Highlights

[INARI] YoY TTM Result on 2015-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 14-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     10.26%    YoY -     68.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,420,530 1,087,871 1,040,926 901,967 637,432 215,278 181,637 40.87%
  YoY % 30.58% 4.51% 15.41% 41.50% 196.10% 18.52% -
  Horiz. % 782.07% 598.93% 573.08% 496.58% 350.94% 118.52% 100.00%
PBT 286,280 209,931 151,583 143,036 89,333 33,593 21,721 53.66%
  YoY % 36.37% 38.49% 5.98% 60.12% 165.93% 54.66% -
  Horiz. % 1,317.99% 966.49% 697.86% 658.51% 411.27% 154.66% 100.00%
Tax -26,957 -8,249 -3,384 -3,958 -5,118 12 -3,455 40.81%
  YoY % -226.79% -143.76% 14.50% 22.67% -42,750.00% 100.35% -
  Horiz. % 780.23% 238.76% 97.95% 114.56% 148.13% -0.35% 100.00%
NP 259,323 201,682 148,199 139,078 84,215 33,605 18,266 55.58%
  YoY % 28.58% 36.09% 6.56% 65.15% 150.60% 83.98% -
  Horiz. % 1,419.70% 1,104.14% 811.34% 761.40% 461.05% 183.98% 100.00%
NP to SH 257,787 202,147 148,712 140,949 83,545 34,380 18,516 55.07%
  YoY % 27.52% 35.93% 5.51% 68.71% 143.00% 85.68% -
  Horiz. % 1,392.24% 1,091.74% 803.15% 761.23% 451.20% 185.68% 100.00%
Tax Rate 9.42 % 3.93 % 2.23 % 2.77 % 5.73 % -0.04 % 15.91 % -8.36%
  YoY % 139.69% 76.23% -19.49% -51.66% 14,425.00% -100.25% -
  Horiz. % 59.21% 24.70% 14.02% 17.41% 36.02% -0.25% 100.00%
Total Cost 1,161,207 886,189 892,727 762,889 553,217 181,673 163,371 38.64%
  YoY % 31.03% -0.73% 17.02% 37.90% 204.51% 11.20% -
  Horiz. % 710.78% 542.44% 546.44% 466.97% 338.63% 111.20% 100.00%
Net Worth 1,026,872 830,568 655,363 473,933 224,405 108,495 81,445 52.53%
  YoY % 23.63% 26.73% 38.28% 111.20% 106.83% 33.21% -
  Horiz. % 1,260.81% 1,019.79% 804.67% 581.91% 275.53% 133.21% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 185,989 111,191 64,455 49,416 26,803 14,401 6,490 74.89%
  YoY % 67.27% 72.51% 30.43% 84.36% 86.11% 121.88% -
  Horiz. % 2,865.48% 1,713.10% 993.05% 761.34% 412.95% 221.88% 100.00%
Div Payout % 72.15 % 55.01 % 43.34 % 35.06 % 32.08 % 41.89 % 35.05 % 12.78%
  YoY % 31.16% 26.93% 23.62% 9.29% -23.42% 19.51% -
  Horiz. % 205.85% 156.95% 123.65% 100.03% 91.53% 119.51% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,026,872 830,568 655,363 473,933 224,405 108,495 81,445 52.53%
  YoY % 23.63% 26.73% 38.28% 111.20% 106.83% 33.21% -
  Horiz. % 1,260.81% 1,019.79% 804.67% 581.91% 275.53% 133.21% 100.00%
NOSH 2,094,803 1,953,358 964,054 669,209 481,040 336,630 327,615 36.22%
  YoY % 7.24% 102.62% 44.06% 39.12% 42.90% 2.75% -
  Horiz. % 639.41% 596.24% 294.26% 204.27% 146.83% 102.75% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.26 % 18.54 % 14.24 % 15.42 % 13.21 % 15.61 % 10.06 % 10.44%
  YoY % -1.51% 30.20% -7.65% 16.73% -15.37% 55.17% -
  Horiz. % 181.51% 184.29% 141.55% 153.28% 131.31% 155.17% 100.00%
ROE 25.10 % 24.34 % 22.69 % 29.74 % 37.23 % 31.69 % 22.73 % 1.67%
  YoY % 3.12% 7.27% -23.71% -20.12% 17.48% 39.42% -
  Horiz. % 110.43% 107.08% 99.82% 130.84% 163.79% 139.42% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 67.81 55.69 107.97 134.78 132.51 63.95 55.44 3.41%
  YoY % 21.76% -48.42% -19.89% 1.71% 107.21% 15.35% -
  Horiz. % 122.31% 100.45% 194.75% 243.11% 239.02% 115.35% 100.00%
EPS 12.31 10.35 15.43 21.06 17.37 10.21 5.65 13.85%
  YoY % 18.94% -32.92% -26.73% 21.24% 70.13% 80.71% -
  Horiz. % 217.88% 183.19% 273.10% 372.74% 307.43% 180.71% 100.00%
DPS 8.88 5.69 6.69 7.38 5.57 4.28 1.98 28.40%
  YoY % 56.06% -14.95% -9.35% 32.50% 30.14% 116.16% -
  Horiz. % 448.48% 287.37% 337.88% 372.73% 281.31% 216.16% 100.00%
NAPS 0.4902 0.4252 0.6798 0.7082 0.4665 0.3223 0.2486 11.98%
  YoY % 15.29% -37.45% -4.01% 51.81% 44.74% 29.65% -
  Horiz. % 197.18% 171.04% 273.45% 284.88% 187.65% 129.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.58 34.14 32.67 28.31 20.00 6.76 5.70 40.87%
  YoY % 30.58% 4.50% 15.40% 41.55% 195.86% 18.60% -
  Horiz. % 782.11% 598.95% 573.16% 496.67% 350.88% 118.60% 100.00%
EPS 8.09 6.34 4.67 4.42 2.62 1.08 0.58 55.12%
  YoY % 27.60% 35.76% 5.66% 68.70% 142.59% 86.21% -
  Horiz. % 1,394.83% 1,093.10% 805.17% 762.07% 451.72% 186.21% 100.00%
DPS 5.84 3.49 2.02 1.55 0.84 0.45 0.20 75.44%
  YoY % 67.34% 72.77% 30.32% 84.52% 86.67% 125.00% -
  Horiz. % 2,920.00% 1,745.00% 1,010.00% 775.00% 420.00% 225.00% 100.00%
NAPS 0.3223 0.2607 0.2057 0.1487 0.0704 0.0340 0.0256 52.49%
  YoY % 23.63% 26.74% 38.33% 111.22% 107.06% 32.81% -
  Horiz. % 1,258.98% 1,018.36% 803.52% 580.86% 275.00% 132.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.7500 2.0400 3.2200 3.3100 2.6900 0.4350 0.3800 -
P/RPS 4.06 3.66 2.98 2.46 2.03 0.68 0.69 34.34%
  YoY % 10.93% 22.82% 21.14% 21.18% 198.53% -1.45% -
  Horiz. % 588.41% 530.43% 431.88% 356.52% 294.20% 98.55% 100.00%
P/EPS 22.35 19.71 20.87 15.72 15.49 4.26 6.72 22.16%
  YoY % 13.39% -5.56% 32.76% 1.48% 263.61% -36.61% -
  Horiz. % 332.59% 293.30% 310.57% 233.93% 230.51% 63.39% 100.00%
EY 4.47 5.07 4.79 6.36 6.46 23.48 14.87 -18.15%
  YoY % -11.83% 5.85% -24.69% -1.55% -72.49% 57.90% -
  Horiz. % 30.06% 34.10% 32.21% 42.77% 43.44% 157.90% 100.00%
DY 3.23 2.79 2.08 2.23 2.07 9.83 5.21 -7.66%
  YoY % 15.77% 34.13% -6.73% 7.73% -78.94% 88.68% -
  Horiz. % 62.00% 53.55% 39.92% 42.80% 39.73% 188.68% 100.00%
P/NAPS 5.61 4.80 4.74 4.67 5.77 1.35 1.53 24.17%
  YoY % 16.87% 1.27% 1.50% -19.06% 327.41% -11.76% -
  Horiz. % 366.67% 313.73% 309.80% 305.23% 377.12% 88.24% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 -
Price 2.1600 2.1800 2.7200 3.3200 2.8400 0.5950 0.3650 -
P/RPS 3.19 3.91 2.52 2.46 2.14 0.93 0.66 30.01%
  YoY % -18.41% 55.16% 2.44% 14.95% 130.11% 40.91% -
  Horiz. % 483.33% 592.42% 381.82% 372.73% 324.24% 140.91% 100.00%
P/EPS 17.55 21.07 17.63 15.76 16.35 5.83 6.46 18.12%
  YoY % -16.71% 19.51% 11.87% -3.61% 180.45% -9.75% -
  Horiz. % 271.67% 326.16% 272.91% 243.96% 253.10% 90.25% 100.00%
EY 5.70 4.75 5.67 6.34 6.12 17.16 15.48 -15.33%
  YoY % 20.00% -16.23% -10.57% 3.59% -64.34% 10.85% -
  Horiz. % 36.82% 30.68% 36.63% 40.96% 39.53% 110.85% 100.00%
DY 4.11 2.61 2.46 2.22 1.96 7.19 5.43 -4.53%
  YoY % 57.47% 6.10% 10.81% 13.27% -72.74% 32.41% -
  Horiz. % 75.69% 48.07% 45.30% 40.88% 36.10% 132.41% 100.00%
P/NAPS 4.41 5.13 4.00 4.69 6.09 1.85 1.47 20.08%
  YoY % -14.04% 28.25% -14.71% -22.99% 229.19% 25.85% -
  Horiz. % 300.00% 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.
 


 

195  296  513  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. 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
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers