Highlights

[INARI] QoQ Annualized Quarter Result on 2017-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     5.34%    YoY -     53.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,433,173 1,498,106 1,492,356 1,176,311 1,107,548 1,113,256 1,126,308 17.44%
  QoQ % -4.33% 0.39% 26.87% 6.21% -0.51% -1.16% -
  Horiz. % 127.25% 133.01% 132.50% 104.44% 98.33% 98.84% 100.00%
PBT 285,409 303,142 294,672 240,828 224,806 228,656 199,860 26.84%
  QoQ % -5.85% 2.87% 22.36% 7.13% -1.68% 14.41% -
  Horiz. % 142.80% 151.68% 147.44% 120.50% 112.48% 114.41% 100.00%
Tax -27,718 -27,616 -19,892 -12,105 -7,916 -7,644 -7,252 144.66%
  QoQ % -0.37% -38.83% -64.33% -52.92% -3.56% -5.41% -
  Horiz. % 382.22% 380.81% 274.30% 166.92% 109.16% 105.41% 100.00%
NP 257,690 275,526 274,780 228,723 216,890 221,012 192,608 21.44%
  QoQ % -6.47% 0.27% 20.14% 5.46% -1.86% 14.75% -
  Horiz. % 133.79% 143.05% 142.66% 118.75% 112.61% 114.75% 100.00%
NP to SH 256,217 273,978 273,504 227,853 216,305 222,102 192,016 21.22%
  QoQ % -6.48% 0.17% 20.04% 5.34% -2.61% 15.67% -
  Horiz. % 133.44% 142.68% 142.44% 118.66% 112.65% 115.67% 100.00%
Tax Rate 9.71 % 9.11 % 6.75 % 5.03 % 3.52 % 3.34 % 3.63 % 92.81%
  QoQ % 6.59% 34.96% 34.19% 42.90% 5.39% -7.99% -
  Horiz. % 267.49% 250.96% 185.95% 138.57% 96.97% 92.01% 100.00%
Total Cost 1,175,482 1,222,580 1,217,576 947,588 890,657 892,244 933,700 16.61%
  QoQ % -3.85% 0.41% 28.49% 6.39% -0.18% -4.44% -
  Horiz. % 125.90% 130.94% 130.40% 101.49% 95.39% 95.56% 100.00%
Net Worth 1,026,872 978,584 907,937 856,594 824,131 791,766 718,239 26.94%
  QoQ % 4.93% 7.78% 5.99% 3.94% 4.09% 10.24% -
  Horiz. % 142.97% 136.25% 126.41% 119.26% 114.74% 110.24% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 178,756 195,228 184,474 191,178 180,900 92,222 114,979 34.24%
  QoQ % -8.44% 5.83% -3.51% 5.68% 96.16% -19.79% -
  Horiz. % 155.47% 169.79% 160.44% 166.27% 157.33% 80.21% 100.00%
Div Payout % 69.77 % 71.26 % 67.45 % 83.90 % 83.63 % 41.52 % 59.88 % 10.74%
  QoQ % -2.09% 5.65% -19.61% 0.32% 101.42% -30.66% -
  Horiz. % 116.52% 119.00% 112.64% 140.11% 139.66% 69.34% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,026,872 978,584 907,937 856,594 824,131 791,766 718,239 26.94%
  QoQ % 4.93% 7.78% 5.99% 3.94% 4.09% 10.24% -
  Horiz. % 142.97% 136.25% 126.41% 119.26% 114.74% 110.24% 100.00%
NOSH 2,094,803 2,033,633 2,005,161 1,950,796 1,938,219 960,648 958,163 68.53%
  QoQ % 3.01% 1.42% 2.79% 0.65% 101.76% 0.26% -
  Horiz. % 218.63% 212.24% 209.27% 203.60% 202.28% 100.26% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.98 % 18.39 % 18.41 % 19.44 % 19.58 % 19.85 % 17.10 % 3.41%
  QoQ % -2.23% -0.11% -5.30% -0.72% -1.36% 16.08% -
  Horiz. % 105.15% 107.54% 107.66% 113.68% 114.50% 116.08% 100.00%
ROE 24.95 % 28.00 % 30.12 % 26.60 % 26.25 % 28.05 % 26.73 % -4.49%
  QoQ % -10.89% -7.04% 13.23% 1.33% -6.42% 4.94% -
  Horiz. % 93.34% 104.75% 112.68% 99.51% 98.20% 104.94% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 68.42 73.67 74.43 60.30 57.14 115.89 117.55 -30.31%
  QoQ % -7.13% -1.02% 23.43% 5.53% -50.69% -1.41% -
  Horiz. % 58.21% 62.67% 63.32% 51.30% 48.61% 98.59% 100.00%
EPS 12.60 13.56 13.64 11.68 11.16 23.12 20.04 -26.63%
  QoQ % -7.08% -0.59% 16.78% 4.66% -51.73% 15.37% -
  Horiz. % 62.87% 67.66% 68.06% 58.28% 55.69% 115.37% 100.00%
DPS 8.53 9.60 9.20 9.80 9.33 9.60 12.00 -20.37%
  QoQ % -11.15% 4.35% -6.12% 5.04% -2.81% -20.00% -
  Horiz. % 71.08% 80.00% 76.67% 81.67% 77.75% 80.00% 100.00%
NAPS 0.4902 0.4812 0.4528 0.4391 0.4252 0.8242 0.7496 -24.68%
  QoQ % 1.87% 6.27% 3.12% 3.27% -48.41% 9.95% -
  Horiz. % 65.39% 64.19% 60.41% 58.58% 56.72% 109.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,205,751
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 44.71 46.73 46.55 36.69 34.55 34.73 35.13 17.46%
  QoQ % -4.32% 0.39% 26.87% 6.19% -0.52% -1.14% -
  Horiz. % 127.27% 133.02% 132.51% 104.44% 98.35% 98.86% 100.00%
EPS 7.99 8.55 8.53 7.11 6.75 6.93 5.99 21.20%
  QoQ % -6.55% 0.23% 19.97% 5.33% -2.60% 15.69% -
  Horiz. % 133.39% 142.74% 142.40% 118.70% 112.69% 115.69% 100.00%
DPS 5.58 6.09 5.75 5.96 5.64 2.88 3.59 34.22%
  QoQ % -8.37% 5.91% -3.52% 5.67% 95.83% -19.78% -
  Horiz. % 155.43% 169.64% 160.17% 166.02% 157.10% 80.22% 100.00%
NAPS 0.3203 0.3053 0.2832 0.2672 0.2571 0.2470 0.2240 26.95%
  QoQ % 4.91% 7.80% 5.99% 3.93% 4.09% 10.27% -
  Horiz. % 142.99% 136.29% 126.43% 119.29% 114.78% 110.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.7500 3.4000 2.5400 2.1100 2.0400 3.3200 3.3200 -
P/RPS 4.02 4.62 3.41 3.50 3.57 2.86 2.82 26.69%
  QoQ % -12.99% 35.48% -2.57% -1.96% 24.83% 1.42% -
  Horiz. % 142.55% 163.83% 120.92% 124.11% 126.60% 101.42% 100.00%
P/EPS 22.48 25.24 18.62 18.07 18.28 14.36 16.57 22.57%
  QoQ % -10.94% 35.55% 3.04% -1.15% 27.30% -13.34% -
  Horiz. % 135.67% 152.32% 112.37% 109.05% 110.32% 86.66% 100.00%
EY 4.45 3.96 5.37 5.54 5.47 6.96 6.04 -18.44%
  QoQ % 12.37% -26.26% -3.07% 1.28% -21.41% 15.23% -
  Horiz. % 73.68% 65.56% 88.91% 91.72% 90.56% 115.23% 100.00%
DY 3.10 2.82 3.62 4.64 4.58 2.89 3.61 -9.66%
  QoQ % 9.93% -22.10% -21.98% 1.31% 58.48% -19.94% -
  Horiz. % 85.87% 78.12% 100.28% 128.53% 126.87% 80.06% 100.00%
P/NAPS 5.61 7.07 5.61 4.81 4.80 4.03 4.43 17.07%
  QoQ % -20.65% 26.02% 16.63% 0.21% 19.11% -9.03% -
  Horiz. % 126.64% 159.59% 126.64% 108.58% 108.35% 90.97% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 -
Price 2.1600 3.4500 2.8300 2.5000 2.1800 1.9100 3.3000 -
P/RPS 3.16 4.68 3.80 4.15 3.82 1.65 2.81 8.15%
  QoQ % -32.48% 23.16% -8.43% 8.64% 131.52% -41.28% -
  Horiz. % 112.46% 166.55% 135.23% 147.69% 135.94% 58.72% 100.00%
P/EPS 17.66 25.61 20.75 21.40 19.53 8.26 16.47 4.77%
  QoQ % -31.04% 23.42% -3.04% 9.58% 136.44% -49.85% -
  Horiz. % 107.23% 155.49% 125.99% 129.93% 118.58% 50.15% 100.00%
EY 5.66 3.91 4.82 4.67 5.12 12.10 6.07 -4.56%
  QoQ % 44.76% -18.88% 3.21% -8.79% -57.69% 99.34% -
  Horiz. % 93.25% 64.42% 79.41% 76.94% 84.35% 199.34% 100.00%
DY 3.95 2.78 3.25 3.92 4.28 5.03 3.64 5.61%
  QoQ % 42.09% -14.46% -17.09% -8.41% -14.91% 38.19% -
  Horiz. % 108.52% 76.37% 89.29% 107.69% 117.58% 138.19% 100.00%
P/NAPS 4.41 7.17 6.25 5.69 5.13 2.32 4.40 0.15%
  QoQ % -38.49% 14.72% 9.84% 10.92% 121.12% -47.27% -
  Horiz. % 100.23% 162.95% 142.05% 129.32% 116.59% 52.73% 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