Highlights

[INARI] YoY Annualized Quarter Result on 2015-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 20-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     2.00%    YoY -     53.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,376,042 1,176,311 1,043,120 933,099 793,655 241,140 180,775 40.23%
  YoY % 16.98% 12.77% 11.79% 17.57% 229.13% 33.39% -
  Horiz. % 761.19% 650.70% 577.03% 516.17% 439.03% 133.39% 100.00%
PBT 295,458 240,828 153,131 151,967 106,934 43,289 20,302 56.22%
  YoY % 22.68% 57.27% 0.77% 42.11% 147.02% 113.23% -
  Horiz. % 1,455.31% 1,186.23% 754.27% 748.53% 526.72% 213.23% 100.00%
Tax -35,328 -12,105 -6,040 -1,719 -6,535 -2,046 -1,016 80.61%
  YoY % -191.85% -100.41% -251.37% 73.70% -219.40% -101.38% -
  Horiz. % 3,477.17% 1,191.44% 594.49% 169.19% 643.21% 201.38% 100.00%
NP 260,130 228,723 147,091 150,248 100,399 41,243 19,286 54.25%
  YoY % 13.73% 55.50% -2.10% 49.65% 143.43% 113.85% -
  Horiz. % 1,348.80% 1,185.95% 762.68% 779.05% 520.58% 213.85% 100.00%
NP to SH 249,266 227,853 148,254 152,535 99,220 42,014 19,887 52.38%
  YoY % 9.40% 53.69% -2.81% 53.73% 136.16% 111.26% -
  Horiz. % 1,253.41% 1,145.74% 745.48% 767.01% 498.92% 211.26% 100.00%
Tax Rate 11.96 % 5.03 % 3.94 % 1.13 % 6.11 % 4.73 % 5.00 % 15.64%
  YoY % 137.77% 27.66% 248.67% -81.51% 29.18% -5.40% -
  Horiz. % 239.20% 100.60% 78.80% 22.60% 122.20% 94.60% 100.00%
Total Cost 1,115,912 947,588 896,029 782,851 693,256 199,897 161,489 37.99%
  YoY % 17.76% 5.75% 14.46% 12.92% 246.81% 23.78% -
  Horiz. % 691.01% 586.78% 554.85% 484.77% 429.29% 123.78% 100.00%
Net Worth 1,073,757 856,594 671,508 472,714 236,542 119,392 82,074 53.47%
  YoY % 25.35% 27.56% 42.05% 99.84% 98.12% 45.47% -
  Horiz. % 1,308.27% 1,043.67% 818.17% 575.96% 288.20% 145.47% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 266,771 191,178 78,868 56,992 32,150 15,346 9,188 75.27%
  YoY % 39.54% 142.40% 38.38% 77.27% 109.50% 67.01% -
  Horiz. % 2,903.26% 2,080.57% 858.32% 620.24% 349.89% 167.01% 100.00%
Div Payout % 107.02 % 83.90 % 53.20 % 37.36 % 32.40 % 36.53 % 46.20 % 15.02%
  YoY % 27.56% 57.71% 42.40% 15.31% -11.31% -20.93% -
  Horiz. % 231.65% 181.60% 115.15% 80.87% 70.13% 79.07% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,073,757 856,594 671,508 472,714 236,542 119,392 82,074 53.47%
  YoY % 25.35% 27.56% 42.05% 99.84% 98.12% 45.47% -
  Horiz. % 1,308.27% 1,043.67% 818.17% 575.96% 288.20% 145.47% 100.00%
NOSH 3,175,857 1,950,796 938,910 640,361 472,801 341,022 328,168 45.96%
  YoY % 62.80% 107.77% 46.62% 35.44% 38.64% 3.92% -
  Horiz. % 967.75% 594.45% 286.11% 195.13% 144.07% 103.92% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.90 % 19.44 % 14.10 % 16.10 % 12.65 % 17.10 % 10.67 % 9.99%
  YoY % -2.78% 37.87% -12.42% 27.27% -26.02% 60.26% -
  Horiz. % 177.13% 182.19% 132.15% 150.89% 118.56% 160.26% 100.00%
ROE 23.21 % 26.60 % 22.08 % 32.27 % 41.95 % 35.19 % 24.23 % -0.71%
  YoY % -12.74% 20.47% -31.58% -23.08% 19.21% 45.23% -
  Horiz. % 95.79% 109.78% 91.13% 133.18% 173.13% 145.23% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 43.33 60.30 111.10 145.71 167.86 70.71 55.09 -3.92%
  YoY % -28.14% -45.72% -23.75% -13.20% 137.39% 28.35% -
  Horiz. % 78.65% 109.46% 201.67% 264.49% 304.70% 128.35% 100.00%
EPS 8.08 11.68 7.76 18.39 20.98 12.32 6.06 4.91%
  YoY % -30.82% 50.52% -57.80% -12.35% 70.29% 103.30% -
  Horiz. % 133.33% 192.74% 128.05% 303.47% 346.20% 203.30% 100.00%
DPS 8.40 9.80 8.40 8.90 6.80 4.50 2.80 20.08%
  YoY % -14.29% 16.67% -5.62% 30.88% 51.11% 60.71% -
  Horiz. % 300.00% 350.00% 300.00% 317.86% 242.86% 160.71% 100.00%
NAPS 0.3381 0.4391 0.7152 0.7382 0.5003 0.3501 0.2501 5.15%
  YoY % -23.00% -38.60% -3.12% 47.55% 42.90% 39.98% -
  Horiz. % 135.19% 175.57% 285.97% 295.16% 200.04% 139.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,193,150
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 43.09 36.84 32.67 29.22 24.85 7.55 5.66 40.24%
  YoY % 16.97% 12.76% 11.81% 17.59% 229.14% 33.39% -
  Horiz. % 761.31% 650.88% 577.21% 516.25% 439.05% 133.39% 100.00%
EPS 7.81 7.14 4.64 4.78 3.11 1.32 0.62 52.51%
  YoY % 9.38% 53.88% -2.93% 53.70% 135.61% 112.90% -
  Horiz. % 1,259.68% 1,151.61% 748.39% 770.97% 501.61% 212.90% 100.00%
DPS 8.35 5.99 2.47 1.78 1.01 0.48 0.29 75.03%
  YoY % 39.40% 142.51% 38.76% 76.24% 110.42% 65.52% -
  Horiz. % 2,879.31% 2,065.52% 851.72% 613.79% 348.28% 165.52% 100.00%
NAPS 0.3363 0.2683 0.2103 0.1480 0.0741 0.0374 0.0257 53.48%
  YoY % 25.34% 27.58% 42.09% 99.73% 98.13% 45.53% -
  Horiz. % 1,308.56% 1,043.97% 818.29% 575.88% 288.33% 145.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.2600 2.1100 2.9700 3.2500 3.0300 0.7150 0.3700 -
P/RPS 5.22 3.50 2.67 2.23 1.81 1.01 0.67 40.78%
  YoY % 49.14% 31.09% 19.73% 23.20% 79.21% 50.75% -
  Horiz. % 779.10% 522.39% 398.51% 332.84% 270.15% 150.75% 100.00%
P/EPS 28.79 18.07 18.81 13.64 14.44 5.80 6.11 29.46%
  YoY % 59.32% -3.93% 37.90% -5.54% 148.97% -5.07% -
  Horiz. % 471.19% 295.74% 307.86% 223.24% 236.33% 94.93% 100.00%
EY 3.47 5.54 5.32 7.33 6.93 17.23 16.38 -22.78%
  YoY % -37.36% 4.14% -27.42% 5.77% -59.78% 5.19% -
  Horiz. % 21.18% 33.82% 32.48% 44.75% 42.31% 105.19% 100.00%
DY 3.72 4.64 2.83 2.74 2.24 6.29 7.57 -11.16%
  YoY % -19.83% 63.96% 3.28% 22.32% -64.39% -16.91% -
  Horiz. % 49.14% 61.29% 37.38% 36.20% 29.59% 83.09% 100.00%
P/NAPS 6.68 4.81 4.15 4.40 6.06 2.04 1.48 28.54%
  YoY % 38.88% 15.90% -5.68% -27.39% 197.06% 37.84% -
  Horiz. % 451.35% 325.00% 280.41% 297.30% 409.46% 137.84% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 -
Price 2.3700 2.5000 3.0600 3.1300 3.2300 0.7850 0.3600 -
P/RPS 5.47 4.15 2.75 2.15 1.92 1.11 0.65 42.60%
  YoY % 31.81% 50.91% 27.91% 11.98% 72.97% 70.77% -
  Horiz. % 841.54% 638.46% 423.08% 330.77% 295.38% 170.77% 100.00%
P/EPS 30.20 21.40 19.38 13.14 15.39 6.37 5.94 31.11%
  YoY % 41.12% 10.42% 47.49% -14.62% 141.60% 7.24% -
  Horiz. % 508.42% 360.27% 326.26% 221.21% 259.09% 107.24% 100.00%
EY 3.31 4.67 5.16 7.61 6.50 15.69 16.83 -23.73%
  YoY % -29.12% -9.50% -32.19% 17.08% -58.57% -6.77% -
  Horiz. % 19.67% 27.75% 30.66% 45.22% 38.62% 93.23% 100.00%
DY 3.54 3.92 2.75 2.84 2.11 5.73 7.78 -12.29%
  YoY % -9.69% 42.55% -3.17% 34.60% -63.18% -26.35% -
  Horiz. % 45.50% 50.39% 35.35% 36.50% 27.12% 73.65% 100.00%
P/NAPS 7.01 5.69 4.28 4.24 6.46 2.24 1.44 30.17%
  YoY % 23.20% 32.94% 0.94% -34.37% 188.39% 55.56% -
  Horiz. % 486.81% 395.14% 297.22% 294.44% 448.61% 155.56% 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.
 


 

227  283  509  1244 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers