Highlights

[INARI] YoY Quarter Result on 2013-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 16-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     37.92%    YoY -     190.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 217,321 228,288 191,814 56,776 43,838 35,826 0 -
  YoY % -4.80% 19.02% 237.84% 29.51% 22.36% 0.00% -
  Horiz. % 606.60% 637.21% 535.40% 158.48% 122.36% 100.00% -
PBT 23,031 37,961 27,173 8,324 4,729 3,045 0 -
  YoY % -39.33% 39.70% 226.44% 76.02% 55.30% 0.00% -
  Horiz. % 756.35% 1,246.67% 892.38% 273.37% 155.30% 100.00% -
Tax -288 -768 -1,675 4,113 -720 -411 0 -
  YoY % 62.50% 54.15% -140.72% 671.25% -75.18% 0.00% -
  Horiz. % 70.07% 186.86% 407.54% -1,000.73% 175.18% 100.00% -
NP 22,743 37,193 25,498 12,437 4,009 2,634 0 -
  YoY % -38.85% 45.87% 105.02% 210.23% 52.20% 0.00% -
  Horiz. % 863.44% 1,412.03% 968.03% 472.17% 152.20% 100.00% -
NP to SH 21,402 38,078 24,966 12,388 4,259 2,634 0 -
  YoY % -43.79% 52.52% 101.53% 190.87% 61.69% 0.00% -
  Horiz. % 812.53% 1,445.63% 947.84% 470.31% 161.69% 100.00% -
Tax Rate 1.25 % 2.02 % 6.16 % -49.41 % 15.23 % 13.50 % - % -
  YoY % -38.12% -67.21% 112.47% -424.43% 12.81% 0.00% -
  Horiz. % 9.26% 14.96% 45.63% -366.00% 112.81% 100.00% -
Total Cost 194,578 191,095 166,316 44,339 39,829 33,192 0 -
  YoY % 1.82% 14.90% 275.10% 11.32% 20.00% 0.00% -
  Horiz. % 586.22% 575.73% 501.07% 133.58% 120.00% 100.00% -
Net Worth 655,363 473,933 224,405 108,495 81,445 24,024 - -
  YoY % 38.28% 111.20% 106.83% 33.21% 239.01% 0.00% -
  Horiz. % 2,727.91% 1,972.72% 934.07% 451.61% 339.01% 100.00% -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 9,640 14,053 9,620 6,059 2,620 - - -
  YoY % -31.40% 46.07% 58.78% 131.19% 0.00% 0.00% -
  Horiz. % 367.83% 536.20% 367.08% 231.19% 100.00% - -
Div Payout % 45.05 % 36.91 % 38.54 % 48.91 % 61.54 % - % - % -
  YoY % 22.05% -4.23% -21.20% -20.52% 0.00% 0.00% -
  Horiz. % 73.20% 59.98% 62.63% 79.48% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 655,363 473,933 224,405 108,495 81,445 24,024 - -
  YoY % 38.28% 111.20% 106.83% 33.21% 239.01% 0.00% -
  Horiz. % 2,727.91% 1,972.72% 934.07% 451.61% 339.01% 100.00% -
NOSH 964,054 669,209 481,040 336,630 327,615 144,725 - -
  YoY % 44.06% 39.12% 42.90% 2.75% 126.37% 0.00% -
  Horiz. % 666.13% 462.40% 332.38% 232.60% 226.37% 100.00% -
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.47 % 16.29 % 13.29 % 21.91 % 9.15 % 7.35 % - % -
  YoY % -35.73% 22.57% -39.34% 139.45% 24.49% 0.00% -
  Horiz. % 142.45% 221.63% 180.82% 298.10% 124.49% 100.00% -
ROE 3.27 % 8.03 % 11.13 % 11.42 % 5.23 % 10.96 % - % -
  YoY % -59.28% -27.85% -2.54% 118.36% -52.28% 0.00% -
  Horiz. % 29.84% 73.27% 101.55% 104.20% 47.72% 100.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.54 34.11 39.87 16.87 13.38 24.75 - -
  YoY % -33.92% -14.45% 136.34% 26.08% -45.94% 0.00% -
  Horiz. % 91.07% 137.82% 161.09% 68.16% 54.06% 100.00% -
EPS 2.22 5.69 5.19 3.68 1.30 1.82 0.00 -
  YoY % -60.98% 9.63% 41.03% 183.08% -28.57% 0.00% -
  Horiz. % 121.98% 312.64% 285.16% 202.20% 71.43% 100.00% -
DPS 1.00 2.10 2.00 1.80 0.80 0.00 0.00 -
  YoY % -52.38% 5.00% 11.11% 125.00% 0.00% 0.00% -
  Horiz. % 125.00% 262.50% 250.00% 225.00% 100.00% - -
NAPS 0.6798 0.7082 0.4665 0.3223 0.2486 0.1660 - -
  YoY % -4.01% 51.81% 44.74% 29.65% 49.76% 0.00% -
  Horiz. % 409.52% 426.63% 281.02% 194.16% 149.76% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,685,273
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.90 6.19 5.20 1.54 1.19 0.97 - -
  YoY % -4.68% 19.04% 237.66% 29.41% 22.68% 0.00% -
  Horiz. % 608.25% 638.14% 536.08% 158.76% 122.68% 100.00% -
EPS 0.58 1.03 0.68 0.34 0.12 0.07 0.00 -
  YoY % -43.69% 51.47% 100.00% 183.33% 71.43% 0.00% -
  Horiz. % 828.57% 1,471.43% 971.43% 485.71% 171.43% 100.00% -
DPS 0.26 0.38 0.26 0.16 0.07 0.00 0.00 -
  YoY % -31.58% 46.15% 62.50% 128.57% 0.00% 0.00% -
  Horiz. % 371.43% 542.86% 371.43% 228.57% 100.00% - -
NAPS 0.1778 0.1286 0.0609 0.0294 0.0221 0.0065 - -
  YoY % 38.26% 111.17% 107.14% 33.03% 240.00% 0.00% -
  Horiz. % 2,735.38% 1,978.46% 936.92% 452.31% 340.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - - -
Price 3.2200 3.3100 2.6900 0.4350 0.3800 0.0000 0.0000 -
P/RPS 14.28 9.70 6.75 2.58 2.84 0.00 0.00 -
  YoY % 47.22% 43.70% 161.63% -9.15% 0.00% 0.00% -
  Horiz. % 502.82% 341.55% 237.68% 90.85% 100.00% - -
P/EPS 145.05 58.17 51.83 11.82 29.23 0.00 0.00 -
  YoY % 149.36% 12.23% 338.49% -59.56% 0.00% 0.00% -
  Horiz. % 496.24% 199.01% 177.32% 40.44% 100.00% - -
EY 0.69 1.72 1.93 8.46 3.42 0.00 0.00 -
  YoY % -59.88% -10.88% -77.19% 147.37% 0.00% 0.00% -
  Horiz. % 20.18% 50.29% 56.43% 247.37% 100.00% - -
DY 0.31 0.63 0.74 4.14 2.11 0.00 0.00 -
  YoY % -50.79% -14.86% -82.13% 96.21% 0.00% 0.00% -
  Horiz. % 14.69% 29.86% 35.07% 196.21% 100.00% - -
P/NAPS 4.74 4.67 5.77 1.35 1.53 0.00 0.00 -
  YoY % 1.50% -19.06% 327.41% -11.76% 0.00% 0.00% -
  Horiz. % 309.80% 305.23% 377.12% 88.24% 100.00% - -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 - - -
Price 2.7200 3.3200 2.8400 0.5950 0.3650 0.0000 0.0000 -
P/RPS 12.07 9.73 7.12 3.53 2.73 0.00 0.00 -
  YoY % 24.05% 36.66% 101.70% 29.30% 0.00% 0.00% -
  Horiz. % 442.12% 356.41% 260.81% 129.30% 100.00% - -
P/EPS 122.52 58.35 54.72 16.17 28.08 0.00 0.00 -
  YoY % 109.97% 6.63% 238.40% -42.41% 0.00% 0.00% -
  Horiz. % 436.32% 207.80% 194.87% 57.59% 100.00% - -
EY 0.82 1.71 1.83 6.18 3.56 0.00 0.00 -
  YoY % -52.05% -6.56% -70.39% 73.60% 0.00% 0.00% -
  Horiz. % 23.03% 48.03% 51.40% 173.60% 100.00% - -
DY 0.37 0.63 0.70 3.03 2.19 0.00 0.00 -
  YoY % -41.27% -10.00% -76.90% 38.36% 0.00% 0.00% -
  Horiz. % 16.89% 28.77% 31.96% 138.36% 100.00% - -
P/NAPS 4.00 4.69 6.09 1.85 1.47 0.00 0.00 -
  YoY % -14.71% -22.99% 229.19% 25.85% 0.00% 0.00% -
  Horiz. % 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.
 


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