[INARI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 54.91%
YoY- 143.72%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 449,795 221,883 793,655 569,771 377,957 191,339 241,140 51.35%
PBT 73,937 33,948 106,934 75,796 48,623 22,066 43,289 42.74%
Tax -1,004 -342 -6,535 -4,349 -2,674 -1,192 -2,046 -37.70%
NP 72,933 33,606 100,399 71,447 45,949 20,874 41,243 46.08%
-
NP to SH 74,080 33,756 99,220 70,429 45,463 21,034 42,014 45.79%
-
Tax Rate 1.36% 1.01% 6.11% 5.74% 5.50% 5.40% 4.73% -
Total Cost 376,862 188,277 693,256 498,324 332,008 170,465 199,897 52.43%
-
Net Worth 333,918 297,390 236,542 216,010 194,432 174,281 119,392 98.13%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 26,436 12,377 32,150 23,152 13,625 6,727 15,346 43.56%
Div Payout % 35.69% 36.67% 32.40% 32.87% 29.97% 31.98% 36.53% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 333,918 297,390 236,542 216,010 194,432 174,281 119,392 98.13%
NOSH 587,470 562,600 472,801 463,044 454,175 448,486 341,022 43.56%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.21% 15.15% 12.65% 12.54% 12.16% 10.91% 17.10% -
ROE 22.19% 11.35% 41.95% 32.60% 23.38% 12.07% 35.19% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 76.56 39.44 167.86 123.05 83.22 42.66 70.71 5.42%
EPS 12.61 6.00 20.98 15.21 10.01 4.69 12.32 1.55%
DPS 4.50 2.20 6.80 5.00 3.00 1.50 4.50 0.00%
NAPS 0.5684 0.5286 0.5003 0.4665 0.4281 0.3886 0.3501 38.01%
Adjusted Per Share Value based on latest NOSH - 481,040
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.87 5.86 20.95 15.04 9.98 5.05 6.36 51.41%
EPS 1.96 0.89 2.62 1.86 1.20 0.56 1.11 45.93%
DPS 0.70 0.33 0.85 0.61 0.36 0.18 0.41 42.70%
NAPS 0.0881 0.0785 0.0624 0.057 0.0513 0.046 0.0315 98.13%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.54 3.23 3.03 2.69 1.63 1.02 0.715 -
P/RPS 3.32 8.19 1.81 2.19 1.96 2.39 1.01 120.59%
P/EPS 20.14 53.83 14.44 17.69 16.28 21.75 5.80 128.78%
EY 4.96 1.86 6.93 5.65 6.14 4.60 17.23 -56.30%
DY 1.77 0.68 2.24 1.86 1.84 1.47 6.29 -56.95%
P/NAPS 4.47 6.11 6.06 5.77 3.81 2.62 2.04 68.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 04/02/15 25/11/14 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 -
Price 2.86 2.88 3.23 2.84 1.94 1.52 0.785 -
P/RPS 3.74 7.30 1.92 2.31 2.33 3.56 1.11 124.25%
P/EPS 22.68 48.00 15.39 18.67 19.38 32.41 6.37 132.62%
EY 4.41 2.08 6.50 5.36 5.16 3.09 15.69 -56.99%
DY 1.57 0.76 2.11 1.76 1.55 0.99 5.73 -57.71%
P/NAPS 5.03 5.45 6.46 6.09 4.53 3.91 2.24 71.22%

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