[INARI] YoY TTM Result on 30-Jun-2015 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

20-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

QoQ- 8.22%

YoY- 53.73%

Quarter Report

Q4 2015 BOD_final 20.8.15.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	1,376,042	1,176,311	1,043,120	933,099	793,655	241,140	180,775	40.23%
YoY %	16.98%	12.77%	11.79%	17.57%	229.13%	33.39%	-	-
Horiz. %	761.19%	650.70%	577.03%	516.17%	439.03%	133.39%	100.00%	-
PBT	295,458	240,828	153,131	151,676	106,934	43,288	20,302	56.22%
YoY %	22.68%	57.27%	0.96%	41.84%	147.03%	113.22%	-	-
Horiz. %	1,455.31%	1,186.23%	754.27%	747.10%	526.72%	213.22%	100.00%	-
Tax	-35,328	-12,105	-6,040	-1,428	-6,535	-2,045	-1,016	80.61%
YoY %	-191.85%	-100.41%	-322.97%	78.15%	-219.56%	-101.28%	-	-
Horiz. %	3,477.17%	1,191.44%	594.49%	140.55%	643.21%	201.28%	100.00%	-
NP	260,130	228,723	147,091	150,248	100,399	41,243	19,286	54.25%
YoY %	13.73%	55.50%	-2.10%	49.65%	143.43%	113.85%	-	-
Horiz. %	1,348.80%	1,185.95%	762.68%	779.05%	520.58%	213.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	249,266	227,853	148,254	152,534	99,220	42,015	19,887	52.38%
YoY %	9.40%	53.69%	-2.81%	53.73%	136.15%	111.27%	-	-
Horiz. %	1,253.41%	1,145.74%	745.48%	767.00%	498.92%	211.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.96%	5.03%	3.94%	0.94%	6.11%	4.72%	5.00%	-
YoY %	137.77%	27.66%	319.15%	-84.62%	29.45%	-5.60%	-	-
Horiz. %	239.20%	100.60%	78.80%	18.80%	122.20%	94.40%	100.00%	-
Total Cost	1,115,912	947,588	896,029	782,851	693,256	199,897	161,489	37.99%
YoY %	17.76%	5.75%	14.46%	12.92%	246.81%	23.78%	-	-
Horiz. %	691.01%	586.78%	554.85%	484.77%	429.29%	123.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,073,757	870,558	719,127	535,326	247,700	124,442	82,083	53.47%
YoY %	23.34%	21.06%	34.33%	116.12%	99.05%	51.61%	-	-
Horiz. %	1,308.14%	1,060.58%	876.10%	652.18%	301.77%	151.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	193,993	144,583	69,903	57,176	32,160	15,330	9,116	66.42%
YoY %	34.17%	106.83%	22.26%	77.79%	109.78%	68.17%	-	-
Horiz. %	2,128.05%	1,586.04%	766.82%	627.20%	352.79%	168.17%	100.00%	-
Div Payout %	77.83%	63.45%	47.15%	37.48%	32.41%	36.49%	45.84%	-
YoY %	22.66%	34.57%	25.80%	15.64%	-11.18%	-20.40%	-	-
Horiz. %	169.79%	138.42%	102.86%	81.76%	70.70%	79.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,073,757	870,558	719,127	535,326	247,700	124,442	82,083	53.47%
YoY %	23.34%	21.06%	34.33%	116.12%	99.05%	51.61%	-	-
Horiz. %	1,308.14%	1,060.58%	876.10%	652.18%	301.77%	151.61%	100.00%	-
NOSH	3,141,043	1,982,598	1,005,491	724,883	495,104	355,447	328,203	45.68%
YoY %	58.43%	97.18%	38.71%	46.41%	39.29%	8.30%	-	-
Horiz. %	957.04%	604.08%	306.36%	220.86%	150.85%	108.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	18.90%	19.44%	14.10%	16.10%	12.65%	17.10%	10.67%	-
YoY %	-2.78%	37.87%	-12.42%	27.27%	-26.02%	60.26%	-	-
Horiz. %	177.13%	182.19%	132.15%	150.89%	118.56%	160.26%	100.00%	-
ROE	23.21%	26.17%	20.62%	28.49%	40.06%	33.76%	24.23%	-
YoY %	-11.31%	26.92%	-27.62%	-28.88%	18.66%	39.33%	-	-
Horiz. %	95.79%	108.01%	85.10%	117.58%	165.33%	139.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	43.33	59.33	103.74	128.72	160.30	67.84	55.08	-3.91%
YoY %	-26.97%	-42.81%	-19.41%	-19.70%	136.29%	23.17%	-	-
Horiz. %	78.67%	107.72%	188.34%	233.70%	291.03%	123.17%	100.00%	-
EPS	7.85	11.49	14.74	21.04	20.04	11.82	6.06	4.40%
YoY %	-31.68%	-22.05%	-29.94%	4.99%	69.54%	95.05%	-	-
Horiz. %	129.54%	189.60%	243.23%	347.19%	330.69%	195.05%	100.00%	-
DPS	6.11	7.29	6.95	7.89	6.50	4.31	2.78	14.01%
YoY %	-16.19%	4.89%	-11.91%	21.38%	50.81%	55.04%	-	-
Horiz. %	219.78%	262.23%	250.00%	283.81%	233.81%	155.04%	100.00%	-
NAPS	0.3381	0.4391	0.7152	0.7385	0.5003	0.3501	0.2501	5.15%
YoY %	-23.00%	-38.60%	-3.16%	47.61%	42.90%	39.98%	-	-
Horiz. %	135.19%	175.57%	285.97%	295.28%	200.04%	139.98%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 724,883
RPS	36.32	31.05	27.53	24.63	20.95	6.36	4.77	40.23%
YoY %	16.97%	12.79%	11.77%	17.57%	229.40%	33.33%	-	-
Horiz. %	761.43%	650.94%	577.15%	516.35%	439.20%	133.33%	100.00%	-
EPS	6.58	6.01	3.91	4.03	2.62	1.11	0.52	52.62%
YoY %	9.48%	53.71%	-2.98%	53.82%	136.04%	113.46%	-	-
Horiz. %	1,265.38%	1,155.77%	751.92%	775.00%	503.85%	213.46%	100.00%	-
DPS	5.12	3.82	1.85	1.51	0.85	0.40	0.24	66.49%
YoY %	34.03%	106.49%	22.52%	77.65%	112.50%	66.67%	-	-
Horiz. %	2,133.33%	1,591.67%	770.83%	629.17%	354.17%	166.67%	100.00%	-
NAPS	0.2834	0.2298	0.1898	0.1413	0.0654	0.0328	0.0217	53.42%
YoY %	23.32%	21.07%	34.32%	116.06%	99.39%	51.15%	-	-
Horiz. %	1,305.99%	1,058.99%	874.65%	651.15%	301.38%	151.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.26	2.11	2.97	3.25	3.03	0.715	0.37	-
P/RPS	5.22	3.56	2.86	2.52	1.89	1.05	0.67	40.77%
YoY %	46.63%	24.48%	13.49%	33.33%	80.00%	56.72%	-	-
Horiz. %	779.10%	531.34%	426.87%	376.12%	282.09%	156.72%	100.00%	-
P/EPS	28.79	18.36	20.14	15.44	15.12	6.05	6.11	29.46%
YoY %	56.81%	-8.84%	30.44%	2.12%	149.92%	-0.98%	-	-
Horiz. %	471.19%	300.49%	329.62%	252.70%	247.46%	99.02%	100.00%	-
EY	3.47	5.45	4.96	6.47	6.61	16.53	16.38	-22.78%
YoY %	-36.33%	9.88%	-23.34%	-2.12%	-60.01%	0.92%	-	-
Horiz. %	21.18%	33.27%	30.28%	39.50%	40.35%	100.92%	100.00%	-
DY	2.70	3.46	2.34	2.43	2.14	6.03	7.51	-15.66%
YoY %	-21.97%	47.86%	-3.70%	13.55%	-64.51%	-19.71%	-	-
Horiz. %	35.95%	46.07%	31.16%	32.36%	28.50%	80.29%	100.00%	-
P/NAPS	6.68	4.81	4.15	4.40	6.06	2.04	1.48	28.53%
YoY %	38.88%	15.90%	-5.68%	-27.39%	197.06%	37.84%	-	-
Horiz. %	451.35%	325.00%	280.41%	297.30%	409.46%	137.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	22/08/17	24/08/16	20/08/15	26/08/14	27/08/13	27/08/12	-
Price	2.37	2.50	3.06	3.13	3.23	0.785	0.36	-
P/RPS	5.47	4.21	2.95	2.43	2.01	1.16	0.65	42.59%
YoY %	29.93%	42.71%	21.40%	20.90%	73.28%	78.46%	-	-
Horiz. %	841.54%	647.69%	453.85%	373.85%	309.23%	178.46%	100.00%	-
P/EPS	30.20	21.75	20.75	14.87	16.12	6.64	5.94	31.11%
YoY %	38.85%	4.82%	39.54%	-7.75%	142.77%	11.78%	-	-
Horiz. %	508.42%	366.16%	349.33%	250.34%	271.38%	111.78%	100.00%	-
EY	3.31	4.60	4.82	6.72	6.20	15.06	16.83	-23.73%
YoY %	-28.04%	-4.56%	-28.27%	8.39%	-58.83%	-10.52%	-	-
Horiz. %	19.67%	27.33%	28.64%	39.93%	36.84%	89.48%	100.00%	-
DY	2.58	2.92	2.27	2.52	2.01	5.49	7.72	-16.68%
YoY %	-11.64%	28.63%	-9.92%	25.37%	-63.39%	-28.89%	-	-
Horiz. %	33.42%	37.82%	29.40%	32.64%	26.04%	71.11%	100.00%	-
P/NAPS	7.01	5.69	4.28	4.24	6.46	2.24	1.44	30.16%
YoY %	23.20%	32.94%	0.94%	-34.37%	188.39%	55.56%	-	-
Horiz. %	486.81%	395.14%	297.22%	294.44%	448.61%	155.56%	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