[INARI] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
04-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 9.73%
YoY- 62.95%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,099,796 933,099 904,110 899,590 887,532 793,655 759,694 27.94%
PBT 175,744 151,967 149,197 147,874 135,792 106,934 101,061 44.56%
Tax -5,788 -1,719 -2,362 -2,008 -1,368 -6,535 -5,798 -0.11%
NP 169,956 150,248 146,834 145,866 134,424 100,399 95,262 47.04%
-
NP to SH 182,036 152,535 149,544 148,160 135,024 99,220 93,905 55.40%
-
Tax Rate 3.29% 1.13% 1.58% 1.36% 1.01% 6.11% 5.74% -
Total Cost 929,840 782,851 757,276 753,724 753,108 693,256 664,432 25.08%
-
Net Worth 608,026 472,714 426,585 333,918 297,390 236,542 216,010 99.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 81,682 56,992 53,007 52,872 49,508 32,150 30,869 91.19%
Div Payout % 44.87% 37.36% 35.45% 35.69% 36.67% 32.40% 32.87% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 608,026 472,714 426,585 333,918 297,390 236,542 216,010 99.23%
NOSH 729,310 640,361 602,352 587,470 562,600 472,801 463,044 35.33%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.45% 16.10% 16.24% 16.21% 15.15% 12.65% 12.54% -
ROE 29.94% 32.27% 35.06% 44.37% 45.40% 41.95% 43.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 150.80 145.71 150.10 153.13 157.76 167.86 164.07 -5.46%
EPS 24.96 18.39 24.83 25.22 24.00 20.98 20.28 14.83%
DPS 11.20 8.90 8.80 9.00 8.80 6.80 6.67 41.22%
NAPS 0.8337 0.7382 0.7082 0.5684 0.5286 0.5003 0.4665 47.21%
Adjusted Per Share Value based on latest NOSH - 611,896
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.03 24.63 23.87 23.75 23.43 20.95 20.05 27.95%
EPS 4.81 4.03 3.95 3.91 3.56 2.62 2.48 55.46%
DPS 2.16 1.50 1.40 1.40 1.31 0.85 0.81 92.18%
NAPS 0.1605 0.1248 0.1126 0.0881 0.0785 0.0624 0.057 99.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.39 3.25 3.31 2.54 3.23 3.03 2.69 -
P/RPS 2.25 2.23 2.21 1.66 2.05 1.81 1.64 23.44%
P/EPS 13.58 13.64 13.33 10.07 13.46 14.44 13.26 1.60%
EY 7.36 7.33 7.50 9.93 7.43 6.93 7.54 -1.59%
DY 3.30 2.74 2.66 3.54 2.72 2.24 2.48 20.95%
P/NAPS 4.07 4.40 4.67 4.47 6.11 6.06 5.77 -20.74%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 26/08/14 15/05/14 -
Price 3.82 3.13 3.32 2.86 2.88 3.23 2.84 -
P/RPS 2.53 2.15 2.21 1.87 1.83 1.92 1.73 28.80%
P/EPS 15.30 13.14 13.37 11.34 12.00 15.39 14.00 6.09%
EY 6.53 7.61 7.48 8.82 8.33 6.50 7.14 -5.77%
DY 2.93 2.84 2.65 3.15 3.06 2.11 2.35 15.82%
P/NAPS 4.58 4.24 4.69 5.03 5.45 6.46 6.09 -17.28%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment