[INARI] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 0.93%
YoY- 59.25%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,137,178 1,099,796 933,099 904,110 899,590 887,532 793,655 27.01%
PBT 177,548 175,744 151,967 149,197 147,874 135,792 106,934 40.08%
Tax -6,880 -5,788 -1,719 -2,362 -2,008 -1,368 -6,535 3.47%
NP 170,668 169,956 150,248 146,834 145,866 134,424 100,399 42.29%
-
NP to SH 173,868 182,036 152,535 149,544 148,160 135,024 99,220 45.20%
-
Tax Rate 3.88% 3.29% 1.13% 1.58% 1.36% 1.01% 6.11% -
Total Cost 966,510 929,840 782,851 757,276 753,724 753,108 693,256 24.72%
-
Net Worth 638,568 608,026 472,714 426,585 333,918 297,390 236,542 93.52%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 76,360 81,682 56,992 53,007 52,872 49,508 32,150 77.73%
Div Payout % 43.92% 44.87% 37.36% 35.45% 35.69% 36.67% 32.40% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 638,568 608,026 472,714 426,585 333,918 297,390 236,542 93.52%
NOSH 734,239 729,310 640,361 602,352 587,470 562,600 472,801 33.99%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.01% 15.45% 16.10% 16.24% 16.21% 15.15% 12.65% -
ROE 27.23% 29.94% 32.27% 35.06% 44.37% 45.40% 41.95% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 154.88 150.80 145.71 150.10 153.13 157.76 167.86 -5.21%
EPS 23.68 24.96 18.39 24.83 25.22 24.00 20.98 8.38%
DPS 10.40 11.20 8.90 8.80 9.00 8.80 6.80 32.64%
NAPS 0.8697 0.8337 0.7382 0.7082 0.5684 0.5286 0.5003 44.42%
Adjusted Per Share Value based on latest NOSH - 669,209
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 30.02 29.03 24.63 23.87 23.75 23.43 20.95 27.01%
EPS 4.59 4.81 4.03 3.95 3.91 3.56 2.62 45.17%
DPS 2.02 2.16 1.50 1.40 1.40 1.31 0.85 77.80%
NAPS 0.1686 0.1605 0.1248 0.1126 0.0881 0.0785 0.0624 93.64%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.58 3.39 3.25 3.31 2.54 3.23 3.03 -
P/RPS 2.96 2.25 2.23 2.21 1.66 2.05 1.81 38.68%
P/EPS 19.34 13.58 13.64 13.33 10.07 13.46 14.44 21.43%
EY 5.17 7.36 7.33 7.50 9.93 7.43 6.93 -17.69%
DY 2.27 3.30 2.74 2.66 3.54 2.72 2.24 0.88%
P/NAPS 5.27 4.07 4.40 4.67 4.47 6.11 6.06 -8.86%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 26/08/14 -
Price 3.39 3.82 3.13 3.32 2.86 2.88 3.23 -
P/RPS 2.19 2.53 2.15 2.21 1.87 1.83 1.92 9.14%
P/EPS 14.32 15.30 13.14 13.37 11.34 12.00 15.39 -4.67%
EY 6.99 6.53 7.61 7.48 8.82 8.33 6.50 4.95%
DY 3.07 2.93 2.84 2.65 3.15 3.06 2.11 28.31%
P/NAPS 3.90 4.58 4.24 4.69 5.03 5.45 6.46 -28.50%

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