Highlights

[INARI] YoY Cumulative Quarter Result on 2014-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 04-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     119.46%    YoY -     62.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 749,053 556,628 568,589 449,795 377,957 116,703 95,138 41.00%
  YoY % 34.57% -2.10% 26.41% 19.01% 223.86% 22.67% -
  Horiz. % 787.33% 585.07% 597.65% 472.78% 397.27% 122.67% 100.00%
PBT 151,571 114,328 88,774 73,937 48,623 21,428 11,731 53.12%
  YoY % 32.58% 28.79% 20.07% 52.06% 126.91% 82.66% -
  Horiz. % 1,292.06% 974.58% 756.75% 630.27% 414.48% 182.66% 100.00%
Tax -13,808 -3,822 -3,440 -1,004 -2,674 -5,390 -1,584 43.41%
  YoY % -261.28% -11.10% -242.63% 62.45% 50.39% -240.28% -
  Horiz. % 871.72% 241.29% 217.17% 63.38% 168.81% 340.28% 100.00%
NP 137,763 110,506 85,334 72,933 45,949 16,038 10,147 54.39%
  YoY % 24.67% 29.50% 17.00% 58.73% 186.50% 58.06% -
  Horiz. % 1,357.67% 1,089.05% 840.98% 718.76% 452.83% 158.06% 100.00%
NP to SH 136,989 111,051 86,934 74,080 45,463 16,510 10,147 54.25%
  YoY % 23.36% 27.74% 17.35% 62.95% 175.37% 62.71% -
  Horiz. % 1,350.04% 1,094.42% 856.75% 730.07% 448.04% 162.71% 100.00%
Tax Rate 9.11 % 3.34 % 3.88 % 1.36 % 5.50 % 25.15 % 13.50 % -6.34%
  YoY % 172.75% -13.92% 185.29% -75.27% -78.13% 86.30% -
  Horiz. % 67.48% 24.74% 28.74% 10.07% 40.74% 186.30% 100.00%
Total Cost 611,290 446,122 483,255 376,862 332,008 100,665 84,991 38.89%
  YoY % 37.02% -7.68% 28.23% 13.51% 229.81% 18.44% -
  Horiz. % 719.24% 524.90% 568.60% 443.41% 390.64% 118.44% 100.00%
Net Worth 978,584 791,766 638,568 333,918 194,432 96,000 72,557 54.22%
  YoY % 23.60% 23.99% 91.24% 71.74% 102.53% 32.31% -
  Horiz. % 1,348.70% 1,091.23% 880.09% 460.21% 267.97% 132.31% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 97,614 46,111 38,180 26,436 13,625 5,716 3,902 70.93%
  YoY % 111.69% 20.77% 44.43% 94.02% 138.36% 46.47% -
  Horiz. % 2,501.21% 1,181.52% 978.31% 677.38% 349.12% 146.47% 100.00%
Div Payout % 71.26 % 41.52 % 43.92 % 35.69 % 29.97 % 34.62 % 38.46 % 10.82%
  YoY % 71.63% -5.46% 23.06% 19.09% -13.43% -9.98% -
  Horiz. % 185.28% 107.96% 114.20% 92.80% 77.93% 90.02% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 978,584 791,766 638,568 333,918 194,432 96,000 72,557 54.22%
  YoY % 23.60% 23.99% 91.24% 71.74% 102.53% 32.31% -
  Horiz. % 1,348.70% 1,091.23% 880.09% 460.21% 267.97% 132.31% 100.00%
NOSH 2,033,633 960,648 734,239 587,470 454,175 336,252 325,224 35.69%
  YoY % 111.69% 30.84% 24.98% 29.35% 35.07% 3.39% -
  Horiz. % 625.30% 295.38% 225.76% 180.64% 139.65% 103.39% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.39 % 19.85 % 15.01 % 16.21 % 12.16 % 13.74 % 10.67 % 9.49%
  YoY % -7.36% 32.25% -7.40% 33.31% -11.50% 28.77% -
  Horiz. % 172.35% 186.04% 140.67% 151.92% 113.96% 128.77% 100.00%
ROE 14.00 % 14.03 % 13.61 % 22.19 % 23.38 % 17.20 % 13.98 % 0.02%
  YoY % -0.21% 3.09% -38.67% -5.09% 35.93% 23.03% -
  Horiz. % 100.14% 100.36% 97.35% 158.73% 167.24% 123.03% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 36.83 57.94 77.44 76.56 83.22 34.71 29.25 3.91%
  YoY % -36.43% -25.18% 1.15% -8.00% 139.76% 18.67% -
  Horiz. % 125.91% 198.09% 264.75% 261.74% 284.51% 118.67% 100.00%
EPS 6.78 11.56 11.84 12.61 10.01 4.91 3.12 13.80%
  YoY % -41.35% -2.36% -6.11% 25.97% 103.87% 57.37% -
  Horiz. % 217.31% 370.51% 379.49% 404.17% 320.83% 157.37% 100.00%
DPS 4.80 4.80 5.20 4.50 3.00 1.70 1.20 25.97%
  YoY % 0.00% -7.69% 15.56% 50.00% 76.47% 41.67% -
  Horiz. % 400.00% 400.00% 433.33% 375.00% 250.00% 141.67% 100.00%
NAPS 0.4812 0.8242 0.8697 0.5684 0.4281 0.2855 0.2231 13.65%
  YoY % -41.62% -5.23% 53.01% 32.77% 49.95% 27.97% -
  Horiz. % 215.69% 369.43% 389.83% 254.77% 191.89% 127.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,190,429
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 23.48 17.45 17.82 14.10 11.85 3.66 2.98 41.02%
  YoY % 34.56% -2.08% 26.38% 18.99% 223.77% 22.82% -
  Horiz. % 787.92% 585.57% 597.99% 473.15% 397.65% 122.82% 100.00%
EPS 4.29 3.48 2.72 2.32 1.42 0.52 0.32 54.07%
  YoY % 23.28% 27.94% 17.24% 63.38% 173.08% 62.50% -
  Horiz. % 1,340.62% 1,087.50% 850.00% 725.00% 443.75% 162.50% 100.00%
DPS 3.06 1.45 1.20 0.83 0.43 0.18 0.12 71.48%
  YoY % 111.03% 20.83% 44.58% 93.02% 138.89% 50.00% -
  Horiz. % 2,550.00% 1,208.33% 1,000.00% 691.67% 358.33% 150.00% 100.00%
NAPS 0.3067 0.2482 0.2002 0.1047 0.0609 0.0301 0.0227 54.27%
  YoY % 23.57% 23.98% 91.21% 71.92% 102.33% 32.60% -
  Horiz. % 1,351.10% 1,093.39% 881.94% 461.23% 268.28% 132.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.4000 3.3200 4.5800 2.5400 1.6300 0.4000 0.3800 -
P/RPS 9.23 5.73 5.91 3.32 1.96 1.15 1.30 38.59%
  YoY % 61.08% -3.05% 78.01% 69.39% 70.43% -11.54% -
  Horiz. % 710.00% 440.77% 454.62% 255.38% 150.77% 88.46% 100.00%
P/EPS 50.47 28.72 38.68 20.14 16.28 8.15 12.18 26.71%
  YoY % 75.73% -25.75% 92.06% 23.71% 99.75% -33.09% -
  Horiz. % 414.37% 235.80% 317.57% 165.35% 133.66% 66.91% 100.00%
EY 1.98 3.48 2.59 4.96 6.14 12.28 8.21 -21.09%
  YoY % -43.10% 34.36% -47.78% -19.22% -50.00% 49.57% -
  Horiz. % 24.12% 42.39% 31.55% 60.41% 74.79% 149.57% 100.00%
DY 1.41 1.45 1.14 1.77 1.84 4.25 3.16 -12.57%
  YoY % -2.76% 27.19% -35.59% -3.80% -56.71% 34.49% -
  Horiz. % 44.62% 45.89% 36.08% 56.01% 58.23% 134.49% 100.00%
P/NAPS 7.07 4.03 5.27 4.47 3.81 1.40 1.70 26.78%
  YoY % 75.43% -23.53% 17.90% 17.32% 172.14% -17.65% -
  Horiz. % 415.88% 237.06% 310.00% 262.94% 224.12% 82.35% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 -
Price 3.4500 1.9100 3.3900 2.8600 1.9400 0.4250 0.3700 -
P/RPS 9.37 3.30 4.38 3.74 2.33 1.22 1.26 39.67%
  YoY % 183.94% -24.66% 17.11% 60.52% 90.98% -3.17% -
  Horiz. % 743.65% 261.90% 347.62% 296.83% 184.92% 96.83% 100.00%
P/EPS 51.22 16.52 28.63 22.68 19.38 8.66 11.86 27.58%
  YoY % 210.05% -42.30% 26.23% 17.03% 123.79% -26.98% -
  Horiz. % 431.87% 139.29% 241.40% 191.23% 163.41% 73.02% 100.00%
EY 1.95 6.05 3.49 4.41 5.16 11.55 8.43 -21.63%
  YoY % -67.77% 73.35% -20.86% -14.53% -55.32% 37.01% -
  Horiz. % 23.13% 71.77% 41.40% 52.31% 61.21% 137.01% 100.00%
DY 1.39 2.51 1.53 1.57 1.55 4.00 3.24 -13.14%
  YoY % -44.62% 64.05% -2.55% 1.29% -61.25% 23.46% -
  Horiz. % 42.90% 77.47% 47.22% 48.46% 47.84% 123.46% 100.00%
P/NAPS 7.17 2.32 3.90 5.03 4.53 1.49 1.66 27.59%
  YoY % 209.05% -40.51% -22.47% 11.04% 204.03% -10.24% -
  Horiz. % 431.93% 139.76% 234.94% 303.01% 272.89% 89.76% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers