Highlights

[INARI] YoY Quarter Result on 2014-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     17.24%    YoY -     60.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 373,089 281,577 274,949 221,883 191,339 54,646 48,348 40.53%
  YoY % 32.50% 2.41% 23.92% 15.96% 250.14% 13.03% -
  Horiz. % 771.67% 582.40% 568.69% 458.93% 395.75% 113.03% 100.00%
PBT 73,668 49,965 43,936 33,948 22,066 10,158 4,699 58.14%
  YoY % 47.44% 13.72% 29.42% 53.85% 117.23% 116.17% -
  Horiz. % 1,567.74% 1,063.31% 935.01% 722.45% 469.59% 216.17% 100.00%
Tax -4,973 -1,813 -1,447 -342 -1,192 -2,773 -740 37.33%
  YoY % -174.30% -25.29% -323.10% 71.31% 57.01% -274.73% -
  Horiz. % 672.03% 245.00% 195.54% 46.22% 161.08% 374.73% 100.00%
NP 68,695 48,152 42,489 33,606 20,874 7,385 3,959 60.83%
  YoY % 42.66% 13.33% 26.43% 60.99% 182.65% 86.54% -
  Horiz. % 1,735.16% 1,216.27% 1,073.23% 848.85% 527.25% 186.54% 100.00%
NP to SH 68,376 48,004 45,509 33,756 21,034 7,529 3,959 60.71%
  YoY % 42.44% 5.48% 34.82% 60.48% 179.37% 90.17% -
  Horiz. % 1,727.10% 1,212.53% 1,149.51% 852.64% 531.30% 190.17% 100.00%
Tax Rate 6.75 % 3.63 % 3.29 % 1.01 % 5.40 % 27.30 % 15.75 % -13.16%
  YoY % 85.95% 10.33% 225.74% -81.30% -80.22% 73.33% -
  Horiz. % 42.86% 23.05% 20.89% 6.41% 34.29% 173.33% 100.00%
Total Cost 304,394 233,425 232,460 188,277 170,465 47,261 44,389 37.79%
  YoY % 30.40% 0.42% 23.47% 10.45% 260.69% 6.47% -
  Horiz. % 685.74% 525.86% 523.69% 424.15% 384.03% 106.47% 100.00%
Net Worth 907,937 718,239 608,026 297,390 174,281 94,179 71,230 52.78%
  YoY % 26.41% 18.13% 104.45% 70.64% 85.05% 32.22% -
  Horiz. % 1,274.65% 1,008.34% 853.61% 417.51% 244.67% 132.22% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 46,118 28,744 20,420 12,377 6,727 2,688 1,915 69.84%
  YoY % 60.44% 40.76% 64.99% 83.98% 150.18% 40.37% -
  Horiz. % 2,407.48% 1,500.53% 1,066.00% 646.11% 351.18% 140.37% 100.00%
Div Payout % 67.45 % 59.88 % 44.87 % 36.67 % 31.98 % 35.71 % 48.39 % 5.69%
  YoY % 12.64% 33.45% 22.36% 14.67% -10.45% -26.20% -
  Horiz. % 139.39% 123.74% 92.73% 75.78% 66.09% 73.80% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 907,937 718,239 608,026 297,390 174,281 94,179 71,230 52.78%
  YoY % 26.41% 18.13% 104.45% 70.64% 85.05% 32.22% -
  Horiz. % 1,274.65% 1,008.34% 853.61% 417.51% 244.67% 132.22% 100.00%
NOSH 2,005,161 958,163 729,310 562,600 448,486 336,116 319,274 35.79%
  YoY % 109.27% 31.38% 29.63% 25.44% 33.43% 5.28% -
  Horiz. % 628.04% 300.11% 228.43% 176.21% 140.47% 105.28% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 18.41 % 17.10 % 15.45 % 15.15 % 10.91 % 13.51 % 8.19 % 14.44%
  YoY % 7.66% 10.68% 1.98% 38.86% -19.25% 64.96% -
  Horiz. % 224.79% 208.79% 188.64% 184.98% 133.21% 164.96% 100.00%
ROE 7.53 % 6.68 % 7.48 % 11.35 % 12.07 % 7.99 % 5.56 % 5.18%
  YoY % 12.72% -10.70% -34.10% -5.97% 51.06% 43.71% -
  Horiz. % 135.43% 120.14% 134.53% 204.14% 217.09% 143.71% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.61 29.39 37.70 39.44 42.66 16.26 15.14 3.50%
  YoY % -36.68% -22.04% -4.41% -7.55% 162.36% 7.40% -
  Horiz. % 122.92% 194.12% 249.01% 260.50% 281.77% 107.40% 100.00%
EPS 3.41 5.01 6.24 6.00 4.69 2.24 1.24 18.35%
  YoY % -31.94% -19.71% 4.00% 27.93% 109.38% 80.65% -
  Horiz. % 275.00% 404.03% 503.23% 483.87% 378.23% 180.65% 100.00%
DPS 2.30 3.00 2.80 2.20 1.50 0.80 0.60 25.08%
  YoY % -23.33% 7.14% 27.27% 46.67% 87.50% 33.33% -
  Horiz. % 383.33% 500.00% 466.67% 366.67% 250.00% 133.33% 100.00%
NAPS 0.4528 0.7496 0.8337 0.5286 0.3886 0.2802 0.2231 12.51%
  YoY % -39.59% -10.09% 57.72% 36.03% 38.69% 25.59% -
  Horiz. % 202.96% 335.99% 373.69% 236.93% 174.18% 125.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,276,642
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.39 8.59 8.39 6.77 5.84 1.67 1.48 40.47%
  YoY % 32.60% 2.38% 23.93% 15.92% 249.70% 12.84% -
  Horiz. % 769.59% 580.41% 566.89% 457.43% 394.59% 112.84% 100.00%
EPS 2.09 1.47 1.39 1.03 0.64 0.23 0.12 60.93%
  YoY % 42.18% 5.76% 34.95% 60.94% 178.26% 91.67% -
  Horiz. % 1,741.67% 1,225.00% 1,158.33% 858.33% 533.33% 191.67% 100.00%
DPS 1.41 0.88 0.62 0.38 0.21 0.08 0.06 69.16%
  YoY % 60.23% 41.94% 63.16% 80.95% 162.50% 33.33% -
  Horiz. % 2,350.00% 1,466.67% 1,033.33% 633.33% 350.00% 133.33% 100.00%
NAPS 0.2771 0.2192 0.1856 0.0908 0.0532 0.0287 0.0217 52.83%
  YoY % 26.41% 18.10% 104.41% 70.68% 85.37% 32.26% -
  Horiz. % 1,276.96% 1,010.14% 855.30% 418.43% 245.16% 132.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.5400 3.3200 3.3900 3.2300 1.0200 0.3400 0.3600 -
P/RPS 13.65 11.30 8.99 8.19 2.39 2.09 2.38 33.76%
  YoY % 20.80% 25.70% 9.77% 242.68% 14.35% -12.18% -
  Horiz. % 573.53% 474.79% 377.73% 344.12% 100.42% 87.82% 100.00%
P/EPS 74.49 66.27 54.33 53.83 21.75 15.18 29.03 16.99%
  YoY % 12.40% 21.98% 0.93% 147.49% 43.28% -47.71% -
  Horiz. % 256.60% 228.28% 187.15% 185.43% 74.92% 52.29% 100.00%
EY 1.34 1.51 1.84 1.86 4.60 6.59 3.44 -14.53%
  YoY % -11.26% -17.93% -1.08% -59.57% -30.20% 91.57% -
  Horiz. % 38.95% 43.90% 53.49% 54.07% 133.72% 191.57% 100.00%
DY 0.91 0.90 0.83 0.68 1.47 2.35 1.67 -9.62%
  YoY % 1.11% 8.43% 22.06% -53.74% -37.45% 40.72% -
  Horiz. % 54.49% 53.89% 49.70% 40.72% 88.02% 140.72% 100.00%
P/NAPS 5.61 4.43 4.07 6.11 2.62 1.21 1.61 23.10%
  YoY % 26.64% 8.85% -33.39% 133.21% 116.53% -24.84% -
  Horiz. % 348.45% 275.16% 252.80% 379.50% 162.73% 75.16% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 20/11/12 24/11/11 -
Price 2.8300 3.3000 3.8200 2.8800 1.5200 0.3200 0.3700 -
P/RPS 15.21 11.23 10.13 7.30 3.56 1.97 2.44 35.62%
  YoY % 35.44% 10.86% 38.77% 105.06% 80.71% -19.26% -
  Horiz. % 623.36% 460.25% 415.16% 299.18% 145.90% 80.74% 100.00%
P/EPS 82.99 65.87 61.22 48.00 32.41 14.29 29.84 18.57%
  YoY % 25.99% 7.60% 27.54% 48.10% 126.80% -52.11% -
  Horiz. % 278.12% 220.74% 205.16% 160.86% 108.61% 47.89% 100.00%
EY 1.20 1.52 1.63 2.08 3.09 7.00 3.35 -15.71%
  YoY % -21.05% -6.75% -21.63% -32.69% -55.86% 108.96% -
  Horiz. % 35.82% 45.37% 48.66% 62.09% 92.24% 208.96% 100.00%
DY 0.81 0.91 0.73 0.76 0.99 2.50 1.62 -10.90%
  YoY % -10.99% 24.66% -3.95% -23.23% -60.40% 54.32% -
  Horiz. % 50.00% 56.17% 45.06% 46.91% 61.11% 154.32% 100.00%
P/NAPS 6.25 4.40 4.58 5.45 3.91 1.14 1.66 24.70%
  YoY % 42.05% -3.93% -15.96% 39.39% 242.98% -31.33% -
  Horiz. % 376.51% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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