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 - 3,186,481
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.92 32.74 29.28 24.91 7.57 5.67 3.75 46.35%
  YoY % 12.77% 11.82% 17.54% 229.06% 33.51% 51.20% -
  Horiz. % 984.53% 873.07% 780.80% 664.27% 201.87% 151.20% 100.00%
EPS 7.15 4.65 4.79 3.11 1.32 0.62 0.59 51.50%
  YoY % 53.76% -2.92% 54.02% 135.61% 112.90% 5.08% -
  Horiz. % 1,211.86% 788.14% 811.86% 527.12% 223.73% 105.08% 100.00%
DPS 4.54 2.19 1.79 1.01 0.48 0.29 0.09 92.11%
  YoY % 107.31% 22.35% 77.23% 110.42% 65.52% 222.22% -
  Horiz. % 5,044.44% 2,433.33% 1,988.89% 1,122.22% 533.33% 322.22% 100.00%
NAPS 0.2732 0.2257 0.1680 0.0777 0.0391 0.0258 0.0096 74.64%
  YoY % 21.05% 34.35% 116.22% 98.72% 51.55% 168.75% -
  Horiz. % 2,845.83% 2,351.04% 1,750.00% 809.37% 407.29% 268.75% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers