[INARI] QoQ Cumulative 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- 119.46%
YoY- 62.95%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 274,949 933,099 678,083 449,795 221,883 793,655 569,771 -38.45%
PBT 43,936 151,967 111,898 73,937 33,948 106,934 75,796 -30.45%
Tax -1,447 -1,719 -1,772 -1,004 -342 -6,535 -4,349 -51.95%
NP 42,489 150,248 110,126 72,933 33,606 100,399 71,447 -29.25%
-
NP to SH 45,509 152,535 112,158 74,080 33,756 99,220 70,429 -25.23%
-
Tax Rate 3.29% 1.13% 1.58% 1.36% 1.01% 6.11% 5.74% -
Total Cost 232,460 782,851 567,957 376,862 188,277 693,256 498,324 -39.82%
-
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 20,420 56,992 39,755 26,436 12,377 32,150 23,152 -8.02%
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 7.48% 32.27% 26.29% 22.19% 11.35% 41.95% 32.60% -
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 37.70 145.71 112.57 76.56 39.44 167.86 123.05 -54.52%
EPS 6.24 18.39 18.62 12.61 6.00 20.98 15.21 -44.75%
DPS 2.80 8.90 6.60 4.50 2.20 6.80 5.00 -32.03%
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 7.26 24.63 17.90 11.87 5.86 20.95 15.04 -38.43%
EPS 1.20 4.03 2.96 1.96 0.89 2.62 1.86 -25.31%
DPS 0.54 1.50 1.05 0.70 0.33 0.85 0.61 -7.79%
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 8.99 2.23 2.94 3.32 8.19 1.81 2.19 156.15%
P/EPS 54.33 13.64 17.78 20.14 53.83 14.44 17.69 111.14%
EY 1.84 7.33 5.63 4.96 1.86 6.93 5.65 -52.63%
DY 0.83 2.74 1.99 1.77 0.68 2.24 1.86 -41.57%
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 10.13 2.15 2.95 3.74 7.30 1.92 2.31 167.67%
P/EPS 61.22 13.14 17.83 22.68 48.00 15.39 18.67 120.55%
EY 1.63 7.61 5.61 4.41 2.08 6.50 5.36 -54.74%
DY 0.73 2.84 1.99 1.57 0.76 2.11 1.76 -44.35%
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