Highlights

[INARI] YoY TTM Result on 2014-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     12.82%    YoY -     101.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,267,823 1,049,748 986,165 824,199 377,833 187,073 167,971 40.01%
  YoY % 20.77% 6.45% 19.65% 118.14% 101.97% 11.37% -
  Horiz. % 754.79% 624.96% 587.10% 490.68% 224.94% 111.37% 100.00%
PBT 264,531 159,160 161,664 118,816 55,196 25,761 25,182 47.94%
  YoY % 66.20% -1.55% 36.06% 115.26% 114.26% 2.30% -
  Horiz. % 1,050.48% 632.04% 641.98% 471.83% 219.19% 102.30% 100.00%
Tax -15,265 -6,406 -2,533 -5,685 -464 -3,049 -2,465 35.48%
  YoY % -138.29% -152.90% 55.44% -1,125.22% 84.78% -23.69% -
  Horiz. % 619.27% 259.88% 102.76% 230.63% 18.82% 123.69% 100.00%
NP 249,266 152,754 159,131 113,131 54,732 22,712 22,717 49.01%
  YoY % 63.18% -4.01% 40.66% 106.70% 140.98% -0.02% -
  Horiz. % 1,097.27% 672.42% 700.49% 498.00% 240.93% 99.98% 100.00%
NP to SH 248,225 150,749 164,287 111,942 55,520 23,457 22,717 48.91%
  YoY % 64.66% -8.24% 46.76% 101.62% 136.69% 3.26% -
  Horiz. % 1,092.68% 663.60% 723.19% 492.77% 244.40% 103.26% 100.00%
Tax Rate 5.77 % 4.02 % 1.57 % 4.78 % 0.84 % 11.84 % 9.79 % -8.43%
  YoY % 43.53% 156.05% -67.15% 469.05% -92.91% 20.94% -
  Horiz. % 58.94% 41.06% 16.04% 48.83% 8.58% 120.94% 100.00%
Total Cost 1,018,557 896,994 827,034 711,068 323,101 164,361 145,254 38.31%
  YoY % 13.55% 8.46% 16.31% 120.08% 96.58% 13.15% -
  Horiz. % 701.22% 617.53% 569.37% 489.53% 222.44% 113.15% 100.00%
Net Worth 907,937 0 608,026 297,390 174,281 94,179 71,230 52.78%
  YoY % 0.00% 0.00% 104.45% 70.64% 85.05% 32.22% -
  Horiz. % 1,274.65% 0.00% 853.61% 417.51% 244.67% 132.22% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 161,957 78,228 65,220 37,810 19,368 9,889 4,922 78.91%
  YoY % 107.03% 19.95% 72.49% 95.22% 95.85% 100.89% -
  Horiz. % 3,289.84% 1,589.05% 1,324.81% 768.05% 393.44% 200.89% 100.00%
Div Payout % 65.25 % 51.89 % 39.70 % 33.78 % 34.89 % 42.16 % 21.67 % 20.15%
  YoY % 25.75% 30.71% 17.53% -3.18% -17.24% 94.55% -
  Horiz. % 301.11% 239.46% 183.20% 155.88% 161.01% 194.55% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 907,937 0 608,026 297,390 174,281 94,179 71,230 52.78%
  YoY % 0.00% 0.00% 104.45% 70.64% 85.05% 32.22% -
  Horiz. % 1,274.65% 0.00% 853.61% 417.51% 244.67% 132.22% 100.00%
NOSH 2,005,161 958,163 729,310 562,600 448,486 336,116 319,274 35.79%
  YoY % 109.27% 31.38% 29.63% 25.44% 33.43% 5.28% -
  Horiz. % 628.04% 300.11% 228.43% 176.21% 140.47% 105.28% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 19.66 % 14.55 % 16.14 % 13.73 % 14.49 % 12.14 % 13.52 % 6.43%
  YoY % 35.12% -9.85% 17.55% -5.24% 19.36% -10.21% -
  Horiz. % 145.41% 107.62% 119.38% 101.55% 107.17% 89.79% 100.00%
ROE 27.34 % - % 27.02 % 37.64 % 31.86 % 24.91 % 31.89 % -2.53%
  YoY % 0.00% 0.00% -28.21% 18.14% 27.90% -21.89% -
  Horiz. % 85.73% 0.00% 84.73% 118.03% 99.91% 78.11% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 63.23 109.56 135.22 146.50 84.25 55.66 52.61 3.11%
  YoY % -42.29% -18.98% -7.70% 73.89% 51.37% 5.80% -
  Horiz. % 120.19% 208.25% 257.02% 278.46% 160.14% 105.80% 100.00%
EPS 12.38 15.73 22.53 19.90 12.38 6.98 7.12 9.65%
  YoY % -21.30% -30.18% 13.22% 60.74% 77.36% -1.97% -
  Horiz. % 173.88% 220.93% 316.43% 279.49% 173.88% 98.03% 100.00%
DPS 8.08 8.16 8.94 6.72 4.32 2.94 1.54 31.79%
  YoY % -0.98% -8.72% 33.04% 55.56% 46.94% 90.91% -
  Horiz. % 524.68% 529.87% 580.52% 436.36% 280.52% 190.91% 100.00%
NAPS 0.4528 0.0000 0.8337 0.5286 0.3886 0.2802 0.2231 12.51%
  YoY % 0.00% 0.00% 57.72% 36.03% 38.69% 25.59% -
  Horiz. % 202.96% 0.00% 373.69% 236.93% 174.18% 125.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 39.79 32.94 30.95 25.87 11.86 5.87 5.27 40.02%
  YoY % 20.80% 6.43% 19.64% 118.13% 102.04% 11.39% -
  Horiz. % 755.03% 625.05% 587.29% 490.89% 225.05% 111.39% 100.00%
EPS 7.79 4.73 5.16 3.51 1.74 0.74 0.71 49.01%
  YoY % 64.69% -8.33% 47.01% 101.72% 135.14% 4.23% -
  Horiz. % 1,097.18% 666.20% 726.76% 494.37% 245.07% 104.23% 100.00%
DPS 5.08 2.46 2.05 1.19 0.61 0.31 0.15 79.78%
  YoY % 106.50% 20.00% 72.27% 95.08% 96.77% 106.67% -
  Horiz. % 3,386.67% 1,640.00% 1,366.67% 793.33% 406.67% 206.67% 100.00%
NAPS 0.2849 0.0000 0.1908 0.0933 0.0547 0.0296 0.0224 52.72%
  YoY % 0.00% 0.00% 104.50% 70.57% 84.80% 32.14% -
  Horiz. % 1,271.88% 0.00% 851.79% 416.52% 244.20% 132.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.5400 3.3200 3.3900 3.2300 1.0200 0.3400 0.3600 -
P/RPS 4.02 3.03 2.51 2.20 1.21 0.61 0.68 34.43%
  YoY % 32.67% 20.72% 14.09% 81.82% 98.36% -10.29% -
  Horiz. % 591.18% 445.59% 369.12% 323.53% 177.94% 89.71% 100.00%
P/EPS 20.52 21.10 15.05 16.23 8.24 4.87 5.06 26.25%
  YoY % -2.75% 40.20% -7.27% 96.97% 69.20% -3.75% -
  Horiz. % 405.53% 417.00% 297.43% 320.75% 162.85% 96.25% 100.00%
EY 4.87 4.74 6.64 6.16 12.14 20.53 19.76 -20.80%
  YoY % 2.74% -28.61% 7.79% -49.26% -40.87% 3.90% -
  Horiz. % 24.65% 23.99% 33.60% 31.17% 61.44% 103.90% 100.00%
DY 3.18 2.46 2.64 2.08 4.23 8.65 4.28 -4.83%
  YoY % 29.27% -6.82% 26.92% -50.83% -51.10% 102.10% -
  Horiz. % 74.30% 57.48% 61.68% 48.60% 98.83% 202.10% 100.00%
P/NAPS 5.61 0.00 4.07 6.11 2.62 1.21 1.61 23.10%
  YoY % 0.00% 0.00% -33.39% 133.21% 116.53% -24.84% -
  Horiz. % 348.45% 0.00% 252.80% 379.50% 162.73% 75.16% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 20/11/12 - -
Price 2.8300 3.3000 3.8200 2.8800 1.5200 0.3200 0.0000 -
P/RPS 4.48 3.01 2.83 1.97 1.80 0.57 0.00 -
  YoY % 48.84% 6.36% 43.65% 9.44% 215.79% 0.00% -
  Horiz. % 785.96% 528.07% 496.49% 345.61% 315.79% 100.00% -
P/EPS 22.86 20.97 16.96 14.47 12.28 4.59 0.00 -
  YoY % 9.01% 23.64% 17.21% 17.83% 167.54% 0.00% -
  Horiz. % 498.04% 456.86% 369.50% 315.25% 267.54% 100.00% -
EY 4.37 4.77 5.90 6.91 8.14 21.81 0.00 -
  YoY % -8.39% -19.15% -14.62% -15.11% -62.68% 0.00% -
  Horiz. % 20.04% 21.87% 27.05% 31.68% 37.32% 100.00% -
DY 2.85 2.47 2.34 2.33 2.84 9.19 0.00 -
  YoY % 15.38% 5.56% 0.43% -17.96% -69.10% 0.00% -
  Horiz. % 31.01% 26.88% 25.46% 25.35% 30.90% 100.00% -
P/NAPS 6.25 0.00 4.58 5.45 3.91 1.14 0.00 -
  YoY % 0.00% 0.00% -15.96% 39.39% 242.98% 0.00% -
  Horiz. % 548.25% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers