Highlights

[INARI] YoY Quarter Result on 2013-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     16.14%    YoY -     171.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 275,051 293,640 227,912 186,618 62,057 46,790 41,136 37.22%
  YoY % -6.33% 28.84% 22.13% 200.72% 32.63% 13.74% -
  Horiz. % 668.64% 713.83% 554.05% 453.66% 150.86% 113.74% 100.00%
PBT 64,363 44,838 39,989 26,557 11,269 7,032 12,177 31.95%
  YoY % 43.55% 12.13% 50.58% 135.66% 60.25% -42.25% -
  Horiz. % 528.56% 368.22% 328.40% 218.09% 92.54% 57.75% 100.00%
Tax -2,009 -1,993 -662 -1,482 -2,616 -844 -163 51.93%
  YoY % -0.80% -201.06% 55.33% 43.35% -209.95% -417.79% -
  Horiz. % 1,232.52% 1,222.70% 406.13% 909.20% 1,604.91% 517.79% 100.00%
NP 62,354 42,845 39,327 25,075 8,653 6,188 12,014 31.55%
  YoY % 45.53% 8.95% 56.84% 189.78% 39.84% -48.49% -
  Horiz. % 519.01% 356.63% 327.34% 208.71% 72.02% 51.51% 100.00%
NP to SH 63,047 41,425 40,324 24,429 8,982 6,188 12,014 31.79%
  YoY % 52.20% 2.73% 65.07% 171.98% 45.15% -48.49% -
  Horiz. % 524.78% 344.81% 335.64% 203.34% 74.76% 51.51% 100.00%
Tax Rate 3.12 % 4.44 % 1.66 % 5.58 % 23.21 % 12.00 % 1.34 % 15.11%
  YoY % -29.73% 167.47% -70.25% -75.96% 93.42% 795.52% -
  Horiz. % 232.84% 331.34% 123.88% 416.42% 1,732.09% 895.52% 100.00%
Total Cost 212,697 250,795 188,585 161,543 53,404 40,602 29,122 39.25%
  YoY % -15.19% 32.99% 16.74% 202.49% 31.53% 39.42% -
  Horiz. % 730.37% 861.19% 647.57% 554.71% 183.38% 139.42% 100.00%
Net Worth 794,546 642,198 347,802 196,950 96,043 72,660 - -
  YoY % 23.72% 84.64% 76.59% 105.06% 32.18% 0.00% -
  Horiz. % 1,093.51% 883.84% 478.67% 271.06% 132.18% 100.00% -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 17,352 17,721 14,073 6,900 3,027 1,954 - -
  YoY % -2.09% 25.92% 103.94% 127.93% 54.94% 0.00% -
  Horiz. % 888.00% 906.91% 720.21% 353.15% 154.94% 100.00% -
Div Payout % 27.52 % 42.78 % 34.90 % 28.25 % 33.71 % 31.58 % - % -
  YoY % -35.67% 22.58% 23.54% -16.20% 6.74% 0.00% -
  Horiz. % 87.14% 135.47% 110.51% 89.46% 106.74% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 794,546 642,198 347,802 196,950 96,043 72,660 - -
  YoY % 23.72% 84.64% 76.59% 105.06% 32.18% 0.00% -
  Horiz. % 1,093.51% 883.84% 478.67% 271.06% 132.18% 100.00% -
NOSH 964,021 738,413 611,896 460,056 336,404 325,684 106,224 44.38%
  YoY % 30.55% 20.68% 33.00% 36.76% 3.29% 206.60% -
  Horiz. % 907.53% 695.14% 576.04% 433.10% 316.69% 306.60% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.67 % 14.59 % 17.26 % 13.44 % 13.94 % 13.23 % 29.21 % -4.13%
  YoY % 55.38% -15.47% 28.42% -3.59% 5.37% -54.71% -
  Horiz. % 77.61% 49.95% 59.09% 46.01% 47.72% 45.29% 100.00%
ROE 7.93 % 6.45 % 11.59 % 12.40 % 9.35 % 8.52 % - % -
  YoY % 22.95% -44.35% -6.53% 32.62% 9.74% 0.00% -
  Horiz. % 93.08% 75.70% 136.03% 145.54% 109.74% 100.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.53 39.77 37.25 40.56 18.45 14.37 38.73 -4.96%
  YoY % -28.26% 6.77% -8.16% 119.84% 28.39% -62.90% -
  Horiz. % 73.66% 102.69% 96.18% 104.73% 47.64% 37.10% 100.00%
EPS 6.54 5.61 6.59 5.31 2.67 1.90 11.31 -8.72%
  YoY % 16.58% -14.87% 24.11% 98.88% 40.53% -83.20% -
  Horiz. % 57.82% 49.60% 58.27% 46.95% 23.61% 16.80% 100.00%
DPS 1.80 2.40 2.30 1.50 0.90 0.60 0.00 -
  YoY % -25.00% 4.35% 53.33% 66.67% 50.00% 0.00% -
  Horiz. % 300.00% 400.00% 383.33% 250.00% 150.00% 100.00% -
NAPS 0.8242 0.8697 0.5684 0.4281 0.2855 0.2231 - -
  YoY % -5.23% 53.01% 32.77% 49.95% 27.97% 0.00% -
  Horiz. % 369.43% 389.83% 254.77% 191.89% 127.97% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,685,273
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.46 7.97 6.18 5.06 1.68 1.27 1.12 37.13%
  YoY % -6.40% 28.96% 22.13% 201.19% 32.28% 13.39% -
  Horiz. % 666.07% 711.61% 551.79% 451.79% 150.00% 113.39% 100.00%
EPS 1.71 1.12 1.09 0.66 0.24 0.17 0.33 31.51%
  YoY % 52.68% 2.75% 65.15% 175.00% 41.18% -48.48% -
  Horiz. % 518.18% 339.39% 330.30% 200.00% 72.73% 51.52% 100.00%
DPS 0.47 0.48 0.38 0.19 0.08 0.05 0.00 -
  YoY % -2.08% 26.32% 100.00% 137.50% 60.00% 0.00% -
  Horiz. % 940.00% 960.00% 760.00% 380.00% 160.00% 100.00% -
NAPS 0.2156 0.1743 0.0944 0.0534 0.0261 0.0197 - -
  YoY % 23.69% 84.64% 76.78% 104.60% 32.49% 0.00% -
  Horiz. % 1,094.42% 884.77% 479.19% 271.07% 132.49% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 3.3200 4.5800 2.5400 1.6300 0.4000 0.3800 0.0000 -
P/RPS 11.64 11.52 6.82 4.02 2.17 2.65 0.00 -
  YoY % 1.04% 68.91% 69.65% 85.25% -18.11% 0.00% -
  Horiz. % 439.25% 434.72% 257.36% 151.70% 81.89% 100.00% -
P/EPS 50.76 81.64 38.54 30.70 14.98 20.00 0.00 -
  YoY % -37.82% 111.83% 25.54% 104.94% -25.10% 0.00% -
  Horiz. % 253.80% 408.20% 192.70% 153.50% 74.90% 100.00% -
EY 1.97 1.22 2.59 3.26 6.68 5.00 0.00 -
  YoY % 61.48% -52.90% -20.55% -51.20% 33.60% 0.00% -
  Horiz. % 39.40% 24.40% 51.80% 65.20% 133.60% 100.00% -
DY 0.54 0.52 0.91 0.92 2.25 1.58 0.00 -
  YoY % 3.85% -42.86% -1.09% -59.11% 42.41% 0.00% -
  Horiz. % 34.18% 32.91% 57.59% 58.23% 142.41% 100.00% -
P/NAPS 4.03 5.27 4.47 3.81 1.40 1.70 0.00 -
  YoY % -23.53% 17.90% 17.32% 172.14% -17.65% 0.00% -
  Horiz. % 237.06% 310.00% 262.94% 224.12% 82.35% 100.00% -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 - -
Price 1.9100 3.3900 2.8600 1.9400 0.4250 0.3700 0.0000 -
P/RPS 6.69 8.52 7.68 4.78 2.30 2.58 0.00 -
  YoY % -21.48% 10.94% 60.67% 107.83% -10.85% 0.00% -
  Horiz. % 259.30% 330.23% 297.67% 185.27% 89.15% 100.00% -
P/EPS 29.20 60.43 43.40 36.53 15.92 19.47 0.00 -
  YoY % -51.68% 39.24% 18.81% 129.46% -18.23% 0.00% -
  Horiz. % 149.97% 310.37% 222.91% 187.62% 81.77% 100.00% -
EY 3.42 1.65 2.30 2.74 6.28 5.14 0.00 -
  YoY % 107.27% -28.26% -16.06% -56.37% 22.18% 0.00% -
  Horiz. % 66.54% 32.10% 44.75% 53.31% 122.18% 100.00% -
DY 0.94 0.71 0.80 0.77 2.12 1.62 0.00 -
  YoY % 32.39% -11.25% 3.90% -63.68% 30.86% 0.00% -
  Horiz. % 58.02% 43.83% 49.38% 47.53% 130.86% 100.00% -
P/NAPS 2.32 3.90 5.03 4.53 1.49 1.66 0.00 -
  YoY % -40.51% -22.47% 11.04% 204.03% -10.24% 0.00% -
  Horiz. % 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.
 


FEATURED POSTS

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

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS