Highlights

[INARI] YoY Quarter Result on 2014-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     15.32%    YoY -     119.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 345,650 257,210 255,016 223,884 67,661 41,799 42,661 41.68%
  YoY % 34.38% 0.86% 13.91% 230.89% 61.87% -2.02% -
  Horiz. % 810.22% 602.92% 597.77% 524.80% 158.60% 97.98% 100.00%
PBT 72,223 41,326 39,778 31,138 13,537 3,842 5,261 54.68%
  YoY % 74.76% 3.89% 27.75% 130.02% 252.34% -26.97% -
  Horiz. % 1,372.80% 785.52% 756.09% 591.86% 257.31% 73.03% 100.00%
Tax -6,168 -2,312 344 -2,186 -769 1,288 -1,151 32.25%
  YoY % -166.78% -772.09% 115.74% -184.27% -159.70% 211.90% -
  Horiz. % 535.88% 200.87% -29.89% 189.92% 66.81% -111.90% 100.00%
NP 66,055 39,014 40,122 28,952 12,768 5,130 4,110 58.79%
  YoY % 69.31% -2.76% 38.58% 126.75% 148.89% 24.82% -
  Horiz. % 1,607.18% 949.25% 976.20% 704.43% 310.66% 124.82% 100.00%
NP to SH 65,624 39,918 40,376 28,791 13,116 5,481 4,110 58.62%
  YoY % 64.40% -1.13% 40.24% 119.51% 139.30% 33.36% -
  Horiz. % 1,596.69% 971.24% 982.38% 700.51% 319.12% 133.36% 100.00%
Tax Rate 8.54 % 5.59 % -0.86 % 7.02 % 5.68 % -33.52 % 21.88 % -14.50%
  YoY % 52.77% 750.00% -112.25% 23.59% 116.95% -253.20% -
  Horiz. % 39.03% 25.55% -3.93% 32.08% 25.96% -153.20% 100.00%
Total Cost 279,595 218,196 214,894 194,932 54,893 36,669 38,551 39.09%
  YoY % 28.14% 1.54% 10.24% 255.11% 49.70% -4.88% -
  Horiz. % 725.26% 565.99% 557.43% 505.65% 142.39% 95.12% 100.00%
Net Worth 870,558 719,127 535,326 247,700 124,442 82,083 30,490 74.74%
  YoY % 21.06% 34.33% 116.12% 99.05% 51.60% 169.21% -
  Horiz. % 2,855.15% 2,358.50% 1,755.69% 812.38% 408.13% 269.21% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 55,512 22,120 16,672 8,911 3,554 2,625 - -
  YoY % 150.95% 32.68% 87.08% 150.72% 35.38% 0.00% -
  Horiz. % 2,114.27% 842.50% 634.98% 339.42% 135.38% 100.00% -
Div Payout % 84.59 % 55.42 % 41.29 % 30.95 % 27.10 % 47.90 % - % -
  YoY % 52.63% 34.22% 33.41% 14.21% -43.42% 0.00% -
  Horiz. % 176.60% 115.70% 86.20% 64.61% 56.58% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 870,558 719,127 535,326 247,700 124,442 82,083 30,490 74.74%
  YoY % 21.06% 34.33% 116.12% 99.05% 51.60% 169.21% -
  Horiz. % 2,855.15% 2,358.50% 1,755.69% 812.38% 408.13% 269.21% 100.00%
NOSH 1,982,598 1,005,491 724,883 495,104 355,447 328,203 167,073 50.97%
  YoY % 97.18% 38.71% 46.41% 39.29% 8.30% 96.44% -
  Horiz. % 1,186.66% 601.83% 433.87% 296.34% 212.75% 196.44% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.11 % 15.17 % 15.73 % 12.93 % 18.87 % 12.27 % 9.63 % 12.09%
  YoY % 25.97% -3.56% 21.66% -31.48% 53.79% 27.41% -
  Horiz. % 198.44% 157.53% 163.34% 134.27% 195.95% 127.41% 100.00%
ROE 7.54 % 5.55 % 7.54 % 11.62 % 10.54 % 6.68 % 13.48 % -9.22%
  YoY % 35.86% -26.39% -35.11% 10.25% 57.78% -50.45% -
  Horiz. % 55.93% 41.17% 55.93% 86.20% 78.19% 49.55% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.43 25.58 35.18 45.22 19.04 12.74 25.53 -6.16%
  YoY % -31.86% -27.29% -22.20% 137.50% 49.45% -50.10% -
  Horiz. % 68.27% 100.20% 137.80% 177.12% 74.58% 49.90% 100.00%
EPS 3.31 2.02 5.57 5.81 3.69 1.67 2.46 5.07%
  YoY % 63.86% -63.73% -4.13% 57.45% 120.96% -32.11% -
  Horiz. % 134.55% 82.11% 226.42% 236.18% 150.00% 67.89% 100.00%
DPS 2.80 2.20 2.30 1.80 1.00 0.80 0.00 -
  YoY % 27.27% -4.35% 27.78% 80.00% 25.00% 0.00% -
  Horiz. % 350.00% 275.00% 287.50% 225.00% 125.00% 100.00% -
NAPS 0.4391 0.7152 0.7385 0.5003 0.3501 0.2501 0.1825 15.74%
  YoY % -38.60% -3.16% 47.61% 42.90% 39.98% 37.04% -
  Horiz. % 240.60% 391.89% 404.66% 274.14% 191.84% 137.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,271,213
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.57 7.86 7.80 6.84 2.07 1.28 1.30 41.76%
  YoY % 34.48% 0.77% 14.04% 230.43% 61.72% -1.54% -
  Horiz. % 813.08% 604.62% 600.00% 526.15% 159.23% 98.46% 100.00%
EPS 2.01 1.22 1.23 0.88 0.40 0.17 0.13 57.77%
  YoY % 64.75% -0.81% 39.77% 120.00% 135.29% 30.77% -
  Horiz. % 1,546.15% 938.46% 946.15% 676.92% 307.69% 130.77% 100.00%
DPS 1.70 0.68 0.51 0.27 0.11 0.08 0.00 -
  YoY % 150.00% 33.33% 88.89% 145.45% 37.50% 0.00% -
  Horiz. % 2,125.00% 850.00% 637.50% 337.50% 137.50% 100.00% -
NAPS 0.2661 0.2198 0.1636 0.0757 0.0380 0.0251 0.0093 74.80%
  YoY % 21.06% 34.35% 116.12% 99.21% 51.39% 169.89% -
  Horiz. % 2,861.29% 2,363.44% 1,759.14% 813.98% 408.60% 269.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 2.1100 2.9700 3.2500 3.0300 0.7150 0.3700 0.0000 -
P/RPS 12.10 11.61 9.24 6.70 3.76 2.91 0.00 -
  YoY % 4.22% 25.65% 37.91% 78.19% 29.21% 0.00% -
  Horiz. % 415.81% 398.97% 317.53% 230.24% 129.21% 100.00% -
P/EPS 63.75 74.81 58.35 52.11 19.38 22.16 0.00 -
  YoY % -14.78% 28.21% 11.97% 168.89% -12.55% 0.00% -
  Horiz. % 287.68% 337.59% 263.31% 235.15% 87.45% 100.00% -
EY 1.57 1.34 1.71 1.92 5.16 4.51 0.00 -
  YoY % 17.16% -21.64% -10.94% -62.79% 14.41% 0.00% -
  Horiz. % 34.81% 29.71% 37.92% 42.57% 114.41% 100.00% -
DY 1.33 0.74 0.71 0.59 1.40 2.16 0.00 -
  YoY % 79.73% 4.23% 20.34% -57.86% -35.19% 0.00% -
  Horiz. % 61.57% 34.26% 32.87% 27.31% 64.81% 100.00% -
P/NAPS 4.81 4.15 4.40 6.06 2.04 1.48 0.00 -
  YoY % 15.90% -5.68% -27.39% 197.06% 37.84% 0.00% -
  Horiz. % 325.00% 280.41% 297.30% 409.46% 137.84% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 25/08/11 -
Price 2.5000 3.0600 3.1300 3.2300 0.7850 0.3600 0.4250 -
P/RPS 14.34 11.96 8.90 7.14 4.12 2.83 1.66 43.20%
  YoY % 19.90% 34.38% 24.65% 73.30% 45.58% 70.48% -
  Horiz. % 863.86% 720.48% 536.14% 430.12% 248.19% 170.48% 100.00%
P/EPS 75.53 77.08 56.19 55.54 21.27 21.56 17.28 27.84%
  YoY % -2.01% 37.18% 1.17% 161.12% -1.35% 24.77% -
  Horiz. % 437.09% 446.06% 325.17% 321.41% 123.09% 124.77% 100.00%
EY 1.32 1.30 1.78 1.80 4.70 4.64 5.79 -21.82%
  YoY % 1.54% -26.97% -1.11% -61.70% 1.29% -19.86% -
  Horiz. % 22.80% 22.45% 30.74% 31.09% 81.17% 80.14% 100.00%
DY 1.12 0.72 0.73 0.56 1.27 2.22 0.00 -
  YoY % 55.56% -1.37% 30.36% -55.91% -42.79% 0.00% -
  Horiz. % 50.45% 32.43% 32.88% 25.23% 57.21% 100.00% -
P/NAPS 5.69 4.28 4.24 6.46 2.24 1.44 2.33 16.03%
  YoY % 32.94% 0.94% -34.37% 188.39% 55.56% -38.20% -
  Horiz. % 244.21% 183.69% 181.97% 277.25% 96.14% 61.80% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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