Highlights

[INARI] YoY Quarter Result on 2015-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 14-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -5.57%    YoY -     52.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 325,827 274,033 217,321 228,288 191,814 56,776 43,838 39.68%
  YoY % 18.90% 26.10% -4.80% 19.02% 237.84% 29.51% -
  Horiz. % 743.25% 625.10% 495.74% 520.75% 437.55% 129.51% 100.00%
PBT 62,486 54,277 23,031 37,961 27,173 8,324 4,729 53.73%
  YoY % 15.12% 135.67% -39.33% 39.70% 226.44% 76.02% -
  Horiz. % 1,321.34% 1,147.75% 487.02% 802.73% 574.60% 176.02% 100.00%
Tax -6,981 -2,115 -288 -768 -1,675 4,113 -720 46.00%
  YoY % -230.07% -634.38% 62.50% 54.15% -140.72% 671.25% -
  Horiz. % 969.58% 293.75% 40.00% 106.67% 232.64% -571.25% 100.00%
NP 55,505 52,162 22,743 37,193 25,498 12,437 4,009 54.93%
  YoY % 6.41% 129.35% -38.85% 45.87% 105.02% 210.23% -
  Horiz. % 1,384.51% 1,301.12% 567.30% 927.74% 636.02% 310.23% 100.00%
NP to SH 55,174 51,178 21,402 38,078 24,966 12,388 4,259 53.22%
  YoY % 7.81% 139.13% -43.79% 52.52% 101.53% 190.87% -
  Horiz. % 1,295.47% 1,201.64% 502.51% 894.06% 586.19% 290.87% 100.00%
Tax Rate 11.17 % 3.90 % 1.25 % 2.02 % 6.16 % -49.41 % 15.23 % -5.03%
  YoY % 186.41% 212.00% -38.12% -67.21% 112.47% -424.43% -
  Horiz. % 73.34% 25.61% 8.21% 13.26% 40.45% -324.43% 100.00%
Total Cost 270,322 221,871 194,578 191,095 166,316 44,339 39,829 37.58%
  YoY % 21.84% 14.03% 1.82% 14.90% 275.10% 11.32% -
  Horiz. % 678.71% 557.06% 488.53% 479.79% 417.58% 111.32% 100.00%
Net Worth 1,026,872 830,568 655,363 473,933 224,405 108,495 81,445 52.53%
  YoY % 23.63% 26.73% 38.28% 111.20% 106.83% 33.21% -
  Horiz. % 1,260.81% 1,019.79% 804.67% 581.91% 275.53% 133.21% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 33,516 42,973 9,640 14,053 9,620 6,059 2,620 52.89%
  YoY % -22.01% 345.76% -31.40% 46.07% 58.78% 131.19% -
  Horiz. % 1,278.82% 1,639.65% 367.83% 536.20% 367.08% 231.19% 100.00%
Div Payout % 60.75 % 83.97 % 45.05 % 36.91 % 38.54 % 48.91 % 61.54 % -0.22%
  YoY % -27.65% 86.39% 22.05% -4.23% -21.20% -20.52% -
  Horiz. % 98.72% 136.45% 73.20% 59.98% 62.63% 79.48% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,026,872 830,568 655,363 473,933 224,405 108,495 81,445 52.53%
  YoY % 23.63% 26.73% 38.28% 111.20% 106.83% 33.21% -
  Horiz. % 1,260.81% 1,019.79% 804.67% 581.91% 275.53% 133.21% 100.00%
NOSH 2,094,803 1,953,358 964,054 669,209 481,040 336,630 327,615 36.22%
  YoY % 7.24% 102.62% 44.06% 39.12% 42.90% 2.75% -
  Horiz. % 639.41% 596.24% 294.26% 204.27% 146.83% 102.75% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.04 % 19.03 % 10.47 % 16.29 % 13.29 % 21.91 % 9.15 % 10.91%
  YoY % -10.46% 81.76% -35.73% 22.57% -39.34% 139.45% -
  Horiz. % 186.23% 207.98% 114.43% 178.03% 145.25% 239.45% 100.00%
ROE 5.37 % 6.16 % 3.27 % 8.03 % 11.13 % 11.42 % 5.23 % 0.44%
  YoY % -12.82% 88.38% -59.28% -27.85% -2.54% 118.36% -
  Horiz. % 102.68% 117.78% 62.52% 153.54% 212.81% 218.36% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.55 14.03 22.54 34.11 39.87 16.87 13.38 2.54%
  YoY % 10.83% -37.76% -33.92% -14.45% 136.34% 26.08% -
  Horiz. % 116.22% 104.86% 168.46% 254.93% 297.98% 126.08% 100.00%
EPS 2.63 2.62 2.22 5.69 5.19 3.68 1.30 12.46%
  YoY % 0.38% 18.02% -60.98% 9.63% 41.03% 183.08% -
  Horiz. % 202.31% 201.54% 170.77% 437.69% 399.23% 283.08% 100.00%
DPS 1.60 2.20 1.00 2.10 2.00 1.80 0.80 12.24%
  YoY % -27.27% 120.00% -52.38% 5.00% 11.11% 125.00% -
  Horiz. % 200.00% 275.00% 125.00% 262.50% 250.00% 225.00% 100.00%
NAPS 0.4902 0.4252 0.6798 0.7082 0.4665 0.3223 0.2486 11.98%
  YoY % 15.29% -37.45% -4.01% 51.81% 44.74% 29.65% -
  Horiz. % 197.18% 171.04% 273.45% 284.88% 187.65% 129.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,685,273
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.84 7.44 5.90 6.19 5.20 1.54 1.19 39.66%
  YoY % 18.82% 26.10% -4.68% 19.04% 237.66% 29.41% -
  Horiz. % 742.86% 625.21% 495.80% 520.17% 436.97% 129.41% 100.00%
EPS 1.50 1.39 0.58 1.03 0.68 0.34 0.12 52.31%
  YoY % 7.91% 139.66% -43.69% 51.47% 100.00% 183.33% -
  Horiz. % 1,250.00% 1,158.33% 483.33% 858.33% 566.67% 283.33% 100.00%
DPS 0.91 1.17 0.26 0.38 0.26 0.16 0.07 53.31%
  YoY % -22.22% 350.00% -31.58% 46.15% 62.50% 128.57% -
  Horiz. % 1,300.00% 1,671.43% 371.43% 542.86% 371.43% 228.57% 100.00%
NAPS 0.2786 0.2254 0.1778 0.1286 0.0609 0.0294 0.0221 52.53%
  YoY % 23.60% 26.77% 38.26% 111.17% 107.14% 33.03% -
  Horiz. % 1,260.63% 1,019.91% 804.52% 581.90% 275.57% 133.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.7500 2.0400 3.2200 3.3100 2.6900 0.4350 0.3800 -
P/RPS 17.68 14.54 14.28 9.70 6.75 2.58 2.84 35.61%
  YoY % 21.60% 1.82% 47.22% 43.70% 161.63% -9.15% -
  Horiz. % 622.54% 511.97% 502.82% 341.55% 237.68% 90.85% 100.00%
P/EPS 104.41 77.86 145.05 58.17 51.83 11.82 29.23 23.63%
  YoY % 34.10% -46.32% 149.36% 12.23% 338.49% -59.56% -
  Horiz. % 357.20% 266.37% 496.24% 199.01% 177.32% 40.44% 100.00%
EY 0.96 1.28 0.69 1.72 1.93 8.46 3.42 -19.07%
  YoY % -25.00% 85.51% -59.88% -10.88% -77.19% 147.37% -
  Horiz. % 28.07% 37.43% 20.18% 50.29% 56.43% 247.37% 100.00%
DY 0.58 1.08 0.31 0.63 0.74 4.14 2.11 -19.36%
  YoY % -46.30% 248.39% -50.79% -14.86% -82.13% 96.21% -
  Horiz. % 27.49% 51.18% 14.69% 29.86% 35.07% 196.21% 100.00%
P/NAPS 5.61 4.80 4.74 4.67 5.77 1.35 1.53 24.17%
  YoY % 16.87% 1.27% 1.50% -19.06% 327.41% -11.76% -
  Horiz. % 366.67% 313.73% 309.80% 305.23% 377.12% 88.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 -
Price 2.1600 2.1800 2.7200 3.3200 2.8400 0.5950 0.3650 -
P/RPS 13.89 15.54 12.07 9.73 7.12 3.53 2.73 31.13%
  YoY % -10.62% 28.75% 24.05% 36.66% 101.70% 29.30% -
  Horiz. % 508.79% 569.23% 442.12% 356.41% 260.81% 129.30% 100.00%
P/EPS 82.01 83.21 122.52 58.35 54.72 16.17 28.08 19.55%
  YoY % -1.44% -32.08% 109.97% 6.63% 238.40% -42.41% -
  Horiz. % 292.06% 296.33% 436.32% 207.80% 194.87% 57.59% 100.00%
EY 1.22 1.20 0.82 1.71 1.83 6.18 3.56 -16.34%
  YoY % 1.67% 46.34% -52.05% -6.56% -70.39% 73.60% -
  Horiz. % 34.27% 33.71% 23.03% 48.03% 51.40% 173.60% 100.00%
DY 0.74 1.01 0.37 0.63 0.70 3.03 2.19 -16.54%
  YoY % -26.73% 172.97% -41.27% -10.00% -76.90% 38.36% -
  Horiz. % 33.79% 46.12% 16.89% 28.77% 31.96% 138.36% 100.00%
P/NAPS 4.41 5.13 4.00 4.69 6.09 1.85 1.47 20.08%
  YoY % -14.04% 28.25% -14.71% -22.99% 229.19% 25.85% -
  Horiz. % 300.00% 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.
 


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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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