Highlights

[INARI] QoQ Annualized Quarter Result on 2016-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     2.63%    YoY -     -2.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,107,548 1,113,256 1,126,308 1,043,120 1,047,880 1,137,178 1,099,796 0.47%
  QoQ % -0.51% -1.16% 7.97% -0.45% -7.85% 3.40% -
  Horiz. % 100.70% 101.22% 102.41% 94.85% 95.28% 103.40% 100.00%
PBT 224,806 228,656 199,860 153,131 149,073 177,548 175,744 17.82%
  QoQ % -1.68% 14.41% 30.52% 2.72% -16.04% 1.03% -
  Horiz. % 127.92% 130.11% 113.72% 87.13% 84.82% 101.03% 100.00%
Tax -7,916 -7,644 -7,252 -6,040 -4,970 -6,880 -5,788 23.19%
  QoQ % -3.56% -5.41% -20.07% -21.51% 27.75% -18.87% -
  Horiz. % 136.77% 132.07% 125.29% 104.35% 85.88% 118.87% 100.00%
NP 216,890 221,012 192,608 147,091 144,102 170,668 169,956 17.64%
  QoQ % -1.86% 14.75% 30.94% 2.07% -15.57% 0.42% -
  Horiz. % 127.62% 130.04% 113.33% 86.55% 84.79% 100.42% 100.00%
NP to SH 216,305 222,102 192,016 148,254 144,448 173,868 182,036 12.17%
  QoQ % -2.61% 15.67% 29.52% 2.63% -16.92% -4.49% -
  Horiz. % 118.83% 122.01% 105.48% 81.44% 79.35% 95.51% 100.00%
Tax Rate 3.52 % 3.34 % 3.63 % 3.94 % 3.33 % 3.88 % 3.29 % 4.60%
  QoQ % 5.39% -7.99% -7.87% 18.32% -14.18% 17.93% -
  Horiz. % 106.99% 101.52% 110.33% 119.76% 101.22% 117.93% 100.00%
Total Cost 890,657 892,244 933,700 896,029 903,777 966,510 929,840 -2.83%
  QoQ % -0.18% -4.44% 4.20% -0.86% -6.49% 3.94% -
  Horiz. % 95.79% 95.96% 100.42% 96.36% 97.20% 103.94% 100.00%
Net Worth 824,131 791,766 718,239 671,508 634,339 638,568 608,026 22.45%
  QoQ % 4.09% 10.24% 6.96% 5.86% -0.66% 5.02% -
  Horiz. % 135.54% 130.22% 118.13% 110.44% 104.33% 105.02% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 180,900 92,222 114,979 78,868 77,138 76,360 81,682 69.82%
  QoQ % 96.16% -19.79% 45.79% 2.24% 1.02% -6.52% -
  Horiz. % 221.47% 112.90% 140.76% 96.55% 94.44% 93.48% 100.00%
Div Payout % 83.63 % 41.52 % 59.88 % 53.20 % 53.40 % 43.92 % 44.87 % 51.39%
  QoQ % 101.42% -30.66% 12.56% -0.37% 21.58% -2.12% -
  Horiz. % 186.38% 92.53% 133.45% 118.56% 119.01% 97.88% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 824,131 791,766 718,239 671,508 634,339 638,568 608,026 22.45%
  QoQ % 4.09% 10.24% 6.96% 5.86% -0.66% 5.02% -
  Horiz. % 135.54% 130.22% 118.13% 110.44% 104.33% 105.02% 100.00%
NOSH 1,938,219 960,648 958,163 938,910 933,126 734,239 729,310 91.75%
  QoQ % 101.76% 0.26% 2.05% 0.62% 27.09% 0.68% -
  Horiz. % 265.76% 131.72% 131.38% 128.74% 127.95% 100.68% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.58 % 19.85 % 17.10 % 14.10 % 13.75 % 15.01 % 15.45 % 17.09%
  QoQ % -1.36% 16.08% 21.28% 2.55% -8.39% -2.85% -
  Horiz. % 126.73% 128.48% 110.68% 91.26% 89.00% 97.15% 100.00%
ROE 26.25 % 28.05 % 26.73 % 22.08 % 22.77 % 27.23 % 29.94 % -8.39%
  QoQ % -6.42% 4.94% 21.06% -3.03% -16.38% -9.05% -
  Horiz. % 87.68% 93.69% 89.28% 73.75% 76.05% 90.95% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 57.14 115.89 117.55 111.10 112.30 154.88 150.80 -47.61%
  QoQ % -50.69% -1.41% 5.81% -1.07% -27.49% 2.71% -
  Horiz. % 37.89% 76.85% 77.95% 73.67% 74.47% 102.71% 100.00%
EPS 11.16 23.12 20.04 7.76 15.48 23.68 24.96 -41.50%
  QoQ % -51.73% 15.37% 158.25% -49.87% -34.63% -5.13% -
  Horiz. % 44.71% 92.63% 80.29% 31.09% 62.02% 94.87% 100.00%
DPS 9.33 9.60 12.00 8.40 8.27 10.40 11.20 -11.46%
  QoQ % -2.81% -20.00% 42.86% 1.57% -20.48% -7.14% -
  Horiz. % 83.30% 85.71% 107.14% 75.00% 73.84% 92.86% 100.00%
NAPS 0.4252 0.8242 0.7496 0.7152 0.6798 0.8697 0.8337 -36.14%
  QoQ % -48.41% 9.95% 4.81% 5.21% -21.84% 4.32% -
  Horiz. % 51.00% 98.86% 89.91% 85.79% 81.54% 104.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,205,751
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.55 34.73 35.13 32.54 32.69 35.47 34.31 0.47%
  QoQ % -0.52% -1.14% 7.96% -0.46% -7.84% 3.38% -
  Horiz. % 100.70% 101.22% 102.39% 94.84% 95.28% 103.38% 100.00%
EPS 6.75 6.93 5.99 4.62 4.51 5.42 5.68 12.18%
  QoQ % -2.60% 15.69% 29.65% 2.44% -16.79% -4.58% -
  Horiz. % 118.84% 122.01% 105.46% 81.34% 79.40% 95.42% 100.00%
DPS 5.64 2.88 3.59 2.46 2.41 2.38 2.55 69.67%
  QoQ % 95.83% -19.78% 45.93% 2.07% 1.26% -6.67% -
  Horiz. % 221.18% 112.94% 140.78% 96.47% 94.51% 93.33% 100.00%
NAPS 0.2571 0.2470 0.2240 0.2095 0.1979 0.1992 0.1897 22.45%
  QoQ % 4.09% 10.27% 6.92% 5.86% -0.65% 5.01% -
  Horiz. % 135.53% 130.21% 118.08% 110.44% 104.32% 105.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.0400 3.3200 3.3200 2.9700 3.2200 4.5800 3.3900 -
P/RPS 3.57 2.86 2.82 2.67 2.87 2.96 2.25 36.00%
  QoQ % 24.83% 1.42% 5.62% -6.97% -3.04% 31.56% -
  Horiz. % 158.67% 127.11% 125.33% 118.67% 127.56% 131.56% 100.00%
P/EPS 18.28 14.36 16.57 18.81 20.80 19.34 13.58 21.89%
  QoQ % 27.30% -13.34% -11.91% -9.57% 7.55% 42.42% -
  Horiz. % 134.61% 105.74% 122.02% 138.51% 153.17% 142.42% 100.00%
EY 5.47 6.96 6.04 5.32 4.81 5.17 7.36 -17.94%
  QoQ % -21.41% 15.23% 13.53% 10.60% -6.96% -29.76% -
  Horiz. % 74.32% 94.57% 82.07% 72.28% 65.35% 70.24% 100.00%
DY 4.58 2.89 3.61 2.83 2.57 2.27 3.30 24.40%
  QoQ % 58.48% -19.94% 27.56% 10.12% 13.22% -31.21% -
  Horiz. % 138.79% 87.58% 109.39% 85.76% 77.88% 68.79% 100.00%
P/NAPS 4.80 4.03 4.43 4.15 4.74 5.27 4.07 11.61%
  QoQ % 19.11% -9.03% 6.75% -12.45% -10.06% 29.48% -
  Horiz. % 117.94% 99.02% 108.85% 101.97% 116.46% 129.48% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 -
Price 2.1800 1.9100 3.3000 3.0600 2.7200 3.3900 3.8200 -
P/RPS 3.82 1.65 2.81 2.75 2.42 2.19 2.53 31.58%
  QoQ % 131.52% -41.28% 2.18% 13.64% 10.50% -13.44% -
  Horiz. % 150.99% 65.22% 111.07% 108.70% 95.65% 86.56% 100.00%
P/EPS 19.53 8.26 16.47 19.38 17.57 14.32 15.30 17.65%
  QoQ % 136.44% -49.85% -15.02% 10.30% 22.70% -6.41% -
  Horiz. % 127.65% 53.99% 107.65% 126.67% 114.84% 93.59% 100.00%
EY 5.12 12.10 6.07 5.16 5.69 6.99 6.53 -14.96%
  QoQ % -57.69% 99.34% 17.64% -9.31% -18.60% 7.04% -
  Horiz. % 78.41% 185.30% 92.96% 79.02% 87.14% 107.04% 100.00%
DY 4.28 5.03 3.64 2.75 3.04 3.07 2.93 28.71%
  QoQ % -14.91% 38.19% 32.36% -9.54% -0.98% 4.78% -
  Horiz. % 146.08% 171.67% 124.23% 93.86% 103.75% 104.78% 100.00%
P/NAPS 5.13 2.32 4.40 4.28 4.00 3.90 4.58 7.85%
  QoQ % 121.12% -47.27% 2.80% 7.00% 2.56% -14.85% -
  Horiz. % 112.01% 50.66% 96.07% 93.45% 87.34% 85.15% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers