Highlights

[INARI] YoY Quarter Result on 2014-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 04-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     19.46%    YoY -     65.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 375,964 275,051 293,640 227,912 186,618 62,057 46,790 41.48%
  YoY % 36.69% -6.33% 28.84% 22.13% 200.72% 32.63% -
  Horiz. % 803.51% 587.84% 627.57% 487.10% 398.84% 132.63% 100.00%
PBT 77,903 64,363 44,838 39,989 26,557 11,269 7,032 49.25%
  YoY % 21.04% 43.55% 12.13% 50.58% 135.66% 60.25% -
  Horiz. % 1,107.84% 915.29% 637.63% 568.67% 377.66% 160.25% 100.00%
Tax -8,835 -2,009 -1,993 -662 -1,482 -2,616 -844 47.85%
  YoY % -339.77% -0.80% -201.06% 55.33% 43.35% -209.95% -
  Horiz. % 1,046.80% 238.03% 236.14% 78.44% 175.59% 309.95% 100.00%
NP 69,068 62,354 42,845 39,327 25,075 8,653 6,188 49.44%
  YoY % 10.77% 45.53% 8.95% 56.84% 189.78% 39.84% -
  Horiz. % 1,116.16% 1,007.66% 692.39% 635.54% 405.22% 139.84% 100.00%
NP to SH 68,613 63,047 41,425 40,324 24,429 8,982 6,188 49.27%
  YoY % 8.83% 52.20% 2.73% 65.07% 171.98% 45.15% -
  Horiz. % 1,108.81% 1,018.86% 669.44% 651.65% 394.78% 145.15% 100.00%
Tax Rate 11.34 % 3.12 % 4.44 % 1.66 % 5.58 % 23.21 % 12.00 % -0.94%
  YoY % 263.46% -29.73% 167.47% -70.25% -75.96% 93.42% -
  Horiz. % 94.50% 26.00% 37.00% 13.83% 46.50% 193.42% 100.00%
Total Cost 306,896 212,697 250,795 188,585 161,543 53,404 40,602 40.05%
  YoY % 44.29% -15.19% 32.99% 16.74% 202.49% 31.53% -
  Horiz. % 755.86% 523.86% 617.69% 464.47% 397.87% 131.53% 100.00%
Net Worth 978,584 794,546 642,198 347,802 196,950 96,043 72,660 54.19%
  YoY % 23.16% 23.72% 84.64% 76.59% 105.06% 32.18% -
  Horiz. % 1,346.80% 1,093.51% 883.84% 478.67% 271.06% 132.18% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 50,840 17,352 17,721 14,073 6,900 3,027 1,954 72.05%
  YoY % 192.99% -2.09% 25.92% 103.94% 127.93% 54.94% -
  Horiz. % 2,601.74% 888.00% 906.91% 720.21% 353.15% 154.94% 100.00%
Div Payout % 74.10 % 27.52 % 42.78 % 34.90 % 28.25 % 33.71 % 31.58 % 15.26%
  YoY % 169.26% -35.67% 22.58% 23.54% -16.20% 6.74% -
  Horiz. % 234.64% 87.14% 135.47% 110.51% 89.46% 106.74% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 978,584 794,546 642,198 347,802 196,950 96,043 72,660 54.19%
  YoY % 23.16% 23.72% 84.64% 76.59% 105.06% 32.18% -
  Horiz. % 1,346.80% 1,093.51% 883.84% 478.67% 271.06% 132.18% 100.00%
NOSH 2,033,633 964,021 738,413 611,896 460,056 336,404 325,684 35.66%
  YoY % 110.95% 30.55% 20.68% 33.00% 36.76% 3.29% -
  Horiz. % 624.42% 296.00% 226.73% 187.88% 141.26% 103.29% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.37 % 22.67 % 14.59 % 17.26 % 13.44 % 13.94 % 13.23 % 5.62%
  YoY % -18.97% 55.38% -15.47% 28.42% -3.59% 5.37% -
  Horiz. % 138.85% 171.35% 110.28% 130.46% 101.59% 105.37% 100.00%
ROE 7.01 % 7.93 % 6.45 % 11.59 % 12.40 % 9.35 % 8.52 % -3.20%
  YoY % -11.60% 22.95% -44.35% -6.53% 32.62% 9.74% -
  Horiz. % 82.28% 93.08% 75.70% 136.03% 145.54% 109.74% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.49 28.53 39.77 37.25 40.56 18.45 14.37 4.29%
  YoY % -35.19% -28.26% 6.77% -8.16% 119.84% 28.39% -
  Horiz. % 128.67% 198.54% 276.76% 259.22% 282.25% 128.39% 100.00%
EPS 3.37 6.54 5.61 6.59 5.31 2.67 1.90 10.01%
  YoY % -48.47% 16.58% -14.87% 24.11% 98.88% 40.53% -
  Horiz. % 177.37% 344.21% 295.26% 346.84% 279.47% 140.53% 100.00%
DPS 2.50 1.80 2.40 2.30 1.50 0.90 0.60 26.82%
  YoY % 38.89% -25.00% 4.35% 53.33% 66.67% 50.00% -
  Horiz. % 416.67% 300.00% 400.00% 383.33% 250.00% 150.00% 100.00%
NAPS 0.4812 0.8242 0.8697 0.5684 0.4281 0.2855 0.2231 13.65%
  YoY % -41.62% -5.23% 53.01% 32.77% 49.95% 27.97% -
  Horiz. % 215.69% 369.43% 389.83% 254.77% 191.89% 127.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,685,273
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.20 7.46 7.97 6.18 5.06 1.68 1.27 41.47%
  YoY % 36.73% -6.40% 28.96% 22.13% 201.19% 32.28% -
  Horiz. % 803.15% 587.40% 627.56% 486.61% 398.43% 132.28% 100.00%
EPS 1.86 1.71 1.12 1.09 0.66 0.24 0.17 48.94%
  YoY % 8.77% 52.68% 2.75% 65.15% 175.00% 41.18% -
  Horiz. % 1,094.12% 1,005.88% 658.82% 641.18% 388.24% 141.18% 100.00%
DPS 1.38 0.47 0.48 0.38 0.19 0.08 0.05 73.75%
  YoY % 193.62% -2.08% 26.32% 100.00% 137.50% 60.00% -
  Horiz. % 2,760.00% 940.00% 960.00% 760.00% 380.00% 160.00% 100.00%
NAPS 0.2655 0.2156 0.1743 0.0944 0.0534 0.0261 0.0197 54.20%
  YoY % 23.14% 23.69% 84.64% 76.78% 104.60% 32.49% -
  Horiz. % 1,347.72% 1,094.42% 884.77% 479.19% 271.07% 132.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.4000 3.3200 4.5800 2.5400 1.6300 0.4000 0.3800 -
P/RPS 18.39 11.64 11.52 6.82 4.02 2.17 2.65 38.07%
  YoY % 57.99% 1.04% 68.91% 69.65% 85.25% -18.11% -
  Horiz. % 693.96% 439.25% 434.72% 257.36% 151.70% 81.89% 100.00%
P/EPS 100.77 50.76 81.64 38.54 30.70 14.98 20.00 30.90%
  YoY % 98.52% -37.82% 111.83% 25.54% 104.94% -25.10% -
  Horiz. % 503.85% 253.80% 408.20% 192.70% 153.50% 74.90% 100.00%
EY 0.99 1.97 1.22 2.59 3.26 6.68 5.00 -23.64%
  YoY % -49.75% 61.48% -52.90% -20.55% -51.20% 33.60% -
  Horiz. % 19.80% 39.40% 24.40% 51.80% 65.20% 133.60% 100.00%
DY 0.74 0.54 0.52 0.91 0.92 2.25 1.58 -11.87%
  YoY % 37.04% 3.85% -42.86% -1.09% -59.11% 42.41% -
  Horiz. % 46.84% 34.18% 32.91% 57.59% 58.23% 142.41% 100.00%
P/NAPS 7.07 4.03 5.27 4.47 3.81 1.40 1.70 26.78%
  YoY % 75.43% -23.53% 17.90% 17.32% 172.14% -17.65% -
  Horiz. % 415.88% 237.06% 310.00% 262.94% 224.12% 82.35% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 -
Price 3.4500 1.9100 3.3900 2.8600 1.9400 0.4250 0.3700 -
P/RPS 18.66 6.69 8.52 7.68 4.78 2.30 2.58 39.02%
  YoY % 178.92% -21.48% 10.94% 60.67% 107.83% -10.85% -
  Horiz. % 723.26% 259.30% 330.23% 297.67% 185.27% 89.15% 100.00%
P/EPS 102.26 29.20 60.43 43.40 36.53 15.92 19.47 31.81%
  YoY % 250.21% -51.68% 39.24% 18.81% 129.46% -18.23% -
  Horiz. % 525.22% 149.97% 310.37% 222.91% 187.62% 81.77% 100.00%
EY 0.98 3.42 1.65 2.30 2.74 6.28 5.14 -24.12%
  YoY % -71.35% 107.27% -28.26% -16.06% -56.37% 22.18% -
  Horiz. % 19.07% 66.54% 32.10% 44.75% 53.31% 122.18% 100.00%
DY 0.72 0.94 0.71 0.80 0.77 2.12 1.62 -12.63%
  YoY % -23.40% 32.39% -11.25% 3.90% -63.68% 30.86% -
  Horiz. % 44.44% 58.02% 43.83% 49.38% 47.53% 130.86% 100.00%
P/NAPS 7.17 2.32 3.90 5.03 4.53 1.49 1.66 27.59%
  YoY % 209.05% -40.51% -22.47% 11.04% 204.03% -10.24% -
  Horiz. % 431.93% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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