Highlights

[INARI] YoY Annualized Quarter Result on 2014-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     36.09%    YoY -     60.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,492,356 1,126,308 1,099,796 887,532 765,356 218,584 193,392 40.53%
  YoY % 32.50% 2.41% 23.92% 15.96% 250.14% 13.03% -
  Horiz. % 771.67% 582.40% 568.69% 458.93% 395.75% 113.03% 100.00%
PBT 294,672 199,860 175,744 135,792 88,264 40,632 18,796 58.14%
  YoY % 47.44% 13.72% 29.42% 53.85% 117.23% 116.17% -
  Horiz. % 1,567.74% 1,063.31% 935.01% 722.45% 469.59% 216.17% 100.00%
Tax -19,892 -7,252 -5,788 -1,368 -4,768 -11,092 -2,960 37.33%
  YoY % -174.30% -25.29% -323.10% 71.31% 57.01% -274.73% -
  Horiz. % 672.03% 245.00% 195.54% 46.22% 161.08% 374.73% 100.00%
NP 274,780 192,608 169,956 134,424 83,496 29,540 15,836 60.83%
  YoY % 42.66% 13.33% 26.43% 60.99% 182.65% 86.54% -
  Horiz. % 1,735.16% 1,216.27% 1,073.23% 848.85% 527.25% 186.54% 100.00%
NP to SH 273,504 192,016 182,036 135,024 84,136 30,116 15,836 60.71%
  YoY % 42.44% 5.48% 34.82% 60.48% 179.37% 90.17% -
  Horiz. % 1,727.10% 1,212.53% 1,149.51% 852.64% 531.30% 190.17% 100.00%
Tax Rate 6.75 % 3.63 % 3.29 % 1.01 % 5.40 % 27.30 % 15.75 % -13.16%
  YoY % 85.95% 10.33% 225.74% -81.30% -80.22% 73.33% -
  Horiz. % 42.86% 23.05% 20.89% 6.41% 34.29% 173.33% 100.00%
Total Cost 1,217,576 933,700 929,840 753,108 681,860 189,044 177,556 37.79%
  YoY % 30.40% 0.42% 23.47% 10.45% 260.69% 6.47% -
  Horiz. % 685.74% 525.86% 523.69% 424.15% 384.03% 106.47% 100.00%
Net Worth 907,937 718,239 608,026 297,390 174,281 94,179 71,230 52.78%
  YoY % 26.41% 18.13% 104.45% 70.64% 85.05% 32.22% -
  Horiz. % 1,274.65% 1,008.34% 853.61% 417.51% 244.67% 132.22% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 184,474 114,979 81,682 49,508 26,909 10,755 7,662 69.84%
  YoY % 60.44% 40.76% 64.99% 83.98% 150.18% 40.37% -
  Horiz. % 2,407.48% 1,500.53% 1,066.00% 646.11% 351.18% 140.37% 100.00%
Div Payout % 67.45 % 59.88 % 44.87 % 36.67 % 31.98 % 35.71 % 48.39 % 5.69%
  YoY % 12.64% 33.45% 22.36% 14.67% -10.45% -26.20% -
  Horiz. % 139.39% 123.74% 92.73% 75.78% 66.09% 73.80% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 907,937 718,239 608,026 297,390 174,281 94,179 71,230 52.78%
  YoY % 26.41% 18.13% 104.45% 70.64% 85.05% 32.22% -
  Horiz. % 1,274.65% 1,008.34% 853.61% 417.51% 244.67% 132.22% 100.00%
NOSH 2,005,161 958,163 729,310 562,600 448,486 336,116 319,274 35.79%
  YoY % 109.27% 31.38% 29.63% 25.44% 33.43% 5.28% -
  Horiz. % 628.04% 300.11% 228.43% 176.21% 140.47% 105.28% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 18.41 % 17.10 % 15.45 % 15.15 % 10.91 % 13.51 % 8.19 % 14.44%
  YoY % 7.66% 10.68% 1.98% 38.86% -19.25% 64.96% -
  Horiz. % 224.79% 208.79% 188.64% 184.98% 133.21% 164.96% 100.00%
ROE 30.12 % 26.73 % 29.94 % 45.40 % 48.28 % 31.98 % 22.23 % 5.19%
  YoY % 12.68% -10.72% -34.05% -5.97% 50.97% 43.86% -
  Horiz. % 135.49% 120.24% 134.68% 204.23% 217.18% 143.86% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 74.43 117.55 150.80 157.76 170.65 65.03 60.57 3.49%
  YoY % -36.68% -22.05% -4.41% -7.55% 162.42% 7.36% -
  Horiz. % 122.88% 194.07% 248.97% 260.46% 281.74% 107.36% 100.00%
EPS 13.64 20.04 24.96 24.00 18.76 8.96 4.96 18.35%
  YoY % -31.94% -19.71% 4.00% 27.93% 109.38% 80.65% -
  Horiz. % 275.00% 404.03% 503.23% 483.87% 378.23% 180.65% 100.00%
DPS 9.20 12.00 11.20 8.80 6.00 3.20 2.40 25.08%
  YoY % -23.33% 7.14% 27.27% 46.67% 87.50% 33.33% -
  Horiz. % 383.33% 500.00% 466.67% 366.67% 250.00% 133.33% 100.00%
NAPS 0.4528 0.7496 0.8337 0.5286 0.3886 0.2802 0.2231 12.51%
  YoY % -39.59% -10.09% 57.72% 36.03% 38.69% 25.59% -
  Horiz. % 202.96% 335.99% 373.69% 236.93% 174.18% 125.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,224,628
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 46.28 34.93 34.11 27.52 23.73 6.78 6.00 40.52%
  YoY % 32.49% 2.40% 23.95% 15.97% 250.00% 13.00% -
  Horiz. % 771.33% 582.17% 568.50% 458.67% 395.50% 113.00% 100.00%
EPS 8.48 5.95 5.65 4.19 2.61 0.93 0.49 60.76%
  YoY % 42.52% 5.31% 34.84% 60.54% 180.65% 89.80% -
  Horiz. % 1,730.61% 1,214.29% 1,153.06% 855.10% 532.65% 189.80% 100.00%
DPS 5.72 3.57 2.53 1.54 0.83 0.33 0.24 69.56%
  YoY % 60.22% 41.11% 64.29% 85.54% 151.52% 37.50% -
  Horiz. % 2,383.33% 1,487.50% 1,054.17% 641.67% 345.83% 137.50% 100.00%
NAPS 0.2816 0.2227 0.1886 0.0922 0.0540 0.0292 0.0221 52.77%
  YoY % 26.45% 18.08% 104.56% 70.74% 84.93% 32.13% -
  Horiz. % 1,274.21% 1,007.69% 853.39% 417.19% 244.34% 132.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.5400 3.3200 3.3900 3.2300 1.0200 0.3400 0.3600 -
P/RPS 3.41 2.82 2.25 2.05 0.60 0.52 0.59 33.93%
  YoY % 20.92% 25.33% 9.76% 241.67% 15.38% -11.86% -
  Horiz. % 577.97% 477.97% 381.36% 347.46% 101.69% 88.14% 100.00%
P/EPS 18.62 16.57 13.58 13.46 5.44 3.79 7.26 16.98%
  YoY % 12.37% 22.02% 0.89% 147.43% 43.54% -47.80% -
  Horiz. % 256.47% 228.24% 187.05% 185.40% 74.93% 52.20% 100.00%
EY 5.37 6.04 7.36 7.43 18.39 26.35 13.78 -14.52%
  YoY % -11.09% -17.93% -0.94% -59.60% -30.21% 91.22% -
  Horiz. % 38.97% 43.83% 53.41% 53.92% 133.45% 191.22% 100.00%
DY 3.62 3.61 3.30 2.72 5.88 9.41 6.67 -9.68%
  YoY % 0.28% 9.39% 21.32% -53.74% -37.51% 41.08% -
  Horiz. % 54.27% 54.12% 49.48% 40.78% 88.16% 141.08% 100.00%
P/NAPS 5.61 4.43 4.07 6.11 2.62 1.21 1.61 23.10%
  YoY % 26.64% 8.85% -33.39% 133.21% 116.53% -24.84% -
  Horiz. % 348.45% 275.16% 252.80% 379.50% 162.73% 75.16% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 20/11/12 24/11/11 -
Price 2.8300 3.3000 3.8200 2.8800 1.5200 0.3200 0.3700 -
P/RPS 3.80 2.81 2.53 1.83 0.89 0.49 0.61 35.61%
  YoY % 35.23% 11.07% 38.25% 105.62% 81.63% -19.67% -
  Horiz. % 622.95% 460.66% 414.75% 300.00% 145.90% 80.33% 100.00%
P/EPS 20.75 16.47 15.30 12.00 8.10 3.57 7.46 18.57%
  YoY % 25.99% 7.65% 27.50% 48.15% 126.89% -52.14% -
  Horiz. % 278.15% 220.78% 205.09% 160.86% 108.58% 47.86% 100.00%
EY 4.82 6.07 6.53 8.33 12.34 28.00 13.41 -15.67%
  YoY % -20.59% -7.04% -21.61% -32.50% -55.93% 108.80% -
  Horiz. % 35.94% 45.26% 48.70% 62.12% 92.02% 208.80% 100.00%
DY 3.25 3.64 2.93 3.06 3.95 10.00 6.49 -10.88%
  YoY % -10.71% 24.23% -4.25% -22.53% -60.50% 54.08% -
  Horiz. % 50.08% 56.09% 45.15% 47.15% 60.86% 154.08% 100.00%
P/NAPS 6.25 4.40 4.58 5.45 3.91 1.14 1.66 24.70%
  YoY % 42.05% -3.93% -15.96% 39.39% 242.98% -31.33% -
  Horiz. % 376.51% 265.06% 275.90% 328.31% 235.54% 68.67% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers