Highlights

[INARI] YoY TTM Result on 2013-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 26-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     32.14%    YoY -     136.69%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Revenue 1,049,748 986,165 824,199 377,833 187,073 167,971  -  44.21%
  YoY % 6.45% 19.65% 118.14% 101.97% 11.37% - -
  Horiz. % 624.96% 587.10% 490.68% 224.94% 111.37% 100.00% -
PBT 159,160 161,664 118,816 55,196 25,761 25,182  -  44.54%
  YoY % -1.55% 36.06% 115.26% 114.26% 2.30% - -
  Horiz. % 632.04% 641.98% 471.83% 219.19% 102.30% 100.00% -
Tax -6,406 -2,533 -5,685 -464 -3,049 -2,465  -  21.02%
  YoY % -152.90% 55.44% -1,125.22% 84.78% -23.69% - -
  Horiz. % 259.88% 102.76% 230.63% 18.82% 123.69% 100.00% -
NP 152,754 159,131 113,131 54,732 22,712 22,717  -  46.33%
  YoY % -4.01% 40.66% 106.70% 140.98% -0.02% - -
  Horiz. % 672.42% 700.49% 498.00% 240.93% 99.98% 100.00% -
NP to SH 150,749 164,287 111,942 55,520 23,457 22,717  -  45.95%
  YoY % -8.24% 46.76% 101.62% 136.69% 3.26% - -
  Horiz. % 663.60% 723.19% 492.77% 244.40% 103.26% 100.00% -
Tax Rate 4.02 % 1.57 % 4.78 % 0.84 % 11.84 % 9.79 %  -  % -16.29%
  YoY % 156.05% -67.15% 469.05% -92.91% 20.94% - -
  Horiz. % 41.06% 16.04% 48.83% 8.58% 120.94% 100.00% -
Total Cost 896,994 827,034 711,068 323,101 164,361 145,254  -  43.87%
  YoY % 8.46% 16.31% 120.08% 96.58% 13.15% - -
  Horiz. % 617.53% 569.37% 489.53% 222.44% 113.15% 100.00% -
Net Worth 0 608,026 297,390 174,281 94,179 71,230  -  -
  YoY % 0.00% 104.45% 70.64% 85.05% 32.22% - -
  Horiz. % 0.00% 853.61% 417.51% 244.67% 132.22% 100.00% -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Div 78,228 65,220 37,810 19,368 9,889 4,922  -  73.77%
  YoY % 19.95% 72.49% 95.22% 95.85% 100.89% - -
  Horiz. % 1,589.05% 1,324.81% 768.05% 393.44% 200.89% 100.00% -
Div Payout % 51.89 % 39.70 % 33.78 % 34.89 % 42.16 % 21.67 %  -  % 19.06%
  YoY % 30.71% 17.53% -3.18% -17.24% 94.55% - -
  Horiz. % 239.46% 183.20% 155.88% 161.01% 194.55% 100.00% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Net Worth 0 608,026 297,390 174,281 94,179 71,230  -  -
  YoY % 0.00% 104.45% 70.64% 85.05% 32.22% - -
  Horiz. % 0.00% 853.61% 417.51% 244.67% 132.22% 100.00% -
NOSH 958,163 729,310 562,600 448,486 336,116 319,274  -  24.55%
  YoY % 31.38% 29.63% 25.44% 33.43% 5.28% - -
  Horiz. % 300.11% 228.43% 176.21% 140.47% 105.28% 100.00% -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
NP Margin 14.55 % 16.14 % 13.73 % 14.49 % 12.14 % 13.52 %  -  % 1.48%
  YoY % -9.85% 17.55% -5.24% 19.36% -10.21% - -
  Horiz. % 107.62% 119.38% 101.55% 107.17% 89.79% 100.00% -
ROE - % 27.02 % 37.64 % 31.86 % 24.91 % 31.89 %  -  % -
  YoY % 0.00% -28.21% 18.14% 27.90% -21.89% - -
  Horiz. % 0.00% 84.73% 118.03% 99.91% 78.11% 100.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
RPS 109.56 135.22 146.50 84.25 55.66 52.61  -  15.78%
  YoY % -18.98% -7.70% 73.89% 51.37% 5.80% - -
  Horiz. % 208.25% 257.02% 278.46% 160.14% 105.80% 100.00% -
EPS 15.73 22.53 19.90 12.38 6.98 7.12  -  17.16%
  YoY % -30.18% 13.22% 60.74% 77.36% -1.97% - -
  Horiz. % 220.93% 316.43% 279.49% 173.88% 98.03% 100.00% -
DPS 8.16 8.94 6.72 4.32 2.94 1.54  -  39.53%
  YoY % -8.72% 33.04% 55.56% 46.94% 90.91% - -
  Horiz. % 529.87% 580.52% 436.36% 280.52% 190.91% 100.00% -
NAPS 0.0000 0.8337 0.5286 0.3886 0.2802 0.2231  -  -
  YoY % 0.00% 57.72% 36.03% 38.69% 25.59% - -
  Horiz. % 0.00% 373.69% 236.93% 174.18% 125.59% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,186,481
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
RPS 32.94 30.95 25.87 11.86 5.87 5.27  -  44.21%
  YoY % 6.43% 19.64% 118.13% 102.04% 11.39% - -
  Horiz. % 625.05% 587.29% 490.89% 225.05% 111.39% 100.00% -
EPS 4.73 5.16 3.51 1.74 0.74 0.71  -  46.06%
  YoY % -8.33% 47.01% 101.72% 135.14% 4.23% - -
  Horiz. % 666.20% 726.76% 494.37% 245.07% 104.23% 100.00% -
DPS 2.46 2.05 1.19 0.61 0.31 0.15  -  74.86%
  YoY % 20.00% 72.27% 95.08% 96.77% 106.67% - -
  Horiz. % 1,640.00% 1,366.67% 793.33% 406.67% 206.67% 100.00% -
NAPS 0.0000 0.1908 0.0933 0.0547 0.0296 0.0224  -  -
  YoY % 0.00% 104.50% 70.57% 84.80% 32.14% - -
  Horiz. % 0.00% 851.79% 416.52% 244.20% 132.14% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11  -  -
Price 3.3200 3.3900 3.2300 1.0200 0.3400 0.3600  -  -
P/RPS 3.03 2.51 2.20 1.21 0.61 0.68  -  34.79%
  YoY % 20.72% 14.09% 81.82% 98.36% -10.29% - -
  Horiz. % 445.59% 369.12% 323.53% 177.94% 89.71% 100.00% -
P/EPS 21.10 15.05 16.23 8.24 4.87 5.06  -  33.01%
  YoY % 40.20% -7.27% 96.97% 69.20% -3.75% - -
  Horiz. % 417.00% 297.43% 320.75% 162.85% 96.25% 100.00% -
EY 4.74 6.64 6.16 12.14 20.53 19.76  -  -24.81%
  YoY % -28.61% 7.79% -49.26% -40.87% 3.90% - -
  Horiz. % 23.99% 33.60% 31.17% 61.44% 103.90% 100.00% -
DY 2.46 2.64 2.08 4.23 8.65 4.28  -  -10.47%
  YoY % -6.82% 26.92% -50.83% -51.10% 102.10% - -
  Horiz. % 57.48% 61.68% 48.60% 98.83% 202.10% 100.00% -
P/NAPS 0.00 4.07 6.11 2.62 1.21 1.61  -  -
  YoY % 0.00% -33.39% 133.21% 116.53% -24.84% - -
  Horiz. % 0.00% 252.80% 379.50% 162.73% 75.16% 100.00% -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11  -  CAGR
Date 22/11/16 12/11/15 25/11/14 26/11/13 20/11/12 -  -  -
Price 3.3000 3.8200 2.8800 1.5200 0.3200 0.0000  -  -
P/RPS 3.01 2.83 1.97 1.80 0.57 0.00  -  -
  YoY % 6.36% 43.65% 9.44% 215.79% 0.00% - -
  Horiz. % 528.07% 496.49% 345.61% 315.79% 100.00% - -
P/EPS 20.97 16.96 14.47 12.28 4.59 0.00  -  -
  YoY % 23.64% 17.21% 17.83% 167.54% 0.00% - -
  Horiz. % 456.86% 369.50% 315.25% 267.54% 100.00% - -
EY 4.77 5.90 6.91 8.14 21.81 0.00  -  -
  YoY % -19.15% -14.62% -15.11% -62.68% 0.00% - -
  Horiz. % 21.87% 27.05% 31.68% 37.32% 100.00% - -
DY 2.47 2.34 2.33 2.84 9.19 0.00  -  -
  YoY % 5.56% 0.43% -17.96% -69.10% 0.00% - -
  Horiz. % 26.88% 25.46% 25.35% 30.90% 100.00% - -
P/NAPS 0.00 4.58 5.45 3.91 1.14 0.00  -  -
  YoY % 0.00% -15.96% 39.39% 242.98% 0.00% - -
  Horiz. % 0.00% 401.75% 478.07% 342.98% 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