[INARI] QoQ Cumulative 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- 51.4%

YoY- 59.25%

Quarter Report

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	568,589	274,949	933,099	678,083	449,795	221,883	793,655	-19.88%
YoY %	106.80%	-70.53%	37.61%	50.75%	102.72%	-72.04%	-	-
Horiz. %	71.64%	34.64%	117.57%	85.44%	56.67%	27.96%	100.00%	-
PBT	88,774	43,936	151,967	111,898	73,937	33,948	106,934	-11.63%
YoY %	102.05%	-71.09%	35.81%	51.34%	117.79%	-68.25%	-	-
Horiz. %	83.02%	41.09%	142.11%	104.64%	69.14%	31.75%	100.00%	-
Tax	-3,440	-1,447	-1,719	-1,772	-1,004	-342	-6,535	-34.72%
YoY %	-137.73%	15.82%	2.99%	-76.49%	-193.57%	94.77%	-	-
Horiz. %	52.64%	22.14%	26.30%	27.12%	15.36%	5.23%	100.00%	-
NP	85,334	42,489	150,248	110,126	72,933	33,606	100,399	-10.24%
YoY %	100.84%	-71.72%	36.43%	51.00%	117.02%	-66.53%	-	-
Horiz. %	84.99%	42.32%	149.65%	109.69%	72.64%	33.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,934	45,509	152,535	112,158	74,080	33,756	99,220	-8.41%
YoY %	91.03%	-70.16%	36.00%	51.40%	119.46%	-65.98%	-	-
Horiz. %	87.62%	45.87%	153.73%	113.04%	74.66%	34.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.88%	3.29%	1.13%	1.58%	1.36%	1.01%	6.11%	-
YoY %	17.93%	191.15%	-28.48%	16.18%	34.65%	-83.47%	-	-
Horiz. %	63.50%	53.85%	18.49%	25.86%	22.26%	16.53%	100.00%	-
Total Cost	483,255	232,460	782,851	567,957	376,862	188,277	693,256	-21.33%
YoY %	107.89%	-70.31%	37.84%	50.71%	100.16%	-72.84%	-	-
Horiz. %	69.71%	33.53%	112.92%	81.93%	54.36%	27.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	638,568	608,026	472,714	426,585	333,918	297,390	236,542	93.52%
YoY %	5.02%	28.62%	10.81%	27.75%	12.28%	25.72%	-	-
Horiz. %	269.96%	257.05%	199.84%	180.34%	141.17%	125.72%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	38,180	20,420	56,992	39,755	26,436	12,377	32,150	12.10%
YoY %	86.97%	-64.17%	43.36%	50.38%	113.59%	-61.50%	-	-
Horiz. %	118.76%	63.51%	177.27%	123.65%	82.23%	38.50%	100.00%	-
Div Payout %	43.92%	44.87%	37.36%	35.45%	35.69%	36.67%	32.40%	-
YoY %	-2.12%	20.10%	5.39%	-0.67%	-2.67%	13.18%	-	-
Horiz. %	135.56%	138.49%	115.31%	109.41%	110.15%	113.18%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	638,568	608,026	472,714	426,585	333,918	297,390	236,542	93.52%
YoY %	5.02%	28.62%	10.81%	27.75%	12.28%	25.72%	-	-
Horiz. %	269.96%	257.05%	199.84%	180.34%	141.17%	125.72%	100.00%	-
NOSH	734,239	729,310	640,361	602,352	587,470	562,600	472,801	33.99%
YoY %	0.68%	13.89%	6.31%	2.53%	4.42%	18.99%	-	-
Horiz. %	155.30%	154.25%	135.44%	127.40%	124.25%	118.99%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	15.01%	15.45%	16.10%	16.24%	16.21%	15.15%	12.65%	-
YoY %	-2.85%	-4.04%	-0.86%	0.19%	7.00%	19.76%	-	-
Horiz. %	118.66%	122.13%	127.27%	128.38%	128.14%	119.76%	100.00%	-
ROE	13.61%	7.48%	32.27%	26.29%	22.19%	11.35%	41.95%	-
YoY %	81.95%	-76.82%	22.75%	18.48%	95.51%	-72.94%	-	-
Horiz. %	32.44%	17.83%	76.92%	62.67%	52.90%	27.06%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	77.44	37.70	145.71	112.57	76.56	39.44	167.86	-40.21%
YoY %	105.41%	-74.13%	29.44%	47.04%	94.12%	-76.50%	-	-
Horiz. %	46.13%	22.46%	86.80%	67.06%	45.61%	23.50%	100.00%	-
EPS	11.84	6.24	18.39	18.62	12.61	6.00	20.98	-31.63%
YoY %	89.74%	-66.07%	-1.24%	47.66%	110.17%	-71.40%	-	-
Horiz. %	56.43%	29.74%	87.65%	88.75%	60.10%	28.60%	100.00%	-
DPS	5.20	2.80	8.90	6.60	4.50	2.20	6.80	-16.33%
YoY %	85.71%	-68.54%	34.85%	46.67%	104.55%	-67.65%	-	-
Horiz. %	76.47%	41.18%	130.88%	97.06%	66.18%	32.35%	100.00%	-
NAPS	0.8697	0.8337	0.7382	0.7082	0.5684	0.5286	0.5003	44.42%
YoY %	4.32%	12.94%	4.24%	24.60%	7.53%	5.66%	-	-
Horiz. %	173.84%	166.64%	147.55%	141.56%	113.61%	105.66%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 669,209
RPS	15.06	7.28	24.71	17.96	11.91	5.88	21.02	-19.88%
YoY %	106.87%	-70.54%	37.58%	50.80%	102.55%	-72.03%	-	-
Horiz. %	71.65%	34.63%	117.55%	85.44%	56.66%	27.97%	100.00%	-
EPS	2.30	1.21	4.04	2.97	1.96	0.89	2.63	-8.52%
YoY %	90.08%	-70.05%	36.03%	51.53%	120.22%	-66.16%	-	-
Horiz. %	87.45%	46.01%	153.61%	112.93%	74.52%	33.84%	100.00%	-
DPS	1.01	0.54	1.51	1.05	0.70	0.33	0.85	12.14%
YoY %	87.04%	-64.24%	43.81%	50.00%	112.12%	-61.18%	-	-
Horiz. %	118.82%	63.53%	177.65%	123.53%	82.35%	38.82%	100.00%	-
NAPS	0.1691	0.161	0.1252	0.113	0.0884	0.0788	0.0626	93.60%
YoY %	5.03%	28.59%	10.80%	27.83%	12.18%	25.88%	-	-
Horiz. %	270.13%	257.19%	200.00%	180.51%	141.21%	125.88%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
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	5.91	8.99	2.23	2.94	3.32	8.19	1.81	119.61%
YoY %	-34.26%	303.14%	-24.15%	-11.45%	-59.46%	352.49%	-	-
Horiz. %	326.52%	496.69%	123.20%	162.43%	183.43%	452.49%	100.00%	-
P/EPS	38.68	54.33	13.64	17.78	20.14	53.83	14.44	92.53%
YoY %	-28.81%	298.31%	-23.28%	-11.72%	-62.59%	272.78%	-	-
Horiz. %	267.87%	376.25%	94.46%	123.13%	139.47%	372.78%	100.00%	-
EY	2.59	1.84	7.33	5.63	4.96	1.86	6.93	-48.02%
YoY %	40.76%	-74.90%	30.20%	13.51%	166.67%	-73.16%	-	-
Horiz. %	37.37%	26.55%	105.77%	81.24%	71.57%	26.84%	100.00%	-
DY	1.14	0.83	2.74	1.99	1.77	0.68	2.24	-36.17%
YoY %	37.35%	-69.71%	37.69%	12.43%	160.29%	-69.64%	-	-
Horiz. %	50.89%	37.05%	122.32%	88.84%	79.02%	30.36%	100.00%	-
P/NAPS	5.27	4.07	4.40	4.67	4.47	6.11	6.06	-8.86%
YoY %	29.48%	-7.50%	-5.78%	4.47%	-26.84%	0.83%	-	-
Horiz. %	86.96%	67.16%	72.61%	77.06%	73.76%	100.83%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
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	4.38	10.13	2.15	2.95	3.74	7.30	1.92	73.03%
YoY %	-56.76%	371.16%	-27.12%	-21.12%	-48.77%	280.21%	-	-
Horiz. %	228.12%	527.60%	111.98%	153.65%	194.79%	380.21%	100.00%	-
P/EPS	28.63	61.22	13.14	17.83	22.68	48.00	15.39	51.08%
YoY %	-53.23%	365.91%	-26.30%	-21.38%	-52.75%	211.89%	-	-
Horiz. %	186.03%	397.79%	85.38%	115.85%	147.37%	311.89%	100.00%	-
EY	3.49	1.63	7.61	5.61	4.41	2.08	6.50	-33.86%
YoY %	114.11%	-78.58%	35.65%	27.21%	112.02%	-68.00%	-	-
Horiz. %	53.69%	25.08%	117.08%	86.31%	67.85%	32.00%	100.00%	-
DY	1.53	0.73	2.84	1.99	1.57	0.76	2.11	-19.24%
YoY %	109.59%	-74.30%	42.71%	26.75%	106.58%	-63.98%	-	-
Horiz. %	72.51%	34.60%	134.60%	94.31%	74.41%	36.02%	100.00%	-
P/NAPS	3.90	4.58	4.24	4.69	5.03	5.45	6.46	-28.50%
YoY %	-14.85%	8.02%	-9.59%	-6.76%	-7.71%	-15.63%	-	-
Horiz. %	60.37%	70.90%	65.63%	72.60%	77.86%	84.37%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos