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 - 3,288,746
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 33.08 31.65 27.43 19.38 6.55 5.52 2.34 55.44%
  YoY % 4.52% 15.38% 41.54% 195.88% 18.66% 135.90% -
  Horiz. % 1,413.68% 1,352.56% 1,172.22% 828.21% 279.91% 235.90% 100.00%
EPS 6.15 4.52 4.29 2.54 1.05 0.56 0.45 54.56%
  YoY % 36.06% 5.36% 68.90% 141.90% 87.50% 24.44% -
  Horiz. % 1,366.67% 1,004.44% 953.33% 564.44% 233.33% 124.44% 100.00%
DPS 3.38 1.96 1.50 0.82 0.44 0.20 0.00 -
  YoY % 72.45% 30.67% 82.93% 86.36% 120.00% 0.00% -
  Horiz. % 1,690.00% 980.00% 750.00% 410.00% 220.00% 100.00% -
NAPS 0.2525 0.1993 0.1441 0.0682 0.0330 0.0248 0.0073 80.41%
  YoY % 26.69% 38.31% 111.29% 106.67% 33.06% 239.73% -
  Horiz. % 3,458.90% 2,730.14% 1,973.97% 934.25% 452.05% 339.73% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS