Highlights

[INARI] YoY Cumulative Quarter Result on 2015-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 14-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     51.40%    YoY -     59.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,074,880 830,661 785,910 678,083 569,771 173,479 138,976 40.61%
  YoY % 29.40% 5.69% 15.90% 19.01% 228.44% 24.83% -
  Horiz. % 773.43% 597.70% 565.50% 487.91% 409.98% 124.83% 100.00%
PBT 214,057 168,605 111,805 111,898 75,796 29,752 16,459 53.32%
  YoY % 26.96% 50.80% -0.08% 47.63% 154.76% 80.76% -
  Horiz. % 1,300.55% 1,024.39% 679.29% 679.86% 460.51% 180.76% 100.00%
Tax -20,789 -5,937 -3,728 -1,772 -4,349 -1,277 -2,304 44.26%
  YoY % -250.16% -59.25% -110.38% 59.26% -240.56% 44.57% -
  Horiz. % 902.30% 257.68% 161.81% 76.91% 188.76% 55.43% 100.00%
NP 193,268 162,668 108,077 110,126 71,447 28,475 14,155 54.57%
  YoY % 18.81% 50.51% -1.86% 54.14% 150.91% 101.17% -
  Horiz. % 1,365.37% 1,149.19% 763.53% 778.00% 504.75% 201.17% 100.00%
NP to SH 192,163 162,229 108,336 112,158 70,429 28,898 14,405 53.97%
  YoY % 18.45% 49.75% -3.41% 59.25% 143.72% 100.61% -
  Horiz. % 1,334.00% 1,126.20% 752.07% 778.60% 488.92% 200.61% 100.00%
Tax Rate 9.71 % 3.52 % 3.33 % 1.58 % 5.74 % 4.29 % 14.00 % -5.91%
  YoY % 175.85% 5.71% 110.76% -72.47% 33.80% -69.36% -
  Horiz. % 69.36% 25.14% 23.79% 11.29% 41.00% 30.64% 100.00%
Total Cost 881,612 667,993 677,833 567,957 498,324 145,004 124,821 38.49%
  YoY % 31.98% -1.45% 19.35% 13.97% 243.66% 16.17% -
  Horiz. % 706.30% 535.16% 543.04% 455.02% 399.23% 116.17% 100.00%
Net Worth 1,026,872 824,131 634,339 426,585 216,010 108,426 81,388 52.55%
  YoY % 24.60% 29.92% 48.70% 97.48% 99.22% 33.22% -
  Horiz. % 1,261.70% 1,012.59% 779.40% 524.14% 265.41% 133.22% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 134,067 135,675 57,853 39,755 23,152 11,774 6,547 65.36%
  YoY % -1.19% 134.51% 45.53% 71.71% 96.63% 79.83% -
  Horiz. % 2,047.54% 2,072.10% 883.57% 607.16% 353.59% 179.83% 100.00%
Div Payout % 69.77 % 83.63 % 53.40 % 35.45 % 32.87 % 40.75 % 45.45 % 7.40%
  YoY % -16.57% 56.61% 50.63% 7.85% -19.34% -10.34% -
  Horiz. % 153.51% 184.00% 117.49% 78.00% 72.32% 89.66% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,026,872 824,131 634,339 426,585 216,010 108,426 81,388 52.55%
  YoY % 24.60% 29.92% 48.70% 97.48% 99.22% 33.22% -
  Horiz. % 1,261.70% 1,012.59% 779.40% 524.14% 265.41% 133.22% 100.00%
NOSH 2,094,803 1,938,219 933,126 602,352 463,044 336,414 327,386 36.23%
  YoY % 8.08% 107.71% 54.91% 30.09% 37.64% 2.76% -
  Horiz. % 639.86% 592.03% 285.02% 183.99% 141.44% 102.76% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.98 % 19.58 % 13.75 % 16.24 % 12.54 % 16.41 % 10.19 % 9.92%
  YoY % -8.17% 42.40% -15.33% 29.51% -23.58% 61.04% -
  Horiz. % 176.45% 192.15% 134.94% 159.37% 123.06% 161.04% 100.00%
ROE 18.71 % 19.68 % 17.08 % 26.29 % 32.60 % 26.65 % 17.70 % 0.93%
  YoY % -4.93% 15.22% -35.03% -19.36% 22.33% 50.56% -
  Horiz. % 105.71% 111.19% 96.50% 148.53% 184.18% 150.56% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.31 42.86 84.22 112.57 123.05 51.57 42.45 3.21%
  YoY % 19.72% -49.11% -25.18% -8.52% 138.61% 21.48% -
  Horiz. % 120.87% 100.97% 198.40% 265.18% 289.87% 121.48% 100.00%
EPS 9.45 8.37 11.61 18.62 15.21 8.59 4.40 13.58%
  YoY % 12.90% -27.91% -37.65% 22.42% 77.07% 95.23% -
  Horiz. % 214.77% 190.23% 263.86% 423.18% 345.68% 195.23% 100.00%
DPS 6.40 7.00 6.20 6.60 5.00 3.50 2.00 21.38%
  YoY % -8.57% 12.90% -6.06% 32.00% 42.86% 75.00% -
  Horiz. % 320.00% 350.00% 310.00% 330.00% 250.00% 175.00% 100.00%
NAPS 0.4902 0.4252 0.6798 0.7082 0.4665 0.3223 0.2486 11.98%
  YoY % 15.29% -37.45% -4.01% 51.81% 44.74% 29.65% -
  Horiz. % 197.18% 171.04% 273.45% 284.88% 187.65% 129.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,224,628
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.33 25.76 24.37 21.03 17.67 5.38 4.31 40.60%
  YoY % 29.39% 5.70% 15.88% 19.02% 228.44% 24.83% -
  Horiz. % 773.32% 597.68% 565.43% 487.94% 409.98% 124.83% 100.00%
EPS 5.96 5.03 3.36 3.48 2.18 0.90 0.45 53.79%
  YoY % 18.49% 49.70% -3.45% 59.63% 142.22% 100.00% -
  Horiz. % 1,324.44% 1,117.78% 746.67% 773.33% 484.44% 200.00% 100.00%
DPS 4.16 4.21 1.79 1.23 0.72 0.37 0.20 65.80%
  YoY % -1.19% 135.20% 45.53% 70.83% 94.59% 85.00% -
  Horiz. % 2,080.00% 2,105.00% 895.00% 615.00% 360.00% 185.00% 100.00%
NAPS 0.3184 0.2556 0.1967 0.1323 0.0670 0.0336 0.0252 52.58%
  YoY % 24.57% 29.94% 48.68% 97.46% 99.40% 33.33% -
  Horiz. % 1,263.49% 1,014.29% 780.56% 525.00% 265.87% 133.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.7500 2.0400 3.2200 3.3100 2.6900 0.4350 0.3800 -
P/RPS 5.36 4.76 3.82 2.94 2.19 0.84 0.90 34.62%
  YoY % 12.61% 24.61% 29.93% 34.25% 160.71% -6.67% -
  Horiz. % 595.56% 528.89% 424.44% 326.67% 243.33% 93.33% 100.00%
P/EPS 29.98 24.37 27.73 17.78 17.69 5.06 8.64 23.03%
  YoY % 23.02% -12.12% 55.96% 0.51% 249.60% -41.44% -
  Horiz. % 346.99% 282.06% 320.95% 205.79% 204.75% 58.56% 100.00%
EY 3.34 4.10 3.61 5.63 5.65 19.75 11.58 -18.71%
  YoY % -18.54% 13.57% -35.88% -0.35% -71.39% 70.55% -
  Horiz. % 28.84% 35.41% 31.17% 48.62% 48.79% 170.55% 100.00%
DY 2.33 3.43 1.93 1.99 1.86 8.05 5.26 -12.69%
  YoY % -32.07% 77.72% -3.02% 6.99% -76.89% 53.04% -
  Horiz. % 44.30% 65.21% 36.69% 37.83% 35.36% 153.04% 100.00%
P/NAPS 5.61 4.80 4.74 4.67 5.77 1.35 1.53 24.17%
  YoY % 16.87% 1.27% 1.50% -19.06% 327.41% -11.76% -
  Horiz. % 366.67% 313.73% 309.80% 305.23% 377.12% 88.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 -
Price 2.1600 2.1800 2.7200 3.3200 2.8400 0.5950 0.3650 -
P/RPS 4.21 5.09 3.23 2.95 2.31 1.15 0.86 30.29%
  YoY % -17.29% 57.59% 9.49% 27.71% 100.87% 33.72% -
  Horiz. % 489.53% 591.86% 375.58% 343.02% 268.60% 133.72% 100.00%
P/EPS 23.55 26.05 23.43 17.83 18.67 6.93 8.30 18.97%
  YoY % -9.60% 11.18% 31.41% -4.50% 169.41% -16.51% -
  Horiz. % 283.73% 313.86% 282.29% 214.82% 224.94% 83.49% 100.00%
EY 4.25 3.84 4.27 5.61 5.36 14.44 12.05 -15.94%
  YoY % 10.68% -10.07% -23.89% 4.66% -62.88% 19.83% -
  Horiz. % 35.27% 31.87% 35.44% 46.56% 44.48% 119.83% 100.00%
DY 2.96 3.21 2.28 1.99 1.76 5.88 5.48 -9.75%
  YoY % -7.79% 40.79% 14.57% 13.07% -70.07% 7.30% -
  Horiz. % 54.01% 58.58% 41.61% 36.31% 32.12% 107.30% 100.00%
P/NAPS 4.41 5.13 4.00 4.69 6.09 1.85 1.47 20.08%
  YoY % -14.04% 28.25% -14.71% -22.99% 229.19% 25.85% -
  Horiz. % 300.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers