Highlights

[INARI] YoY Quarter Result on 2014-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 15-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     2.20%    YoY -     101.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 274,033 217,321 228,288 191,814 56,776 43,838 35,826 40.32%
  YoY % 26.10% -4.80% 19.02% 237.84% 29.51% 22.36% -
  Horiz. % 764.90% 606.60% 637.21% 535.40% 158.48% 122.36% 100.00%
PBT 54,277 23,031 37,961 27,173 8,324 4,729 3,045 61.55%
  YoY % 135.67% -39.33% 39.70% 226.44% 76.02% 55.30% -
  Horiz. % 1,782.50% 756.35% 1,246.67% 892.38% 273.37% 155.30% 100.00%
Tax -2,115 -288 -768 -1,675 4,113 -720 -411 31.36%
  YoY % -634.38% 62.50% 54.15% -140.72% 671.25% -75.18% -
  Horiz. % 514.60% 70.07% 186.86% 407.54% -1,000.73% 175.18% 100.00%
NP 52,162 22,743 37,193 25,498 12,437 4,009 2,634 64.41%
  YoY % 129.35% -38.85% 45.87% 105.02% 210.23% 52.20% -
  Horiz. % 1,980.33% 863.44% 1,412.03% 968.03% 472.17% 152.20% 100.00%
NP to SH 51,178 21,402 38,078 24,966 12,388 4,259 2,634 63.89%
  YoY % 139.13% -43.79% 52.52% 101.53% 190.87% 61.69% -
  Horiz. % 1,942.98% 812.53% 1,445.63% 947.84% 470.31% 161.69% 100.00%
Tax Rate 3.90 % 1.25 % 2.02 % 6.16 % -49.41 % 15.23 % 13.50 % -18.68%
  YoY % 212.00% -38.12% -67.21% 112.47% -424.43% 12.81% -
  Horiz. % 28.89% 9.26% 14.96% 45.63% -366.00% 112.81% 100.00%
Total Cost 221,871 194,578 191,095 166,316 44,339 39,829 33,192 37.21%
  YoY % 14.03% 1.82% 14.90% 275.10% 11.32% 20.00% -
  Horiz. % 668.45% 586.22% 575.73% 501.07% 133.58% 120.00% 100.00%
Net Worth 830,568 655,363 473,933 224,405 108,495 81,445 24,024 80.39%
  YoY % 26.73% 38.28% 111.20% 106.83% 33.21% 239.01% -
  Horiz. % 3,457.19% 2,727.91% 1,972.72% 934.07% 451.61% 339.01% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 42,973 9,640 14,053 9,620 6,059 2,620 - -
  YoY % 345.76% -31.40% 46.07% 58.78% 131.19% 0.00% -
  Horiz. % 1,639.65% 367.83% 536.20% 367.08% 231.19% 100.00% -
Div Payout % 83.97 % 45.05 % 36.91 % 38.54 % 48.91 % 61.54 % - % -
  YoY % 86.39% 22.05% -4.23% -21.20% -20.52% 0.00% -
  Horiz. % 136.45% 73.20% 59.98% 62.63% 79.48% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 830,568 655,363 473,933 224,405 108,495 81,445 24,024 80.39%
  YoY % 26.73% 38.28% 111.20% 106.83% 33.21% 239.01% -
  Horiz. % 3,457.19% 2,727.91% 1,972.72% 934.07% 451.61% 339.01% 100.00%
NOSH 1,953,358 964,054 669,209 481,040 336,630 327,615 144,725 54.24%
  YoY % 102.62% 44.06% 39.12% 42.90% 2.75% 126.37% -
  Horiz. % 1,349.70% 666.13% 462.40% 332.38% 232.60% 226.37% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.03 % 10.47 % 16.29 % 13.29 % 21.91 % 9.15 % 7.35 % 17.16%
  YoY % 81.76% -35.73% 22.57% -39.34% 139.45% 24.49% -
  Horiz. % 258.91% 142.45% 221.63% 180.82% 298.10% 124.49% 100.00%
ROE 6.16 % 3.27 % 8.03 % 11.13 % 11.42 % 5.23 % 10.96 % -9.15%
  YoY % 88.38% -59.28% -27.85% -2.54% 118.36% -52.28% -
  Horiz. % 56.20% 29.84% 73.27% 101.55% 104.20% 47.72% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.03 22.54 34.11 39.87 16.87 13.38 24.75 -9.02%
  YoY % -37.76% -33.92% -14.45% 136.34% 26.08% -45.94% -
  Horiz. % 56.69% 91.07% 137.82% 161.09% 68.16% 54.06% 100.00%
EPS 2.62 2.22 5.69 5.19 3.68 1.30 1.82 6.25%
  YoY % 18.02% -60.98% 9.63% 41.03% 183.08% -28.57% -
  Horiz. % 143.96% 121.98% 312.64% 285.16% 202.20% 71.43% 100.00%
DPS 2.20 1.00 2.10 2.00 1.80 0.80 0.00 -
  YoY % 120.00% -52.38% 5.00% 11.11% 125.00% 0.00% -
  Horiz. % 275.00% 125.00% 262.50% 250.00% 225.00% 100.00% -
NAPS 0.4252 0.6798 0.7082 0.4665 0.3223 0.2486 0.1660 16.95%
  YoY % -37.45% -4.01% 51.81% 44.74% 29.65% 49.76% -
  Horiz. % 256.14% 409.52% 426.63% 281.02% 194.16% 149.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,304,552
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.29 6.58 6.91 5.80 1.72 1.33 1.08 40.41%
  YoY % 25.99% -4.78% 19.14% 237.21% 29.32% 23.15% -
  Horiz. % 767.59% 609.26% 639.81% 537.04% 159.26% 123.15% 100.00%
EPS 1.55 0.65 1.15 0.76 0.37 0.13 0.08 63.81%
  YoY % 138.46% -43.48% 51.32% 105.41% 184.62% 62.50% -
  Horiz. % 1,937.50% 812.50% 1,437.50% 950.00% 462.50% 162.50% 100.00%
DPS 1.30 0.29 0.43 0.29 0.18 0.08 0.00 -
  YoY % 348.28% -32.56% 48.28% 61.11% 125.00% 0.00% -
  Horiz. % 1,625.00% 362.50% 537.50% 362.50% 225.00% 100.00% -
NAPS 0.2513 0.1983 0.1434 0.0679 0.0328 0.0246 0.0073 80.26%
  YoY % 26.73% 38.28% 111.19% 107.01% 33.33% 236.99% -
  Horiz. % 3,442.47% 2,716.44% 1,964.38% 930.14% 449.32% 336.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 2.0400 3.2200 3.3100 2.6900 0.4350 0.3800 0.0000 -
P/RPS 14.54 14.28 9.70 6.75 2.58 2.84 0.00 -
  YoY % 1.82% 47.22% 43.70% 161.63% -9.15% 0.00% -
  Horiz. % 511.97% 502.82% 341.55% 237.68% 90.85% 100.00% -
P/EPS 77.86 145.05 58.17 51.83 11.82 29.23 0.00 -
  YoY % -46.32% 149.36% 12.23% 338.49% -59.56% 0.00% -
  Horiz. % 266.37% 496.24% 199.01% 177.32% 40.44% 100.00% -
EY 1.28 0.69 1.72 1.93 8.46 3.42 0.00 -
  YoY % 85.51% -59.88% -10.88% -77.19% 147.37% 0.00% -
  Horiz. % 37.43% 20.18% 50.29% 56.43% 247.37% 100.00% -
DY 1.08 0.31 0.63 0.74 4.14 2.11 0.00 -
  YoY % 248.39% -50.79% -14.86% -82.13% 96.21% 0.00% -
  Horiz. % 51.18% 14.69% 29.86% 35.07% 196.21% 100.00% -
P/NAPS 4.80 4.74 4.67 5.77 1.35 1.53 0.00 -
  YoY % 1.27% 1.50% -19.06% 327.41% -11.76% 0.00% -
  Horiz. % 313.73% 309.80% 305.23% 377.12% 88.24% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 - -
Price 2.1800 2.7200 3.3200 2.8400 0.5950 0.3650 0.0000 -
P/RPS 15.54 12.07 9.73 7.12 3.53 2.73 0.00 -
  YoY % 28.75% 24.05% 36.66% 101.70% 29.30% 0.00% -
  Horiz. % 569.23% 442.12% 356.41% 260.81% 129.30% 100.00% -
P/EPS 83.21 122.52 58.35 54.72 16.17 28.08 0.00 -
  YoY % -32.08% 109.97% 6.63% 238.40% -42.41% 0.00% -
  Horiz. % 296.33% 436.32% 207.80% 194.87% 57.59% 100.00% -
EY 1.20 0.82 1.71 1.83 6.18 3.56 0.00 -
  YoY % 46.34% -52.05% -6.56% -70.39% 73.60% 0.00% -
  Horiz. % 33.71% 23.03% 48.03% 51.40% 173.60% 100.00% -
DY 1.01 0.37 0.63 0.70 3.03 2.19 0.00 -
  YoY % 172.97% -41.27% -10.00% -76.90% 38.36% 0.00% -
  Horiz. % 46.12% 16.89% 28.77% 31.96% 138.36% 100.00% -
P/NAPS 5.13 4.00 4.69 6.09 1.85 1.47 0.00 -
  YoY % 28.25% -14.71% -22.99% 229.19% 25.85% 0.00% -
  Horiz. % 348.98% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.900.00 
 KOTRA 2.900.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3950.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.4950.00 
 3A 0.8250.00 

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