Highlights

[INARI] YoY TTM Result on 2014-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     18.76%    YoY -     136.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,176,311 1,043,120 933,099 793,655 241,140 180,775 119,623 46.32%
  YoY % 12.77% 11.79% 17.57% 229.13% 33.39% 51.12% -
  Horiz. % 983.35% 872.01% 780.03% 663.46% 201.58% 151.12% 100.00%
PBT 240,828 153,131 151,676 106,934 43,288 20,302 20,483 50.74%
  YoY % 57.27% 0.96% 41.84% 147.03% 113.22% -0.88% -
  Horiz. % 1,175.75% 747.60% 740.50% 522.06% 211.34% 99.12% 100.00%
Tax -12,105 -6,040 -1,428 -6,535 -2,045 -1,016 -1,725 38.32%
  YoY % -100.41% -322.97% 78.15% -219.56% -101.28% 41.10% -
  Horiz. % 701.74% 350.14% 82.78% 378.84% 118.55% 58.90% 100.00%
NP 228,723 147,091 150,248 100,399 41,243 19,286 18,758 51.65%
  YoY % 55.50% -2.10% 49.65% 143.43% 113.85% 2.81% -
  Horiz. % 1,219.34% 784.15% 800.98% 535.23% 219.87% 102.81% 100.00%
NP to SH 227,853 148,254 152,534 99,220 42,015 19,887 18,758 51.56%
  YoY % 53.69% -2.81% 53.73% 136.15% 111.27% 6.02% -
  Horiz. % 1,214.70% 790.35% 813.17% 528.95% 223.98% 106.02% 100.00%
Tax Rate 5.03 % 3.94 % 0.94 % 6.11 % 4.72 % 5.00 % 8.42 % -8.22%
  YoY % 27.66% 319.15% -84.62% 29.45% -5.60% -40.62% -
  Horiz. % 59.74% 46.79% 11.16% 72.57% 56.06% 59.38% 100.00%
Total Cost 947,588 896,029 782,851 693,256 199,897 161,489 100,865 45.21%
  YoY % 5.75% 14.46% 12.92% 246.81% 23.78% 60.10% -
  Horiz. % 939.46% 888.34% 776.14% 687.31% 198.18% 160.10% 100.00%
Net Worth 870,558 719,127 535,326 247,700 124,442 82,083 30,490 74.74%
  YoY % 21.06% 34.33% 116.12% 99.05% 51.60% 169.21% -
  Horiz. % 2,855.15% 2,358.50% 1,755.69% 812.38% 408.13% 269.21% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 144,583 69,903 57,176 32,160 15,330 9,116 3,007 90.58%
  YoY % 106.83% 22.26% 77.78% 109.78% 68.16% 203.14% -
  Horiz. % 4,807.74% 2,324.46% 1,901.25% 1,069.42% 509.77% 303.14% 100.00%
Div Payout % 63.45 % 47.15 % 37.48 % 32.41 % 36.49 % 45.84 % 16.03 % 25.75%
  YoY % 34.57% 25.80% 15.64% -11.18% -20.40% 185.96% -
  Horiz. % 395.82% 294.14% 233.81% 202.18% 227.64% 285.96% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 870,558 719,127 535,326 247,700 124,442 82,083 30,490 74.74%
  YoY % 21.06% 34.33% 116.12% 99.05% 51.60% 169.21% -
  Horiz. % 2,855.15% 2,358.50% 1,755.69% 812.38% 408.13% 269.21% 100.00%
NOSH 1,982,598 1,005,491 724,883 495,104 355,447 328,203 167,073 50.97%
  YoY % 97.18% 38.71% 46.41% 39.29% 8.30% 96.44% -
  Horiz. % 1,186.66% 601.83% 433.87% 296.34% 212.75% 196.44% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.44 % 14.10 % 16.10 % 12.65 % 17.10 % 10.67 % 15.68 % 3.64%
  YoY % 37.87% -12.42% 27.27% -26.02% 60.26% -31.95% -
  Horiz. % 123.98% 89.92% 102.68% 80.68% 109.06% 68.05% 100.00%
ROE 26.17 % 20.62 % 28.49 % 40.06 % 33.76 % 24.23 % 61.52 % -13.27%
  YoY % 26.92% -27.62% -28.88% 18.66% 39.33% -60.61% -
  Horiz. % 42.54% 33.52% 46.31% 65.12% 54.88% 39.39% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 59.33 103.74 128.72 160.30 67.84 55.08 71.60 -3.08%
  YoY % -42.81% -19.41% -19.70% 136.29% 23.17% -23.07% -
  Horiz. % 82.86% 144.89% 179.78% 223.88% 94.75% 76.93% 100.00%
EPS 11.49 14.74 21.04 20.04 11.82 6.06 11.23 0.38%
  YoY % -22.05% -29.94% 4.99% 69.54% 95.05% -46.04% -
  Horiz. % 102.32% 131.26% 187.36% 178.45% 105.25% 53.96% 100.00%
DPS 7.29 6.95 7.89 6.50 4.31 2.78 1.80 26.23%
  YoY % 4.89% -11.91% 21.38% 50.81% 55.04% 54.44% -
  Horiz. % 405.00% 386.11% 438.33% 361.11% 239.44% 154.44% 100.00%
NAPS 0.4391 0.7152 0.7385 0.5003 0.3501 0.2501 0.1825 15.74%
  YoY % -38.60% -3.16% 47.61% 42.90% 39.98% 37.04% -
  Horiz. % 240.60% 391.89% 404.66% 274.14% 191.84% 137.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,239,284
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.31 32.20 28.81 24.50 7.44 5.58 3.69 46.34%
  YoY % 12.76% 11.77% 17.59% 229.30% 33.33% 51.22% -
  Horiz. % 984.01% 872.63% 780.76% 663.96% 201.63% 151.22% 100.00%
EPS 7.03 4.58 4.71 3.06 1.30 0.61 0.58 51.50%
  YoY % 53.49% -2.76% 53.92% 135.38% 113.11% 5.17% -
  Horiz. % 1,212.07% 789.66% 812.07% 527.59% 224.14% 105.17% 100.00%
DPS 4.46 2.16 1.77 0.99 0.47 0.28 0.09 91.54%
  YoY % 106.48% 22.03% 78.79% 110.64% 67.86% 211.11% -
  Horiz. % 4,955.56% 2,400.00% 1,966.67% 1,100.00% 522.22% 311.11% 100.00%
NAPS 0.2688 0.2220 0.1653 0.0765 0.0384 0.0253 0.0094 74.78%
  YoY % 21.08% 34.30% 116.08% 99.22% 51.78% 169.15% -
  Horiz. % 2,859.57% 2,361.70% 1,758.51% 813.83% 408.51% 269.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 2.1100 2.9700 3.2500 3.0300 0.7150 0.3700 0.0000 -
P/RPS 3.56 2.86 2.52 1.89 1.05 0.67 0.00 -
  YoY % 24.48% 13.49% 33.33% 80.00% 56.72% 0.00% -
  Horiz. % 531.34% 426.87% 376.12% 282.09% 156.72% 100.00% -
P/EPS 18.36 20.14 15.44 15.12 6.05 6.11 0.00 -
  YoY % -8.84% 30.44% 2.12% 149.92% -0.98% 0.00% -
  Horiz. % 300.49% 329.62% 252.70% 247.46% 99.02% 100.00% -
EY 5.45 4.96 6.47 6.61 16.53 16.38 0.00 -
  YoY % 9.88% -23.34% -2.12% -60.01% 0.92% 0.00% -
  Horiz. % 33.27% 30.28% 39.50% 40.35% 100.92% 100.00% -
DY 3.46 2.34 2.43 2.14 6.03 7.51 0.00 -
  YoY % 47.86% -3.70% 13.55% -64.51% -19.71% 0.00% -
  Horiz. % 46.07% 31.16% 32.36% 28.50% 80.29% 100.00% -
P/NAPS 4.81 4.15 4.40 6.06 2.04 1.48 0.00 -
  YoY % 15.90% -5.68% -27.39% 197.06% 37.84% 0.00% -
  Horiz. % 325.00% 280.41% 297.30% 409.46% 137.84% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 - -
Price 2.5000 3.0600 3.1300 3.2300 0.7850 0.3600 0.0000 -
P/RPS 4.21 2.95 2.43 2.01 1.16 0.65 0.00 -
  YoY % 42.71% 21.40% 20.90% 73.28% 78.46% 0.00% -
  Horiz. % 647.69% 453.85% 373.85% 309.23% 178.46% 100.00% -
P/EPS 21.75 20.75 14.87 16.12 6.64 5.94 0.00 -
  YoY % 4.82% 39.54% -7.75% 142.77% 11.78% 0.00% -
  Horiz. % 366.16% 349.33% 250.34% 271.38% 111.78% 100.00% -
EY 4.60 4.82 6.72 6.20 15.06 16.83 0.00 -
  YoY % -4.56% -28.27% 8.39% -58.83% -10.52% 0.00% -
  Horiz. % 27.33% 28.64% 39.93% 36.84% 89.48% 100.00% -
DY 2.92 2.27 2.52 2.01 5.49 7.72 0.00 -
  YoY % 28.63% -9.92% 25.37% -63.39% -28.89% 0.00% -
  Horiz. % 37.82% 29.40% 32.64% 26.04% 71.11% 100.00% -
P/NAPS 5.69 4.28 4.24 6.46 2.24 1.44 0.00 -
  YoY % 32.94% 0.94% -34.37% 188.39% 55.56% 0.00% -
  Horiz. % 395.14% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

269  332  471  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 VC 0.09+0.02 
 HIBISCS 0.525+0.02 
 SAPNRG 0.11+0.005 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.325-0.085 
 DGB 0.0250.00 
 ARMADA 0.185+0.01 
 EKOVEST 0.48+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers