[INARI] YoY 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- -5.57%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
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 325,827 274,033 217,321 228,288 191,814 56,776 43,838 39.67%
PBT 62,486 54,277 23,031 37,961 27,173 8,324 4,729 53.72%
Tax -6,981 -2,115 -288 -768 -1,675 4,113 -720 46.00%
NP 55,505 52,162 22,743 37,193 25,498 12,437 4,009 54.92%
-
NP to SH 55,174 51,178 21,402 38,078 24,966 12,388 4,259 53.22%
-
Tax Rate 11.17% 3.90% 1.25% 2.02% 6.16% -49.41% 15.23% -
Total Cost 270,322 221,871 194,578 191,095 166,316 44,339 39,829 37.57%
-
Net Worth 1,026,872 830,568 655,363 473,933 224,405 108,495 81,445 52.53%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 33,516 42,973 9,640 14,053 9,620 6,059 2,620 52.90%
Div Payout % 60.75% 83.97% 45.05% 36.91% 38.54% 48.91% 61.54% -
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 1,026,872 830,568 655,363 473,933 224,405 108,495 81,445 52.53%
NOSH 2,076,018 1,953,358 964,054 669,209 481,040 336,630 327,615 36.01%
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 17.04% 19.03% 10.47% 16.29% 13.29% 21.91% 9.15% -
ROE 5.37% 6.16% 3.27% 8.03% 11.13% 11.42% 5.23% -
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 15.55 14.03 22.54 34.11 39.87 16.87 13.38 2.53%
EPS 2.63 2.62 2.22 5.69 5.19 3.68 1.30 12.45%
DPS 1.60 2.20 1.00 2.10 2.00 1.80 0.80 12.24%
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 8.60 7.23 5.74 6.03 5.06 1.50 1.16 39.61%
EPS 1.46 1.35 0.56 1.01 0.66 0.33 0.11 53.84%
DPS 0.88 1.13 0.25 0.37 0.25 0.16 0.07 52.45%
NAPS 0.2711 0.2192 0.173 0.1251 0.0592 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 17.68 14.54 14.28 9.70 6.75 2.58 2.84 35.61%
P/EPS 104.41 77.86 145.05 58.17 51.83 11.82 29.23 23.62%
EY 0.96 1.28 0.69 1.72 1.93 8.46 3.42 -19.07%
DY 0.58 1.08 0.31 0.63 0.74 4.14 2.11 -19.35%
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 13.89 15.54 12.07 9.73 7.12 3.53 2.73 31.13%
P/EPS 82.01 83.21 122.52 58.35 54.72 16.17 28.08 19.54%
EY 1.22 1.20 0.82 1.71 1.83 6.18 3.56 -16.33%
DY 0.74 1.01 0.37 0.63 0.70 3.03 2.19 -16.53%
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