Highlights

[INARI] YoY TTM Result on 2013-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 20-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     27.82%    YoY -     170.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,031,159 1,051,893 865,493 502,394 202,340 173,625 41,136 70.99%
  YoY % -1.97% 21.54% 72.27% 148.29% 16.54% 322.08% -
  Horiz. % 2,506.71% 2,557.11% 2,103.98% 1,221.30% 491.88% 422.08% 100.00%
PBT 178,685 166,513 132,248 70,484 29,998 20,037 12,177 56.40%
  YoY % 7.31% 25.91% 87.63% 134.96% 49.71% 64.55% -
  Horiz. % 1,467.40% 1,367.44% 1,086.05% 578.83% 246.35% 164.55% 100.00%
Tax -6,422 -3,864 -4,865 670 -4,821 -3,146 -163 84.36%
  YoY % -66.20% 20.58% -826.12% 113.90% -53.24% -1,830.06% -
  Horiz. % 3,939.88% 2,370.55% 2,984.66% -411.04% 2,957.67% 1,930.06% 100.00%
NP 172,263 162,649 127,383 71,154 25,177 16,891 12,014 55.80%
  YoY % 5.91% 27.69% 79.02% 182.62% 49.06% 40.59% -
  Horiz. % 1,433.85% 1,353.83% 1,060.29% 592.26% 209.56% 140.59% 100.00%
NP to SH 172,371 165,388 127,837 70,967 26,251 16,891 12,014 55.82%
  YoY % 4.22% 29.37% 80.14% 170.34% 55.41% 40.59% -
  Horiz. % 1,434.75% 1,376.63% 1,064.07% 590.70% 218.50% 140.59% 100.00%
Tax Rate 3.59 % 2.32 % 3.68 % -0.95 % 16.07 % 15.70 % 1.34 % 17.83%
  YoY % 54.74% -36.96% 487.37% -105.91% 2.36% 1,071.64% -
  Horiz. % 267.91% 173.13% 274.63% -70.90% 1,199.25% 1,171.64% 100.00%
Total Cost 858,896 889,244 738,110 431,240 177,163 156,734 29,122 75.68%
  YoY % -3.41% 20.48% 71.16% 143.41% 13.03% 438.20% -
  Horiz. % 2,949.30% 3,053.51% 2,534.54% 1,480.80% 608.35% 538.20% 100.00%
Net Worth 0 642,198 347,802 196,950 96,043 72,660 - -
  YoY % 0.00% 84.64% 76.59% 105.06% 32.18% 0.00% -
  Horiz. % 0.00% 883.84% 478.67% 271.06% 132.18% 100.00% -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 77,858 68,868 44,983 23,241 10,963 3,869 0 -
  YoY % 13.05% 53.10% 93.54% 112.00% 183.30% 0.00% -
  Horiz. % 2,011.98% 1,779.66% 1,162.44% 600.61% 283.30% 100.00% -
Div Payout % 45.17 % 41.64 % 35.19 % 32.75 % 41.76 % 22.91 % - % -
  YoY % 8.48% 18.33% 7.45% -21.58% 82.28% 0.00% -
  Horiz. % 197.16% 181.75% 153.60% 142.95% 182.28% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 0 642,198 347,802 196,950 96,043 72,660 - -
  YoY % 0.00% 84.64% 76.59% 105.06% 32.18% 0.00% -
  Horiz. % 0.00% 883.84% 478.67% 271.06% 132.18% 100.00% -
NOSH 964,021 738,413 611,896 460,056 336,404 325,684 106,224 44.38%
  YoY % 30.55% 20.68% 33.00% 36.76% 3.29% 206.60% -
  Horiz. % 907.53% 695.14% 576.04% 433.10% 316.69% 306.60% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.71 % 15.46 % 14.72 % 14.16 % 12.44 % 9.73 % 29.21 % -8.88%
  YoY % 8.09% 5.03% 3.95% 13.83% 27.85% -66.69% -
  Horiz. % 57.21% 52.93% 50.39% 48.48% 42.59% 33.31% 100.00%
ROE - % 25.75 % 36.76 % 36.03 % 27.33 % 23.25 % - % -
  YoY % 0.00% -29.95% 2.03% 31.83% 17.55% 0.00% -
  Horiz. % 0.00% 110.75% 158.11% 154.97% 117.55% 100.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 106.96 142.45 141.44 109.20 60.15 53.31 38.73 18.43%
  YoY % -24.91% 0.71% 29.52% 81.55% 12.83% 37.65% -
  Horiz. % 276.17% 367.80% 365.19% 281.95% 155.31% 137.65% 100.00%
EPS 17.88 22.40 20.89 15.43 7.80 5.19 11.31 7.92%
  YoY % -20.18% 7.23% 35.39% 97.82% 50.29% -54.11% -
  Horiz. % 158.09% 198.05% 184.70% 136.43% 68.97% 45.89% 100.00%
DPS 8.08 9.33 7.35 5.05 3.26 1.19 0.00 -
  YoY % -13.40% 26.94% 45.54% 54.91% 173.95% 0.00% -
  Horiz. % 678.99% 784.03% 617.65% 424.37% 273.95% 100.00% -
NAPS 0.0000 0.8697 0.5684 0.4281 0.2855 0.2231 - -
  YoY % 0.00% 53.01% 32.77% 49.95% 27.97% 0.00% -
  Horiz. % 0.00% 389.83% 254.77% 191.89% 127.97% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.36 33.01 27.16 15.77 6.35 5.45 1.29 71.01%
  YoY % -1.97% 21.54% 72.23% 148.35% 16.51% 322.48% -
  Horiz. % 2,508.53% 2,558.91% 2,105.43% 1,222.48% 492.25% 422.48% 100.00%
EPS 5.41 5.19 4.01 2.23 0.82 0.53 0.38 55.62%
  YoY % 4.24% 29.43% 79.82% 171.95% 54.72% 39.47% -
  Horiz. % 1,423.68% 1,365.79% 1,055.26% 586.84% 215.79% 139.47% 100.00%
DPS 2.44 2.16 1.41 0.73 0.34 0.12 0.00 -
  YoY % 12.96% 53.19% 93.15% 114.71% 183.33% 0.00% -
  Horiz. % 2,033.33% 1,800.00% 1,175.00% 608.33% 283.33% 100.00% -
NAPS 0.0000 0.2015 0.1091 0.0618 0.0301 0.0228 - -
  YoY % 0.00% 84.69% 76.54% 105.32% 32.02% 0.00% -
  Horiz. % 0.00% 883.77% 478.51% 271.05% 132.02% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 3.3200 4.5800 2.5400 1.6300 0.4000 0.3800 0.0000 -
P/RPS 3.10 3.22 1.80 1.49 0.67 0.71 0.00 -
  YoY % -3.73% 78.89% 20.81% 122.39% -5.63% 0.00% -
  Horiz. % 436.62% 453.52% 253.52% 209.86% 94.37% 100.00% -
P/EPS 18.57 20.45 12.16 10.57 5.13 7.33 0.00 -
  YoY % -9.19% 68.17% 15.04% 106.04% -30.01% 0.00% -
  Horiz. % 253.34% 278.99% 165.89% 144.20% 69.99% 100.00% -
EY 5.39 4.89 8.23 9.46 19.51 13.65 0.00 -
  YoY % 10.22% -40.58% -13.00% -51.51% 42.93% 0.00% -
  Horiz. % 39.49% 35.82% 60.29% 69.30% 142.93% 100.00% -
DY 2.43 2.04 2.89 3.10 8.15 3.13 0.00 -
  YoY % 19.12% -29.41% -6.77% -61.96% 160.38% 0.00% -
  Horiz. % 77.64% 65.18% 92.33% 99.04% 260.38% 100.00% -
P/NAPS 0.00 5.27 4.47 3.81 1.40 1.70 0.00 -
  YoY % 0.00% 17.90% 17.32% 172.14% -17.65% 0.00% -
  Horiz. % 0.00% 310.00% 262.94% 224.12% 82.35% 100.00% -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 - -
Price 1.9100 3.3900 2.8600 1.9400 0.4250 0.3700 0.0000 -
P/RPS 1.79 2.38 2.02 1.78 0.71 0.69 0.00 -
  YoY % -24.79% 17.82% 13.48% 150.70% 2.90% 0.00% -
  Horiz. % 259.42% 344.93% 292.75% 257.97% 102.90% 100.00% -
P/EPS 10.68 15.14 13.69 12.58 5.45 7.13 0.00 -
  YoY % -29.46% 10.59% 8.82% 130.83% -23.56% 0.00% -
  Horiz. % 149.79% 212.34% 192.01% 176.44% 76.44% 100.00% -
EY 9.36 6.61 7.30 7.95 18.36 14.02 0.00 -
  YoY % 41.60% -9.45% -8.18% -56.70% 30.96% 0.00% -
  Horiz. % 66.76% 47.15% 52.07% 56.70% 130.96% 100.00% -
DY 4.23 2.75 2.57 2.60 7.67 3.21 0.00 -
  YoY % 53.82% 7.00% -1.15% -66.10% 138.94% 0.00% -
  Horiz. % 131.78% 85.67% 80.06% 81.00% 238.94% 100.00% -
P/NAPS 0.00 3.90 5.03 4.53 1.49 1.66 0.00 -
  YoY % 0.00% -22.47% 11.04% 204.03% -10.24% 0.00% -
  Horiz. % 0.00% 234.94% 303.01% 272.89% 89.76% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers