[INARI] YoY 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,433,173 1,107,548 1,047,880 904,110 759,694 231,305 185,301 40.60%
PBT 285,409 224,806 149,073 149,197 101,061 39,669 21,945 53.32%
Tax -27,718 -7,916 -4,970 -2,362 -5,798 -1,702 -3,072 44.26%
NP 257,690 216,890 144,102 146,834 95,262 37,966 18,873 54.56%
-
NP to SH 256,217 216,305 144,448 149,544 93,905 38,530 19,206 53.97%
-
Tax Rate 9.71% 3.52% 3.33% 1.58% 5.74% 4.29% 14.00% -
Total Cost 1,175,482 890,657 903,777 757,276 664,432 193,338 166,428 38.49%
-
Net Worth 1,026,872 824,131 634,339 426,585 216,010 108,426 81,388 52.54%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 178,756 180,900 77,138 53,007 30,869 15,699 8,730 65.36%
Div Payout % 69.77% 83.63% 53.40% 35.45% 32.87% 40.75% 45.45% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,026,872 824,131 634,339 426,585 216,010 108,426 81,388 52.54%
NOSH 2,076,018 1,938,219 933,126 602,352 463,044 336,414 327,386 36.02%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.98% 19.58% 13.75% 16.24% 12.54% 16.41% 10.19% -
ROE 24.95% 26.25% 22.77% 35.06% 43.47% 35.54% 23.60% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.42 57.14 112.30 150.10 164.07 68.76 56.60 3.20%
EPS 12.60 11.16 15.48 24.83 20.28 11.45 5.87 13.56%
DPS 8.53 9.33 8.27 8.80 6.67 4.67 2.67 21.34%
NAPS 0.4902 0.4252 0.6798 0.7082 0.4665 0.3223 0.2486 11.97%
Adjusted Per Share Value based on latest NOSH - 669,209
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 38.13 29.47 27.88 24.06 20.21 6.15 4.93 40.60%
EPS 6.82 5.76 3.84 3.98 2.50 1.03 0.51 54.03%
DPS 4.76 4.81 2.05 1.41 0.82 0.42 0.23 65.65%
NAPS 0.2732 0.2193 0.1688 0.1135 0.0575 0.0288 0.0217 52.49%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.75 2.04 3.22 3.31 2.69 0.435 0.38 -
P/RPS 4.02 3.57 2.87 2.21 1.64 0.63 0.67 34.78%
P/EPS 22.48 18.28 20.80 13.33 13.26 3.80 6.48 23.02%
EY 4.45 5.47 4.81 7.50 7.54 26.33 15.44 -18.71%
DY 3.10 4.58 2.57 2.66 2.48 10.73 7.02 -12.73%
P/NAPS 5.61 4.80 4.74 4.67 5.77 1.35 1.53 24.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 -
Price 2.16 2.18 2.72 3.32 2.84 0.595 0.365 -
P/RPS 3.16 3.82 2.42 2.21 1.73 0.87 0.64 30.47%
P/EPS 17.66 19.53 17.57 13.37 14.00 5.19 6.22 18.98%
EY 5.66 5.12 5.69 7.48 7.14 19.25 16.07 -15.95%
DY 3.95 4.28 3.04 2.65 2.35 7.84 7.31 -9.74%
P/NAPS 4.41 5.13 4.00 4.69 6.09 1.85 1.47 20.08%

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