Highlights

[INARI] YoY Cumulative Quarter Result on 2013-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -49.94%    YoY -     179.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 281,577 274,949 221,883 191,339 54,646 48,348 0 -
  YoY % 2.41% 23.92% 15.96% 250.14% 13.03% 0.00% -
  Horiz. % 582.40% 568.69% 458.93% 395.75% 113.03% 100.00% -
PBT 49,965 43,936 33,948 22,066 10,158 4,699 0 -
  YoY % 13.72% 29.42% 53.85% 117.23% 116.17% 0.00% -
  Horiz. % 1,063.31% 935.01% 722.45% 469.59% 216.17% 100.00% -
Tax -1,813 -1,447 -342 -1,192 -2,773 -740 0 -
  YoY % -25.29% -323.10% 71.31% 57.01% -274.73% 0.00% -
  Horiz. % 245.00% 195.54% 46.22% 161.08% 374.73% 100.00% -
NP 48,152 42,489 33,606 20,874 7,385 3,959 0 -
  YoY % 13.33% 26.43% 60.99% 182.65% 86.54% 0.00% -
  Horiz. % 1,216.27% 1,073.23% 848.85% 527.25% 186.54% 100.00% -
NP to SH 48,004 45,509 33,756 21,034 7,529 3,959 0 -
  YoY % 5.48% 34.82% 60.48% 179.37% 90.17% 0.00% -
  Horiz. % 1,212.53% 1,149.51% 852.64% 531.30% 190.17% 100.00% -
Tax Rate 3.63 % 3.29 % 1.01 % 5.40 % 27.30 % 15.75 % - % -
  YoY % 10.33% 225.74% -81.30% -80.22% 73.33% 0.00% -
  Horiz. % 23.05% 20.89% 6.41% 34.29% 173.33% 100.00% -
Total Cost 233,425 232,460 188,277 170,465 47,261 44,389 0 -
  YoY % 0.42% 23.47% 10.45% 260.69% 6.47% 0.00% -
  Horiz. % 525.86% 523.69% 424.15% 384.03% 106.47% 100.00% -
Net Worth 718,239 608,026 297,390 174,281 94,179 71,230 - -
  YoY % 18.13% 104.45% 70.64% 85.05% 32.22% 0.00% -
  Horiz. % 1,008.34% 853.61% 417.51% 244.67% 132.22% 100.00% -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 28,744 20,420 12,377 6,727 2,688 1,915 - -
  YoY % 40.76% 64.99% 83.98% 150.18% 40.37% 0.00% -
  Horiz. % 1,500.53% 1,066.00% 646.11% 351.18% 140.37% 100.00% -
Div Payout % 59.88 % 44.87 % 36.67 % 31.98 % 35.71 % 48.39 % - % -
  YoY % 33.45% 22.36% 14.67% -10.45% -26.20% 0.00% -
  Horiz. % 123.74% 92.73% 75.78% 66.09% 73.80% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 718,239 608,026 297,390 174,281 94,179 71,230 - -
  YoY % 18.13% 104.45% 70.64% 85.05% 32.22% 0.00% -
  Horiz. % 1,008.34% 853.61% 417.51% 244.67% 132.22% 100.00% -
NOSH 958,163 729,310 562,600 448,486 336,116 319,274 - -
  YoY % 31.38% 29.63% 25.44% 33.43% 5.28% 0.00% -
  Horiz. % 300.11% 228.43% 176.21% 140.47% 105.28% 100.00% -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.10 % 15.45 % 15.15 % 10.91 % 13.51 % 8.19 % - % -
  YoY % 10.68% 1.98% 38.86% -19.25% 64.96% 0.00% -
  Horiz. % 208.79% 188.64% 184.98% 133.21% 164.96% 100.00% -
ROE 6.68 % 7.48 % 11.35 % 12.07 % 7.99 % 5.56 % - % -
  YoY % -10.70% -34.10% -5.97% 51.06% 43.71% 0.00% -
  Horiz. % 120.14% 134.53% 204.14% 217.09% 143.71% 100.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.39 37.70 39.44 42.66 16.26 15.14 - -
  YoY % -22.04% -4.41% -7.55% 162.36% 7.40% 0.00% -
  Horiz. % 194.12% 249.01% 260.50% 281.77% 107.40% 100.00% -
EPS 5.01 6.24 6.00 4.69 2.24 1.24 0.00 -
  YoY % -19.71% 4.00% 27.93% 109.38% 80.65% 0.00% -
  Horiz. % 404.03% 503.23% 483.87% 378.23% 180.65% 100.00% -
DPS 3.00 2.80 2.20 1.50 0.80 0.60 0.00 -
  YoY % 7.14% 27.27% 46.67% 87.50% 33.33% 0.00% -
  Horiz. % 500.00% 466.67% 366.67% 250.00% 133.33% 100.00% -
NAPS 0.7496 0.8337 0.5286 0.3886 0.2802 0.2231 - -
  YoY % -10.09% 57.72% 36.03% 38.69% 25.59% 0.00% -
  Horiz. % 335.99% 373.69% 236.93% 174.18% 125.59% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,271,213
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.61 8.41 6.78 5.85 1.67 1.48 - -
  YoY % 2.38% 24.04% 15.90% 250.30% 12.84% 0.00% -
  Horiz. % 581.76% 568.24% 458.11% 395.27% 112.84% 100.00% -
EPS 1.47 1.39 1.03 0.64 0.23 0.12 0.00 -
  YoY % 5.76% 34.95% 60.94% 178.26% 91.67% 0.00% -
  Horiz. % 1,225.00% 1,158.33% 858.33% 533.33% 191.67% 100.00% -
DPS 0.88 0.62 0.38 0.21 0.08 0.06 0.00 -
  YoY % 41.94% 63.16% 80.95% 162.50% 33.33% 0.00% -
  Horiz. % 1,466.67% 1,033.33% 633.33% 350.00% 133.33% 100.00% -
NAPS 0.2196 0.1859 0.0909 0.0533 0.0288 0.0218 - -
  YoY % 18.13% 104.51% 70.54% 85.07% 32.11% 0.00% -
  Horiz. % 1,007.34% 852.75% 416.97% 244.50% 132.11% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 3.3200 3.3900 3.2300 1.0200 0.3400 0.3600 0.0000 -
P/RPS 11.30 8.99 8.19 2.39 2.09 2.38 0.00 -
  YoY % 25.70% 9.77% 242.68% 14.35% -12.18% 0.00% -
  Horiz. % 474.79% 377.73% 344.12% 100.42% 87.82% 100.00% -
P/EPS 66.27 54.33 53.83 21.75 15.18 29.03 0.00 -
  YoY % 21.98% 0.93% 147.49% 43.28% -47.71% 0.00% -
  Horiz. % 228.28% 187.15% 185.43% 74.92% 52.29% 100.00% -
EY 1.51 1.84 1.86 4.60 6.59 3.44 0.00 -
  YoY % -17.93% -1.08% -59.57% -30.20% 91.57% 0.00% -
  Horiz. % 43.90% 53.49% 54.07% 133.72% 191.57% 100.00% -
DY 0.90 0.83 0.68 1.47 2.35 1.67 0.00 -
  YoY % 8.43% 22.06% -53.74% -37.45% 40.72% 0.00% -
  Horiz. % 53.89% 49.70% 40.72% 88.02% 140.72% 100.00% -
P/NAPS 4.43 4.07 6.11 2.62 1.21 1.61 0.00 -
  YoY % 8.85% -33.39% 133.21% 116.53% -24.84% 0.00% -
  Horiz. % 275.16% 252.80% 379.50% 162.73% 75.16% 100.00% -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 12/11/15 25/11/14 26/11/13 20/11/12 24/11/11 - -
Price 3.3000 3.8200 2.8800 1.5200 0.3200 0.3700 0.0000 -
P/RPS 11.23 10.13 7.30 3.56 1.97 2.44 0.00 -
  YoY % 10.86% 38.77% 105.06% 80.71% -19.26% 0.00% -
  Horiz. % 460.25% 415.16% 299.18% 145.90% 80.74% 100.00% -
P/EPS 65.87 61.22 48.00 32.41 14.29 29.84 0.00 -
  YoY % 7.60% 27.54% 48.10% 126.80% -52.11% 0.00% -
  Horiz. % 220.74% 205.16% 160.86% 108.61% 47.89% 100.00% -
EY 1.52 1.63 2.08 3.09 7.00 3.35 0.00 -
  YoY % -6.75% -21.63% -32.69% -55.86% 108.96% 0.00% -
  Horiz. % 45.37% 48.66% 62.09% 92.24% 208.96% 100.00% -
DY 0.91 0.73 0.76 0.99 2.50 1.62 0.00 -
  YoY % 24.66% -3.95% -23.23% -60.40% 54.32% 0.00% -
  Horiz. % 56.17% 45.06% 46.91% 61.11% 154.32% 100.00% -
P/NAPS 4.40 4.58 5.45 3.91 1.14 1.66 0.00 -
  YoY % -3.93% -15.96% 39.39% 242.98% -31.33% 0.00% -
  Horiz. % 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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