Highlights

[INARI] YoY Cumulative Quarter Result on 2014-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 15-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     54.91%    YoY -     143.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 830,661 785,910 678,083 569,771 173,479 138,976 76,962 48.61%
  YoY % 5.69% 15.90% 19.01% 228.44% 24.83% 80.58% -
  Horiz. % 1,079.31% 1,021.17% 881.06% 740.33% 225.41% 180.58% 100.00%
PBT 168,605 111,805 111,898 75,796 29,752 16,459 15,224 49.24%
  YoY % 50.80% -0.08% 47.63% 154.76% 80.76% 8.11% -
  Horiz. % 1,107.49% 734.40% 735.01% 497.87% 195.43% 108.11% 100.00%
Tax -5,937 -3,728 -1,772 -4,349 -1,277 -2,304 -574 47.56%
  YoY % -59.25% -110.38% 59.26% -240.56% 44.57% -301.39% -
  Horiz. % 1,034.32% 649.48% 308.71% 757.67% 222.47% 401.39% 100.00%
NP 162,668 108,077 110,126 71,447 28,475 14,155 14,650 49.31%
  YoY % 50.51% -1.86% 54.14% 150.91% 101.17% -3.38% -
  Horiz. % 1,110.36% 737.73% 751.71% 487.69% 194.37% 96.62% 100.00%
NP to SH 162,229 108,336 112,158 70,429 28,898 14,405 14,650 49.24%
  YoY % 49.75% -3.41% 59.25% 143.72% 100.61% -1.67% -
  Horiz. % 1,107.37% 739.49% 765.58% 480.74% 197.26% 98.33% 100.00%
Tax Rate 3.52 % 3.33 % 1.58 % 5.74 % 4.29 % 14.00 % 3.77 % -1.14%
  YoY % 5.71% 110.76% -72.47% 33.80% -69.36% 271.35% -
  Horiz. % 93.37% 88.33% 41.91% 152.25% 113.79% 371.35% 100.00%
Total Cost 667,993 677,833 567,957 498,324 145,004 124,821 62,312 48.44%
  YoY % -1.45% 19.35% 13.97% 243.66% 16.17% 100.32% -
  Horiz. % 1,072.01% 1,087.80% 911.47% 799.72% 232.71% 200.32% 100.00%
Net Worth 824,131 634,339 426,585 216,010 108,426 81,388 24,054 80.12%
  YoY % 29.92% 48.70% 97.48% 99.22% 33.22% 238.35% -
  Horiz. % 3,426.11% 2,637.10% 1,773.42% 898.01% 450.75% 338.35% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 135,675 57,853 39,755 23,152 11,774 6,547 - -
  YoY % 134.51% 45.53% 71.71% 96.63% 79.83% 0.00% -
  Horiz. % 2,072.10% 883.57% 607.16% 353.59% 179.83% 100.00% -
Div Payout % 83.63 % 53.40 % 35.45 % 32.87 % 40.75 % 45.45 % - % -
  YoY % 56.61% 50.63% 7.85% -19.34% -10.34% 0.00% -
  Horiz. % 184.00% 117.49% 78.00% 72.32% 89.66% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 824,131 634,339 426,585 216,010 108,426 81,388 24,054 80.12%
  YoY % 29.92% 48.70% 97.48% 99.22% 33.22% 238.35% -
  Horiz. % 3,426.11% 2,637.10% 1,773.42% 898.01% 450.75% 338.35% 100.00%
NOSH 1,938,219 933,126 602,352 463,044 336,414 327,386 144,906 54.01%
  YoY % 107.71% 54.91% 30.09% 37.64% 2.76% 125.93% -
  Horiz. % 1,337.57% 643.95% 415.68% 319.55% 232.16% 225.93% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.58 % 13.75 % 16.24 % 12.54 % 16.41 % 10.19 % 19.04 % 0.47%
  YoY % 42.40% -15.33% 29.51% -23.58% 61.04% -46.48% -
  Horiz. % 102.84% 72.22% 85.29% 65.86% 86.19% 53.52% 100.00%
ROE 19.68 % 17.08 % 26.29 % 32.60 % 26.65 % 17.70 % 60.90 % -17.15%
  YoY % 15.22% -35.03% -19.36% 22.33% 50.56% -70.94% -
  Horiz. % 32.32% 28.05% 43.17% 53.53% 43.76% 29.06% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 42.86 84.22 112.57 123.05 51.57 42.45 53.11 -3.51%
  YoY % -49.11% -25.18% -8.52% 138.61% 21.48% -20.07% -
  Horiz. % 80.70% 158.58% 211.96% 231.69% 97.10% 79.93% 100.00%
EPS 8.37 11.61 18.62 15.21 8.59 4.40 10.11 -3.10%
  YoY % -27.91% -37.65% 22.42% 77.07% 95.23% -56.48% -
  Horiz. % 82.79% 114.84% 184.17% 150.45% 84.97% 43.52% 100.00%
DPS 7.00 6.20 6.60 5.00 3.50 2.00 0.00 -
  YoY % 12.90% -6.06% 32.00% 42.86% 75.00% 0.00% -
  Horiz. % 350.00% 310.00% 330.00% 250.00% 175.00% 100.00% -
NAPS 0.4252 0.6798 0.7082 0.4665 0.3223 0.2486 0.1660 16.95%
  YoY % -37.45% -4.01% 51.81% 44.74% 29.65% 49.76% -
  Horiz. % 256.14% 409.52% 426.63% 281.02% 194.16% 149.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,698,058
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.46 21.25 18.34 15.41 4.69 3.76 2.08 48.62%
  YoY % 5.69% 15.87% 19.01% 228.57% 24.73% 80.77% -
  Horiz. % 1,079.81% 1,021.63% 881.73% 740.87% 225.48% 180.77% 100.00%
EPS 4.39 2.93 3.03 1.90 0.78 0.39 0.40 49.02%
  YoY % 49.83% -3.30% 59.47% 143.59% 100.00% -2.50% -
  Horiz. % 1,097.50% 732.50% 757.50% 475.00% 195.00% 97.50% 100.00%
DPS 3.67 1.56 1.08 0.63 0.32 0.18 0.00 -
  YoY % 135.26% 44.44% 71.43% 96.88% 77.78% 0.00% -
  Horiz. % 2,038.89% 866.67% 600.00% 350.00% 177.78% 100.00% -
NAPS 0.2229 0.1715 0.1154 0.0584 0.0293 0.0220 0.0065 80.15%
  YoY % 29.97% 48.61% 97.60% 99.32% 33.18% 238.46% -
  Horiz. % 3,429.23% 2,638.46% 1,775.38% 898.46% 450.77% 338.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 2.0400 3.2200 3.3100 2.6900 0.4350 0.3800 0.0000 -
P/RPS 4.76 3.82 2.94 2.19 0.84 0.90 0.00 -
  YoY % 24.61% 29.93% 34.25% 160.71% -6.67% 0.00% -
  Horiz. % 528.89% 424.44% 326.67% 243.33% 93.33% 100.00% -
P/EPS 24.37 27.73 17.78 17.69 5.06 8.64 0.00 -
  YoY % -12.12% 55.96% 0.51% 249.60% -41.44% 0.00% -
  Horiz. % 282.06% 320.95% 205.79% 204.75% 58.56% 100.00% -
EY 4.10 3.61 5.63 5.65 19.75 11.58 0.00 -
  YoY % 13.57% -35.88% -0.35% -71.39% 70.55% 0.00% -
  Horiz. % 35.41% 31.17% 48.62% 48.79% 170.55% 100.00% -
DY 3.43 1.93 1.99 1.86 8.05 5.26 0.00 -
  YoY % 77.72% -3.02% 6.99% -76.89% 53.04% 0.00% -
  Horiz. % 65.21% 36.69% 37.83% 35.36% 153.04% 100.00% -
P/NAPS 4.80 4.74 4.67 5.77 1.35 1.53 0.00 -
  YoY % 1.27% 1.50% -19.06% 327.41% -11.76% 0.00% -
  Horiz. % 313.73% 309.80% 305.23% 377.12% 88.24% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 - -
Price 2.1800 2.7200 3.3200 2.8400 0.5950 0.3650 0.0000 -
P/RPS 5.09 3.23 2.95 2.31 1.15 0.86 0.00 -
  YoY % 57.59% 9.49% 27.71% 100.87% 33.72% 0.00% -
  Horiz. % 591.86% 375.58% 343.02% 268.60% 133.72% 100.00% -
P/EPS 26.05 23.43 17.83 18.67 6.93 8.30 0.00 -
  YoY % 11.18% 31.41% -4.50% 169.41% -16.51% 0.00% -
  Horiz. % 313.86% 282.29% 214.82% 224.94% 83.49% 100.00% -
EY 3.84 4.27 5.61 5.36 14.44 12.05 0.00 -
  YoY % -10.07% -23.89% 4.66% -62.88% 19.83% 0.00% -
  Horiz. % 31.87% 35.44% 46.56% 44.48% 119.83% 100.00% -
DY 3.21 2.28 1.99 1.76 5.88 5.48 0.00 -
  YoY % 40.79% 14.57% 13.07% -70.07% 7.30% 0.00% -
  Horiz. % 58.58% 41.61% 36.31% 32.12% 107.30% 100.00% -
P/NAPS 5.13 4.00 4.69 6.09 1.85 1.47 0.00 -
  YoY % 28.25% -14.71% -22.99% 229.19% 25.85% 0.00% -
  Horiz. % 348.98% 272.11% 319.05% 414.29% 125.85% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
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
 
 

241  240  588  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.535+0.095 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.050.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 EDUSPEC 0.0150.00 
 DNEX 0.77+0.005 
 HSI-CI1 0.115-0.01 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS