[INARI] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 116.14%
YoY- 175.37%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 556,628 568,589 449,795 377,957 116,703 95,138 41,136 54.30%
PBT 114,328 88,774 73,937 48,623 21,428 11,731 12,177 45.19%
Tax -3,822 -3,440 -1,004 -2,674 -5,390 -1,584 -163 69.09%
NP 110,506 85,334 72,933 45,949 16,038 10,147 12,014 44.70%
-
NP to SH 111,051 86,934 74,080 45,463 16,510 10,147 12,014 44.81%
-
Tax Rate 3.34% 3.88% 1.36% 5.50% 25.15% 13.50% 1.34% -
Total Cost 446,122 483,255 376,862 332,008 100,665 84,991 29,122 57.52%
-
Net Worth 791,766 638,568 333,918 194,432 96,000 72,557 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 46,111 38,180 26,436 13,625 5,716 3,902 - -
Div Payout % 41.52% 43.92% 35.69% 29.97% 34.62% 38.46% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 791,766 638,568 333,918 194,432 96,000 72,557 0 -
NOSH 960,648 734,239 587,470 454,175 336,252 325,224 106,224 44.29%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 19.85% 15.01% 16.21% 12.16% 13.74% 10.67% 29.21% -
ROE 14.03% 13.61% 22.19% 23.38% 17.20% 13.98% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 57.94 77.44 76.56 83.22 34.71 29.25 38.73 6.93%
EPS 11.56 11.84 12.61 10.01 4.91 3.12 11.31 0.36%
DPS 4.80 5.20 4.50 3.00 1.70 1.20 0.00 -
NAPS 0.8242 0.8697 0.5684 0.4281 0.2855 0.2231 0.00 -
Adjusted Per Share Value based on latest NOSH - 460,056
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 14.69 15.01 11.87 9.98 3.08 2.51 1.09 54.20%
EPS 2.93 2.29 1.96 1.20 0.44 0.27 0.32 44.59%
DPS 1.22 1.01 0.70 0.36 0.15 0.10 0.00 -
NAPS 0.209 0.1686 0.0881 0.0513 0.0253 0.0192 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 3.32 4.58 2.54 1.63 0.40 0.38 0.00 -
P/RPS 5.73 5.91 3.32 1.96 1.15 1.30 0.00 -
P/EPS 28.72 38.68 20.14 16.28 8.15 12.18 0.00 -
EY 3.48 2.59 4.96 6.14 12.28 8.21 0.00 -
DY 1.45 1.14 1.77 1.84 4.25 3.16 0.00 -
P/NAPS 4.03 5.27 4.47 3.81 1.40 1.70 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 - -
Price 1.91 3.39 2.86 1.94 0.425 0.37 0.00 -
P/RPS 3.30 4.38 3.74 2.33 1.22 1.26 0.00 -
P/EPS 16.52 28.63 22.68 19.38 8.66 11.86 0.00 -
EY 6.05 3.49 4.41 5.16 11.55 8.43 0.00 -
DY 2.51 1.53 1.57 1.55 4.00 3.24 0.00 -
P/NAPS 2.32 3.90 5.03 4.53 1.49 1.66 0.00 -

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
Post a Comment