[INARI] YoY 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,498,106 1,113,256 1,137,178 899,590 755,914 233,406 190,276 41.00%
PBT 303,142 228,656 177,548 147,874 97,246 42,856 23,462 53.12%
Tax -27,616 -7,644 -6,880 -2,008 -5,348 -10,780 -3,168 43.41%
NP 275,526 221,012 170,668 145,866 91,898 32,076 20,294 54.39%
-
NP to SH 273,978 222,102 173,868 148,160 90,926 33,020 20,294 54.24%
-
Tax Rate 9.11% 3.34% 3.88% 1.36% 5.50% 25.15% 13.50% -
Total Cost 1,222,580 892,244 966,510 753,724 664,016 201,330 169,982 38.89%
-
Net Worth 978,584 791,766 638,568 333,918 194,432 96,000 72,557 54.22%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 195,228 92,222 76,360 52,872 27,250 11,432 7,805 70.92%
Div Payout % 71.26% 41.52% 43.92% 35.69% 29.97% 34.62% 38.46% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 978,584 791,766 638,568 333,918 194,432 96,000 72,557 54.22%
NOSH 2,051,760 960,648 734,239 587,470 454,175 336,252 325,224 35.89%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.39% 19.85% 15.01% 16.21% 12.16% 13.74% 10.67% -
ROE 28.00% 28.05% 27.23% 44.37% 46.76% 34.40% 27.97% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 73.67 115.89 154.88 153.13 166.44 69.41 58.51 3.91%
EPS 13.56 23.12 23.68 25.22 20.02 9.82 6.24 13.79%
DPS 9.60 9.60 10.40 9.00 6.00 3.40 2.40 25.96%
NAPS 0.4812 0.8242 0.8697 0.5684 0.4281 0.2855 0.2231 13.65%
Adjusted Per Share Value based on latest NOSH - 611,896
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 39.54 29.38 30.02 23.74 19.95 6.16 5.02 41.01%
EPS 7.23 5.86 4.59 3.91 2.40 0.87 0.54 54.03%
DPS 5.15 2.43 2.02 1.40 0.72 0.30 0.21 70.36%
NAPS 0.2583 0.209 0.1685 0.0881 0.0513 0.0253 0.0192 54.15%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.40 3.32 4.58 2.54 1.63 0.40 0.38 -
P/RPS 4.62 2.86 2.96 1.66 0.98 0.58 0.65 38.61%
P/EPS 25.24 14.36 19.34 10.07 8.14 4.07 6.09 26.71%
EY 3.96 6.96 5.17 9.93 12.28 24.55 16.42 -21.08%
DY 2.82 2.89 2.27 3.54 3.68 8.50 6.32 -12.57%
P/NAPS 7.07 4.03 5.27 4.47 3.81 1.40 1.70 26.78%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 -
Price 3.45 1.91 3.39 2.86 1.94 0.425 0.37 -
P/RPS 4.68 1.65 2.19 1.87 1.17 0.61 0.63 39.64%
P/EPS 25.61 8.26 14.32 11.34 9.69 4.33 5.93 27.58%
EY 3.91 12.10 6.99 8.82 10.32 23.11 16.86 -21.59%
DY 2.78 5.03 3.07 3.15 3.09 8.00 6.49 -13.16%
P/NAPS 7.17 2.32 3.90 5.03 4.53 1.49 1.66 27.58%

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