.00% -
Div Payout % 83.90 % 53.20 % 37.36 % 32.40 % 36.53 % 46.20 % - % -
  YoY % 57.71% 42.40% 15.31% -11.31% -20.93% 0.00% -
  Horiz. % 181.60% 115.15% 80.87% 70.13% 79.07% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 856,594 671,508 472,714 236,542 119,392 82,074 30,539 74.22%
  YoY % 27.56% 42.05% 99.84% 98.12% 45.47% 168.75% -
  Horiz. % 2,804.84% 2,198.80% 1,547.86% 774.54% 390.94% 268.75% 100.00%
NOSH 1,950,796 938,910 640,361 472,801 341,022 328,168 167,341 50.52%
  YoY % 107.77% 46.62% 35.44% 38.64% 3.92% 96.11% -
  Horiz. % 1,165.76% 561.07% 382.67% 282.54% 203.79% 196.11% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.44 % 14.10 % 16.10 % 12.65 % 17.10 % 10.67 % 15.68 % 3.64%
  YoY % 37.87% -12.42% 27.27% -26.02% 60.26% -31.95% -
  Horiz. % 123.98% 89.92% 102.68% 80.68% 109.06% 68.05% 100.00%
ROE 26.60 % 22.08 % 32.27 % 41.95 % 35.19 % 24.23 % 61.42 % -13.01%
  YoY % 20.47% -31.58% -23.08% 19.21% 45.23% -60.55% -
  Horiz. % 43.31% 35.95% 52.54% 68.30% 57.29% 39.45% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 60.30 111.10 145.71 167.86 70.71 55.09 71.48 -2.79%
  YoY % -45.72% -23.75% -13.20% 137.39% 28.35% -22.93% -
  Horiz. % 84.36% 155.43% 203.85% 234.83% 98.92% 77.07% 100.00%
EPS 11.68 7.76 18.39 20.98 12.32 6.06 11.21 0.69%
  YoY % 50.52% -57.80% -12.35% 70.29% 103.30% -45.94% -
  Horiz. % 104.19% 69.22% 164.05% 187.15% 109.90% 54.06% 100.00%
DPS 9.80 8.40 8.90 6.80 4.50 2.80 0.00 -
  YoY % 16.67% -5.62% 30.88% 51.11% 60.71% 0.00% -
  Horiz. % 350.00% 300.00% 317.86% 242.86% 160.71% 100.00% -
NAPS 0.4391 0.7152 0.7382 0.5003 0.3501 0.2501 0.1825 15.74%
  YoY % -38.60% -3.12% 47.55% 42.90% 39.98% 37.04% -
  Horiz. % 240.60% 391.89% 404.49% 274.14% 191.84% 137.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,288,746
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.77 31.72 28.37 24.13 7.33 5.50 3.64 46.30%
  YoY % 12.77% 11.81% 17.57% 229.20% 33.27% 51.10% -
  Horiz. % 982.69% 871.43% 779.40% 662.91% 201.37% 151.10% 100.00%
EPS 6.93 4.51 4.64 3.02 1.28 0.60 0.57 51.58%
  YoY % 53.66% -2.80% 53.64% 135.94% 113.33% 5.26% -
  Horiz. % 1,215.79% 791.23% 814.04% 529.82% 224.56% 105.26% 100.00%
DPS 5.81 2.40 1.73 0.98 0.47 0.28 0.00 -
  YoY % 142.08% 38.73% 76.53% 108.51% 67.86% 0.00% -
  Horiz. % 2,075.00% 857.14% 617.86% 350.00% 167.86% 100.00% -
NAPS 0.2605 0.2042 0.1437 0.0719 0.0363 0.0250 0.0093 74.18%
  YoY % 27.57% 42.10% 99.86% 98.07% 45.20% 168.82% -
  Horiz. % 2,801.08% 2,195.70% 1,545.16% 773.12% 390.32% 268.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 2.1100 2.9700 3.2500 3.0300 0.7150 0.3700 0.0000 -
P/RPS 3.50 2.67 2.23 1.81 1.01 0.67 0.00 -
  YoY % 31.09% 19.73% 23.20% 79.21% 50.75% 0.00% -
  Horiz. % 522.39% 398.51% 332.84% 270.15% 150.75% 100.00% -
P/EPS 18.07 18.81 13.64 14.44 5.80 6.11 0.00 -
  YoY % -3.93% 37.90% -5.54% 148.97% -5.07% 0.00% -
  Horiz. % 295.74% 307.86% 223.24% 236.33% 94.93% 100.00% -
EY 5.54 5.32 7.33 6.93 17.23 16.38 0.00 -
  YoY % 4.14% -27.42% 5.77% -59.78% 5.19% 0.00% -
  Horiz. % 33.82% 32.48% 44.75% 42.31% 105.19% 100.00% -
DY 4.64 2.83 2.74 2.24 6.29 7.57 0.00 -
  YoY % 63.96% 3.28% 22.32% -64.39% -16.91% 0.00% -
  Horiz. % 61.29% 37.38% 36.20% 29.59% 83.09% 100.00% -
P/NAPS 4.81 4.15 4.40 6.06 2.04 1.48 0.00 -
  YoY % 15.90% -5.68% -27.39% 197.06% 37.84% 0.00% -
  Horiz. % 325.00% 280.41% 297.30% 409.46% 137.84% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 25/08/11 -
Price 2.5000 3.0600 3.1300 3.2300 0.7850 0.3600 0.4250 -
P/RPS 4.15 2.75 2.15 1.92 1.11 0.65 0.59 38.38%
  YoY % 50.91% 27.91% 11.98% 72.97% 70.77% 10.17% -
  Horiz. % 703.39% 466.10% 364.41% 325.42% 188.14% 110.17% 100.00%
P/EPS 21.40 19.38 13.14 15.39 6.37 5.94 3.79 33.41%
  YoY % 10.42% 47.49% -14.62% 141.60% 7.24% 56.73% -
  Horiz. % 564.64% 511.35% 346.70% 406.07% 168.07% 156.73% 100.00%
EY 4.67 5.16 7.61 6.50 15.69 16.83 26.38 -25.05%
  YoY % -9.50% -32.19% 17.08% -58.57% -6.77% -36.20% -
  Horiz. % 17.70% 19.56% 28.85% 24.64% 59.48% 63.80% 100.00%
DY 3.92 2.75 2.84 2.11 5.73 7.78 0.00 -
  YoY % 42.55% -3.17% 34.60% -63.18% -26.35% 0.00% -
  Horiz. % 50.39% 35.35% 36.50% 27.12% 73.65% 100.00% -
P/NAPS 5.69 4.28 4.24 6.46 2.24 1.44 2.33 16.03%
  YoY % 32.94% 0.94% -34.37% 188.39% 55.56% -38.20% -
  Horiz. % 244.21% 183.69% 181.97% 277.25% 96.14% 61.80% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS