Highlights

[INARI] YoY TTM Result on 2014-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 15-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     17.72%    YoY -     143.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,087,871 1,040,926 901,967 637,432 215,278 181,637 76,962 55.43%
  YoY % 4.51% 15.41% 41.50% 196.10% 18.52% 136.01% -
  Horiz. % 1,413.52% 1,352.52% 1,171.96% 828.24% 279.72% 236.01% 100.00%
PBT 209,931 151,583 143,036 89,333 33,593 21,721 15,222 54.80%
  YoY % 38.49% 5.98% 60.12% 165.93% 54.66% 42.69% -
  Horiz. % 1,379.13% 995.82% 939.67% 586.87% 220.69% 142.69% 100.00%
Tax -8,249 -3,384 -3,958 -5,118 12 -3,455 -574 55.86%
  YoY % -143.76% 14.50% 22.67% -42,750.00% 100.35% -501.92% -
  Horiz. % 1,437.11% 589.55% 689.55% 891.64% -2.09% 601.92% 100.00%
NP 201,682 148,199 139,078 84,215 33,605 18,266 14,648 54.75%
  YoY % 36.09% 6.56% 65.15% 150.60% 83.98% 24.70% -
  Horiz. % 1,376.86% 1,011.74% 949.47% 574.92% 229.42% 124.70% 100.00%
NP to SH 202,147 148,712 140,949 83,545 34,380 18,516 14,648 54.81%
  YoY % 35.93% 5.51% 68.71% 143.00% 85.68% 26.41% -
  Horiz. % 1,380.03% 1,015.24% 962.24% 570.35% 234.71% 126.41% 100.00%
Tax Rate 3.93 % 2.23 % 2.77 % 5.73 % -0.04 % 15.91 % 3.77 % 0.69%
  YoY % 76.23% -19.49% -51.66% 14,425.00% -100.25% 322.02% -
  Horiz. % 104.24% 59.15% 73.47% 151.99% -1.06% 422.02% 100.00%
Total Cost 886,189 892,727 762,889 553,217 181,673 163,371 62,314 55.59%
  YoY % -0.73% 17.02% 37.90% 204.51% 11.20% 162.17% -
  Horiz. % 1,422.13% 1,432.63% 1,224.27% 887.79% 291.54% 262.17% 100.00%
Net Worth 830,568 655,363 473,933 224,405 108,495 81,445 24,024 80.39%
  YoY % 26.73% 38.28% 111.20% 106.83% 33.21% 239.01% -
  Horiz. % 3,457.19% 2,727.91% 1,972.72% 934.07% 451.61% 339.01% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 111,191 64,455 49,416 26,803 14,401 6,490 0 -
  YoY % 72.51% 30.43% 84.36% 86.11% 121.88% 0.00% -
  Horiz. % 1,713.10% 993.05% 761.34% 412.95% 221.88% 100.00% -
Div Payout % 55.01 % 43.34 % 35.06 % 32.08 % 41.89 % 35.05 % - % -
  YoY % 26.93% 23.62% 9.29% -23.42% 19.51% 0.00% -
  Horiz. % 156.95% 123.65% 100.03% 91.53% 119.51% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 830,568 655,363 473,933 224,405 108,495 81,445 24,024 80.39%
  YoY % 26.73% 38.28% 111.20% 106.83% 33.21% 239.01% -
  Horiz. % 3,457.19% 2,727.91% 1,972.72% 934.07% 451.61% 339.01% 100.00%
NOSH 1,953,358 964,054 669,209 481,040 336,630 327,615 144,725 54.24%
  YoY % 102.62% 44.06% 39.12% 42.90% 2.75% 126.37% -
  Horiz. % 1,349.70% 666.13% 462.40% 332.38% 232.60% 226.37% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 18.54 % 14.24 % 15.42 % 13.21 % 15.61 % 10.06 % 19.03 % -0.43%
  YoY % 30.20% -7.65% 16.73% -15.37% 55.17% -47.14% -
  Horiz. % 97.43% 74.83% 81.03% 69.42% 82.03% 52.86% 100.00%
ROE 24.34 % 22.69 % 29.74 % 37.23 % 31.69 % 22.73 % 60.97 % -14.18%
  YoY % 7.27% -23.71% -20.12% 17.48% 39.42% -62.72% -
  Horiz. % 39.92% 37.22% 48.78% 61.06% 51.98% 37.28% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 55.69 107.97 134.78 132.51 63.95 55.44 53.18 0.77%
  YoY % -48.42% -19.89% 1.71% 107.21% 15.35% 4.25% -
  Horiz. % 104.72% 203.03% 253.44% 249.17% 120.25% 104.25% 100.00%
EPS 10.35 15.43 21.06 17.37 10.21 5.65 10.12 0.37%
  YoY % -32.92% -26.73% 21.24% 70.13% 80.71% -44.17% -
  Horiz. % 102.27% 152.47% 208.10% 171.64% 100.89% 55.83% 100.00%
DPS 5.69 6.69 7.38 5.57 4.28 1.98 0.00 -
  YoY % -14.95% -9.35% 32.50% 30.14% 116.16% 0.00% -
  Horiz. % 287.37% 337.88% 372.73% 281.31% 216.16% 100.00% -
NAPS 0.4252 0.6798 0.7082 0.4665 0.3223 0.2486 0.1660 16.95%
  YoY % -37.45% -4.01% 51.81% 44.74% 29.65% 49.76% -
  Horiz. % 256.14% 409.52% 426.63% 281.02% 194.16% 149.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 34.14 32.67 28.31 20.00 6.76 5.70 2.42 55.38%
  YoY % 4.50% 15.40% 41.55% 195.86% 18.60% 135.54% -
  Horiz. % 1,410.74% 1,350.00% 1,169.83% 826.45% 279.34% 235.54% 100.00%
EPS 6.34 4.67 4.42 2.62 1.08 0.58 0.46 54.78%
  YoY % 35.76% 5.66% 68.70% 142.59% 86.21% 26.09% -
  Horiz. % 1,378.26% 1,015.22% 960.87% 569.57% 234.78% 126.09% 100.00%
DPS 3.49 2.02 1.55 0.84 0.45 0.20 0.00 -
  YoY % 72.77% 30.32% 84.52% 86.67% 125.00% 0.00% -
  Horiz. % 1,745.00% 1,010.00% 775.00% 420.00% 225.00% 100.00% -
NAPS 0.2607 0.2057 0.1487 0.0704 0.0340 0.0256 0.0075 80.56%
  YoY % 26.74% 38.33% 111.22% 107.06% 32.81% 241.33% -
  Horiz. % 3,476.00% 2,742.67% 1,982.67% 938.67% 453.33% 341.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 2.0400 3.2200 3.3100 2.6900 0.4350 0.3800 0.0000 -
P/RPS 3.66 2.98 2.46 2.03 0.68 0.69 0.00 -
  YoY % 22.82% 21.14% 21.18% 198.53% -1.45% 0.00% -
  Horiz. % 530.43% 431.88% 356.52% 294.20% 98.55% 100.00% -
P/EPS 19.71 20.87 15.72 15.49 4.26 6.72 0.00 -
  YoY % -5.56% 32.76% 1.48% 263.61% -36.61% 0.00% -
  Horiz. % 293.30% 310.57% 233.93% 230.51% 63.39% 100.00% -
EY 5.07 4.79 6.36 6.46 23.48 14.87 0.00 -
  YoY % 5.85% -24.69% -1.55% -72.49% 57.90% 0.00% -
  Horiz. % 34.10% 32.21% 42.77% 43.44% 157.90% 100.00% -
DY 2.79 2.08 2.23 2.07 9.83 5.21 0.00 -
  YoY % 34.13% -6.73% 7.73% -78.94% 88.68% 0.00% -
  Horiz. % 53.55% 39.92% 42.80% 39.73% 188.68% 100.00% -
P/NAPS 4.80 4.74 4.67 5.77 1.35 1.53 0.00 -
  YoY % 1.27% 1.50% -19.06% 327.41% -11.76% 0.00% -
  Horiz. % 313.73% 309.80% 305.23% 377.12% 88.24% 100.00% -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 - -
Price 2.1800 2.7200 3.3200 2.8400 0.5950 0.3650 0.0000 -
P/RPS 3.91 2.52 2.46 2.14 0.93 0.66 0.00 -
  YoY % 55.16% 2.44% 14.95% 130.11% 40.91% 0.00% -
  Horiz. % 592.42% 381.82% 372.73% 324.24% 140.91% 100.00% -
P/EPS 21.07 17.63 15.76 16.35 5.83 6.46 0.00 -
  YoY % 19.51% 11.87% -3.61% 180.45% -9.75% 0.00% -
  Horiz. % 326.16% 272.91% 243.96% 253.10% 90.25% 100.00% -
EY 4.75 5.67 6.34 6.12 17.16 15.48 0.00 -
  YoY % -16.23% -10.57% 3.59% -64.34% 10.85% 0.00% -
  Horiz. % 30.68% 36.63% 40.96% 39.53% 110.85% 100.00% -
DY 2.61 2.46 2.22 1.96 7.19 5.43 0.00 -
  YoY % 6.10% 10.81% 13.27% -72.74% 32.41% 0.00% -
  Horiz. % 48.07% 45.30% 40.88% 36.10% 132.41% 100.00% -
P/NAPS 5.13 4.00 4.69 6.09 1.85 1.47 0.00 -
  YoY % 28.25% -14.71% -22.99% 229.19% 25.85% 0.00% -
  Horiz. % 348.98% 272.11% 319.05% 414.29% 125.85% 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