Highlights

[INARI] YoY TTM Result on 2013-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     22.21%    YoY -     111.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -  CAGR
Revenue 1,043,120 933,099 793,655 241,140 180,775 119,623  -  54.13%
  YoY % 11.79% 17.57% 229.13% 33.39% 51.12% - -
  Horiz. % 872.01% 780.03% 663.46% 201.58% 151.12% 100.00% -
PBT 153,131 151,676 106,934 43,288 20,302 20,483  -  49.47%
  YoY % 0.96% 41.84% 147.03% 113.22% -0.88% - -
  Horiz. % 747.60% 740.50% 522.06% 211.34% 99.12% 100.00% -
Tax -6,040 -1,428 -6,535 -2,045 -1,016 -1,725  -  28.45%
  YoY % -322.97% 78.15% -219.56% -101.28% 41.10% - -
  Horiz. % 350.14% 82.78% 378.84% 118.55% 58.90% 100.00% -
NP 147,091 150,248 100,399 41,243 19,286 18,758  -  50.90%
  YoY % -2.10% 49.65% 143.43% 113.85% 2.81% - -
  Horiz. % 784.15% 800.98% 535.23% 219.87% 102.81% 100.00% -
NP to SH 148,254 152,534 99,220 42,015 19,887 18,758  -  51.14%
  YoY % -2.81% 53.73% 136.15% 111.27% 6.02% - -
  Horiz. % 790.35% 813.17% 528.95% 223.98% 106.02% 100.00% -
Tax Rate 3.94 % 0.94 % 6.11 % 4.72 % 5.00 % 8.42 %  -  % -14.08%
  YoY % 319.15% -84.62% 29.45% -5.60% -40.62% - -
  Horiz. % 46.79% 11.16% 72.57% 56.06% 59.38% 100.00% -
Total Cost 896,029 782,851 693,256 199,897 161,489 100,865  -  54.71%
  YoY % 14.46% 12.92% 246.81% 23.78% 60.10% - -
  Horiz. % 888.34% 776.14% 687.31% 198.18% 160.10% 100.00% -
Net Worth 719,127 535,326 247,700 124,442 82,083 30,490  -  88.03%
  YoY % 34.33% 116.12% 99.05% 51.60% 169.21% - -
  Horiz. % 2,358.50% 1,755.69% 812.38% 408.13% 269.21% 100.00% -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -  CAGR
Div 69,903 57,176 32,160 15,330 9,116 3,007  -  87.48%
  YoY % 22.26% 77.78% 109.78% 68.16% 203.14% - -
  Horiz. % 2,324.46% 1,901.25% 1,069.42% 509.77% 303.14% 100.00% -
Div Payout % 47.15 % 37.48 % 32.41 % 36.49 % 45.84 % 16.03 %  -  % 24.05%
  YoY % 25.80% 15.64% -11.18% -20.40% 185.96% - -
  Horiz. % 294.14% 233.81% 202.18% 227.64% 285.96% 100.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -  CAGR
Net Worth 719,127 535,326 247,700 124,442 82,083 30,490  -  88.03%
  YoY % 34.33% 116.12% 99.05% 51.60% 169.21% - -
  Horiz. % 2,358.50% 1,755.69% 812.38% 408.13% 269.21% 100.00% -
NOSH 1,005,491 724,883 495,104 355,447 328,203 167,073  -  43.13%
  YoY % 38.71% 46.41% 39.29% 8.30% 96.44% - -
  Horiz. % 601.83% 433.87% 296.34% 212.75% 196.44% 100.00% -
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -  CAGR
NP Margin 14.10 % 16.10 % 12.65 % 17.10 % 10.67 % 15.68 %  -  % -2.10%
  YoY % -12.42% 27.27% -26.02% 60.26% -31.95% - -
  Horiz. % 89.92% 102.68% 80.68% 109.06% 68.05% 100.00% -
ROE 20.62 % 28.49 % 40.06 % 33.76 % 24.23 % 61.52 %  -  % -19.62%
  YoY % -27.62% -28.88% 18.66% 39.33% -60.61% - -
  Horiz. % 33.52% 46.31% 65.12% 54.88% 39.39% 100.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -  CAGR
RPS 103.74 128.72 160.30 67.84 55.08 71.60  -  7.69%
  YoY % -19.41% -19.70% 136.29% 23.17% -23.07% - -
  Horiz. % 144.89% 179.78% 223.88% 94.75% 76.93% 100.00% -
EPS 14.74 21.04 20.04 11.82 6.06 11.23  -  5.58%
  YoY % -29.94% 4.99% 69.54% 95.05% -46.04% - -
  Horiz. % 131.26% 187.36% 178.45% 105.25% 53.96% 100.00% -
DPS 6.95 7.89 6.50 4.31 2.78 1.80  -  30.98%
  YoY % -11.91% 21.38% 50.81% 55.04% 54.44% - -
  Horiz. % 386.11% 438.33% 361.11% 239.44% 154.44% 100.00% -
NAPS 0.7152 0.7385 0.5003 0.3501 0.2501 0.1825  -  31.37%
  YoY % -3.16% 47.61% 42.90% 39.98% 37.04% - -
  Horiz. % 391.89% 404.66% 274.14% 191.84% 137.04% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,288,746
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -  CAGR
RPS 31.72 28.37 24.13 7.33 5.50 3.64  -  54.11%
  YoY % 11.81% 17.57% 229.20% 33.27% 51.10% - -
  Horiz. % 871.43% 779.40% 662.91% 201.37% 151.10% 100.00% -
EPS 4.51 4.64 3.02 1.28 0.60 0.57  -  51.17%
  YoY % -2.80% 53.64% 135.94% 113.33% 5.26% - -
  Horiz. % 791.23% 814.04% 529.82% 224.56% 105.26% 100.00% -
DPS 2.13 1.74 0.98 0.47 0.28 0.09  -  88.16%
  YoY % 22.41% 77.55% 108.51% 67.86% 211.11% - -
  Horiz. % 2,366.67% 1,933.33% 1,088.89% 522.22% 311.11% 100.00% -
NAPS 0.2187 0.1628 0.0753 0.0378 0.0250 0.0093  -  87.92%
  YoY % 34.34% 116.20% 99.21% 51.20% 168.82% - -
  Horiz. % 2,351.61% 1,750.54% 809.68% 406.45% 268.82% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -  CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -  -  -
Price 2.9700 3.2500 3.0300 0.7150 0.3700 0.0000  -  -
P/RPS 2.86 2.52 1.89 1.05 0.67 0.00  -  -
  YoY % 13.49% 33.33% 80.00% 56.72% 0.00% - -
  Horiz. % 426.87% 376.12% 282.09% 156.72% 100.00% - -
P/EPS 20.14 15.44 15.12 6.05 6.11 0.00  -  -
  YoY % 30.44% 2.12% 149.92% -0.98% 0.00% - -
  Horiz. % 329.62% 252.70% 247.46% 99.02% 100.00% - -
EY 4.96 6.47 6.61 16.53 16.38 0.00  -  -
  YoY % -23.34% -2.12% -60.01% 0.92% 0.00% - -
  Horiz. % 30.28% 39.50% 40.35% 100.92% 100.00% - -
DY 2.34 2.43 2.14 6.03 7.51 0.00  -  -
  YoY % -3.70% 13.55% -64.51% -19.71% 0.00% - -
  Horiz. % 31.16% 32.36% 28.50% 80.29% 100.00% - -
P/NAPS 4.15 4.40 6.06 2.04 1.48 0.00  -  -
  YoY % -5.68% -27.39% 197.06% 37.84% 0.00% - -
  Horiz. % 280.41% 297.30% 409.46% 137.84% 100.00% - -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11  -  CAGR
Date 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 -  -  -
Price 3.0600 3.1300 3.2300 0.7850 0.3600 0.0000  -  -
P/RPS 2.95 2.43 2.01 1.16 0.65 0.00  -  -
  YoY % 21.40% 20.90% 73.28% 78.46% 0.00% - -
  Horiz. % 453.85% 373.85% 309.23% 178.46% 100.00% - -
P/EPS 20.75 14.87 16.12 6.64 5.94 0.00  -  -
  YoY % 39.54% -7.75% 142.77% 11.78% 0.00% - -
  Horiz. % 349.33% 250.34% 271.38% 111.78% 100.00% - -
EY 4.82 6.72 6.20 15.06 16.83 0.00  -  -
  YoY % -28.27% 8.39% -58.83% -10.52% 0.00% - -
  Horiz. % 28.64% 39.93% 36.84% 89.48% 100.00% - -
DY 2.27 2.52 2.01 5.49 7.72 0.00  -  -
  YoY % -9.92% 25.37% -63.39% -28.89% 0.00% - -
  Horiz. % 29.40% 32.64% 26.04% 71.11% 100.00% - -
P/NAPS 4.28 4.24 6.46 2.24 1.44 0.00  -  -
  YoY % 0.94% -34.37% 188.39% 55.56% 0.00% - -
  Horiz. % 297.22% 294.44% 448.61% 155.56% 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
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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