[INARI] YoY 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
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,074,880 830,661 785,910 678,083 569,771 173,479 138,976 40.60%
PBT 214,057 168,605 111,805 111,898 75,796 29,752 16,459 53.32%
Tax -20,789 -5,937 -3,728 -1,772 -4,349 -1,277 -2,304 44.26%
NP 193,268 162,668 108,077 110,126 71,447 28,475 14,155 54.56%
-
NP to SH 192,163 162,229 108,336 112,158 70,429 28,898 14,405 53.97%
-
Tax Rate 9.71% 3.52% 3.33% 1.58% 5.74% 4.29% 14.00% -
Total Cost 881,612 667,993 677,833 567,957 498,324 145,004 124,821 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 134,067 135,675 57,853 39,755 23,152 11,774 6,547 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 18.71% 19.68% 17.08% 26.29% 32.60% 26.65% 17.70% -
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 51.31 42.86 84.22 112.57 123.05 51.57 42.45 3.20%
EPS 9.45 8.37 11.61 18.62 15.21 8.59 4.40 13.58%
DPS 6.40 7.00 6.20 6.60 5.00 3.50 2.00 21.38%
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 28.37 21.93 20.75 17.90 15.04 4.58 3.67 40.59%
EPS 5.07 4.28 2.86 2.96 1.86 0.76 0.38 53.97%
DPS 3.54 3.58 1.53 1.05 0.61 0.31 0.17 65.82%
NAPS 0.2711 0.2175 0.1674 0.1126 0.057 0.0286 0.0215 52.53%
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 5.36 4.76 3.82 2.94 2.19 0.84 0.90 34.61%
P/EPS 29.98 24.37 27.73 17.78 17.69 5.06 8.64 23.03%
EY 3.34 4.10 3.61 5.63 5.65 19.75 11.58 -18.70%
DY 2.33 3.43 1.93 1.99 1.86 8.05 5.26 -12.68%
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 4.21 5.09 3.23 2.95 2.31 1.15 0.86 30.29%
P/EPS 23.55 26.05 23.43 17.83 18.67 6.93 8.30 18.97%
EY 4.25 3.84 4.27 5.61 5.36 14.44 12.05 -15.93%
DY 2.96 3.21 2.28 1.99 1.76 5.88 5.48 -9.75%
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