Highlights

[INARI] YoY Annualized Quarter Result on 2015-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 12-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     19.34%    YoY -     34.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,302,884 1,492,356 1,126,308 1,099,796 887,532 765,356 218,584 34.63%
  YoY % -12.70% 32.50% 2.41% 23.92% 15.96% 250.14% -
  Horiz. % 596.06% 682.74% 515.27% 503.15% 406.04% 350.14% 100.00%
PBT 259,592 294,672 199,860 175,744 135,792 88,264 40,632 36.20%
  YoY % -11.90% 47.44% 13.72% 29.42% 53.85% 117.23% -
  Horiz. % 638.89% 725.22% 491.88% 432.53% 334.20% 217.23% 100.00%
Tax -19,120 -19,892 -7,252 -5,788 -1,368 -4,768 -11,092 9.50%
  YoY % 3.88% -174.30% -25.29% -323.10% 71.31% 57.01% -
  Horiz. % 172.38% 179.34% 65.38% 52.18% 12.33% 42.99% 100.00%
NP 240,472 274,780 192,608 169,956 134,424 83,496 29,540 41.81%
  YoY % -12.49% 42.66% 13.33% 26.43% 60.99% 182.65% -
  Horiz. % 814.06% 930.20% 652.02% 575.34% 455.06% 282.65% 100.00%
NP to SH 240,620 273,504 192,016 182,036 135,024 84,136 30,116 41.37%
  YoY % -12.02% 42.44% 5.48% 34.82% 60.48% 179.37% -
  Horiz. % 798.98% 908.17% 637.59% 604.45% 448.35% 279.37% 100.00%
Tax Rate 7.37 % 6.75 % 3.63 % 3.29 % 1.01 % 5.40 % 27.30 % -19.60%
  YoY % 9.19% 85.95% 10.33% 225.74% -81.30% -80.22% -
  Horiz. % 27.00% 24.73% 13.30% 12.05% 3.70% 19.78% 100.00%
Total Cost 1,062,412 1,217,576 933,700 929,840 753,108 681,860 189,044 33.32%
  YoY % -12.74% 30.40% 0.42% 23.47% 10.45% 260.69% -
  Horiz. % 561.99% 644.07% 493.91% 491.86% 398.38% 360.69% 100.00%
Net Worth 1,092,184 907,937 718,239 608,026 297,390 174,281 94,179 50.42%
  YoY % 20.29% 26.41% 18.13% 104.45% 70.64% 85.05% -
  Horiz. % 1,159.68% 964.05% 762.63% 645.60% 315.77% 185.05% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 201,672 184,474 114,979 81,682 49,508 26,909 10,755 62.96%
  YoY % 9.32% 60.44% 40.76% 64.99% 83.98% 150.18% -
  Horiz. % 1,875.03% 1,715.13% 1,069.01% 759.44% 460.30% 250.18% 100.00%
Div Payout % 83.81 % 67.45 % 59.88 % 44.87 % 36.67 % 31.98 % 35.71 % 15.27%
  YoY % 24.26% 12.64% 33.45% 22.36% 14.67% -10.45% -
  Horiz. % 234.70% 188.88% 167.68% 125.65% 102.69% 89.55% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,092,184 907,937 718,239 608,026 297,390 174,281 94,179 50.42%
  YoY % 20.29% 26.41% 18.13% 104.45% 70.64% 85.05% -
  Horiz. % 1,159.68% 964.05% 762.63% 645.60% 315.77% 185.05% 100.00%
NOSH 3,151,139 2,005,161 958,163 729,310 562,600 448,486 336,116 45.19%
  YoY % 57.15% 109.27% 31.38% 29.63% 25.44% 33.43% -
  Horiz. % 937.52% 596.57% 285.07% 216.98% 167.38% 133.43% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.46 % 18.41 % 17.10 % 15.45 % 15.15 % 10.91 % 13.51 % 5.34%
  YoY % 0.27% 7.66% 10.68% 1.98% 38.86% -19.25% -
  Horiz. % 136.64% 136.27% 126.57% 114.36% 112.14% 80.75% 100.00%
ROE 22.03 % 30.12 % 26.73 % 29.94 % 45.40 % 48.28 % 31.98 % -6.02%
  YoY % -26.86% 12.68% -10.72% -34.05% -5.97% 50.97% -
  Horiz. % 68.89% 94.18% 83.58% 93.62% 141.96% 150.97% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.35 74.43 117.55 150.80 157.76 170.65 65.03 -7.27%
  YoY % -44.44% -36.68% -22.05% -4.41% -7.55% 162.42% -
  Horiz. % 63.59% 114.45% 180.76% 231.89% 242.60% 262.42% 100.00%
EPS 7.64 13.64 20.04 24.96 24.00 18.76 8.96 -2.62%
  YoY % -43.99% -31.94% -19.71% 4.00% 27.93% 109.38% -
  Horiz. % 85.27% 152.23% 223.66% 278.57% 267.86% 209.38% 100.00%
DPS 6.40 9.20 12.00 11.20 8.80 6.00 3.20 12.24%
  YoY % -30.43% -23.33% 7.14% 27.27% 46.67% 87.50% -
  Horiz. % 200.00% 287.50% 375.00% 350.00% 275.00% 187.50% 100.00%
NAPS 0.3466 0.4528 0.7496 0.8337 0.5286 0.3886 0.2802 3.61%
  YoY % -23.45% -39.59% -10.09% 57.72% 36.03% 38.69% -
  Horiz. % 123.70% 161.60% 267.52% 297.54% 188.65% 138.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,306,730
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.40 45.13 34.06 33.26 26.84 23.15 6.61 34.63%
  YoY % -12.70% 32.50% 2.41% 23.92% 15.94% 250.23% -
  Horiz. % 596.07% 682.75% 515.28% 503.18% 406.05% 350.23% 100.00%
EPS 7.28 8.27 5.81 5.51 4.08 2.54 0.91 41.40%
  YoY % -11.97% 42.34% 5.44% 35.05% 60.63% 179.12% -
  Horiz. % 800.00% 908.79% 638.46% 605.49% 448.35% 279.12% 100.00%
DPS 6.10 5.58 3.48 2.47 1.50 0.81 0.33 62.57%
  YoY % 9.32% 60.34% 40.89% 64.67% 85.19% 145.45% -
  Horiz. % 1,848.48% 1,690.91% 1,054.55% 748.48% 454.55% 245.45% 100.00%
NAPS 0.3303 0.2746 0.2172 0.1839 0.0899 0.0527 0.0285 50.41%
  YoY % 20.28% 26.43% 18.11% 104.56% 70.59% 84.91% -
  Horiz. % 1,158.95% 963.51% 762.11% 645.26% 315.44% 184.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.2800 2.5400 3.3200 3.3900 3.2300 1.0200 0.3400 -
P/RPS 5.51 3.41 2.82 2.25 2.05 0.60 0.52 48.18%
  YoY % 61.58% 20.92% 25.33% 9.76% 241.67% 15.38% -
  Horiz. % 1,059.62% 655.77% 542.31% 432.69% 394.23% 115.38% 100.00%
P/EPS 29.86 18.62 16.57 13.58 13.46 5.44 3.79 41.04%
  YoY % 60.37% 12.37% 22.02% 0.89% 147.43% 43.54% -
  Horiz. % 787.86% 491.29% 437.20% 358.31% 355.15% 143.54% 100.00%
EY 3.35 5.37 6.04 7.36 7.43 18.39 26.35 -29.08%
  YoY % -37.62% -11.09% -17.93% -0.94% -59.60% -30.21% -
  Horiz. % 12.71% 20.38% 22.92% 27.93% 28.20% 69.79% 100.00%
DY 2.81 3.62 3.61 3.30 2.72 5.88 9.41 -18.24%
  YoY % -22.38% 0.28% 9.39% 21.32% -53.74% -37.51% -
  Horiz. % 29.86% 38.47% 38.36% 35.07% 28.91% 62.49% 100.00%
P/NAPS 6.58 5.61 4.43 4.07 6.11 2.62 1.21 32.59%
  YoY % 17.29% 26.64% 8.85% -33.39% 133.21% 116.53% -
  Horiz. % 543.80% 463.64% 366.12% 336.36% 504.96% 216.53% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 20/11/12 -
Price 1.7100 2.8300 3.3000 3.8200 2.8800 1.5200 0.3200 -
P/RPS 4.14 3.80 2.81 2.53 1.83 0.89 0.49 42.69%
  YoY % 8.95% 35.23% 11.07% 38.25% 105.62% 81.63% -
  Horiz. % 844.90% 775.51% 573.47% 516.33% 373.47% 181.63% 100.00%
P/EPS 22.39 20.75 16.47 15.30 12.00 8.10 3.57 35.78%
  YoY % 7.90% 25.99% 7.65% 27.50% 48.15% 126.89% -
  Horiz. % 627.17% 581.23% 461.34% 428.57% 336.13% 226.89% 100.00%
EY 4.47 4.82 6.07 6.53 8.33 12.34 28.00 -26.34%
  YoY % -7.26% -20.59% -7.04% -21.61% -32.50% -55.93% -
  Horiz. % 15.96% 17.21% 21.68% 23.32% 29.75% 44.07% 100.00%
DY 3.74 3.25 3.64 2.93 3.06 3.95 10.00 -15.11%
  YoY % 15.08% -10.71% 24.23% -4.25% -22.53% -60.50% -
  Horiz. % 37.40% 32.50% 36.40% 29.30% 30.60% 39.50% 100.00%
P/NAPS 4.93 6.25 4.40 4.58 5.45 3.91 1.14 27.63%
  YoY % -21.12% 42.05% -3.93% -15.96% 39.39% 242.98% -
  Horiz. % 432.46% 548.25% 385.96% 401.75% 478.07% 342.98% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS