Highlights

[INARI] QoQ Annualized Quarter Result on 2016-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     29.52%    YoY -     5.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,176,311 1,107,548 1,113,256 1,126,308 1,043,120 1,047,880 1,137,178 2.28%
  QoQ % 6.21% -0.51% -1.16% 7.97% -0.45% -7.85% -
  Horiz. % 103.44% 97.39% 97.90% 99.04% 91.73% 92.15% 100.00%
PBT 240,828 224,806 228,656 199,860 153,131 149,073 177,548 22.56%
  QoQ % 7.13% -1.68% 14.41% 30.52% 2.72% -16.04% -
  Horiz. % 135.64% 126.62% 128.79% 112.57% 86.25% 83.96% 100.00%
Tax -12,105 -7,916 -7,644 -7,252 -6,040 -4,970 -6,880 45.79%
  QoQ % -52.92% -3.56% -5.41% -20.07% -21.51% 27.75% -
  Horiz. % 175.94% 115.06% 111.10% 105.41% 87.79% 72.25% 100.00%
NP 228,723 216,890 221,012 192,608 147,091 144,102 170,668 21.58%
  QoQ % 5.46% -1.86% 14.75% 30.94% 2.07% -15.57% -
  Horiz. % 134.02% 127.08% 129.50% 112.86% 86.19% 84.43% 100.00%
NP to SH 227,853 216,305 222,102 192,016 148,254 144,448 173,868 19.77%
  QoQ % 5.34% -2.61% 15.67% 29.52% 2.63% -16.92% -
  Horiz. % 131.05% 124.41% 127.74% 110.44% 85.27% 83.08% 100.00%
Tax Rate 5.03 % 3.52 % 3.34 % 3.63 % 3.94 % 3.33 % 3.88 % 18.91%
  QoQ % 42.90% 5.39% -7.99% -7.87% 18.32% -14.18% -
  Horiz. % 129.64% 90.72% 86.08% 93.56% 101.55% 85.82% 100.00%
Total Cost 947,588 890,657 892,244 933,700 896,029 903,777 966,510 -1.31%
  QoQ % 6.39% -0.18% -4.44% 4.20% -0.86% -6.49% -
  Horiz. % 98.04% 92.15% 92.32% 96.61% 92.71% 93.51% 100.00%
Net Worth 856,594 824,131 791,766 718,239 671,508 634,339 638,568 21.65%
  QoQ % 3.94% 4.09% 10.24% 6.96% 5.86% -0.66% -
  Horiz. % 134.14% 129.06% 123.99% 112.48% 105.16% 99.34% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 191,178 180,900 92,222 114,979 78,868 77,138 76,360 84.48%
  QoQ % 5.68% 96.16% -19.79% 45.79% 2.24% 1.02% -
  Horiz. % 250.36% 236.90% 120.77% 150.57% 103.28% 101.02% 100.00%
Div Payout % 83.90 % 83.63 % 41.52 % 59.88 % 53.20 % 53.40 % 43.92 % 54.02%
  QoQ % 0.32% 101.42% -30.66% 12.56% -0.37% 21.58% -
  Horiz. % 191.03% 190.41% 94.54% 136.34% 121.13% 121.58% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 856,594 824,131 791,766 718,239 671,508 634,339 638,568 21.65%
  QoQ % 3.94% 4.09% 10.24% 6.96% 5.86% -0.66% -
  Horiz. % 134.14% 129.06% 123.99% 112.48% 105.16% 99.34% 100.00%
NOSH 1,950,796 1,938,219 960,648 958,163 938,910 933,126 734,239 91.94%
  QoQ % 0.65% 101.76% 0.26% 2.05% 0.62% 27.09% -
  Horiz. % 265.69% 263.98% 130.84% 130.50% 127.88% 127.09% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.44 % 19.58 % 19.85 % 17.10 % 14.10 % 13.75 % 15.01 % 18.84%
  QoQ % -0.72% -1.36% 16.08% 21.28% 2.55% -8.39% -
  Horiz. % 129.51% 130.45% 132.25% 113.92% 93.94% 91.61% 100.00%
ROE 26.60 % 26.25 % 28.05 % 26.73 % 22.08 % 22.77 % 27.23 % -1.55%
  QoQ % 1.33% -6.42% 4.94% 21.06% -3.03% -16.38% -
  Horiz. % 97.69% 96.40% 103.01% 98.16% 81.09% 83.62% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 60.30 57.14 115.89 117.55 111.10 112.30 154.88 -46.71%
  QoQ % 5.53% -50.69% -1.41% 5.81% -1.07% -27.49% -
  Horiz. % 38.93% 36.89% 74.83% 75.90% 71.73% 72.51% 100.00%
EPS 11.68 11.16 23.12 20.04 7.76 15.48 23.68 -37.60%
  QoQ % 4.66% -51.73% 15.37% 158.25% -49.87% -34.63% -
  Horiz. % 49.32% 47.13% 97.64% 84.63% 32.77% 65.37% 100.00%
DPS 9.80 9.33 9.60 12.00 8.40 8.27 10.40 -3.89%
  QoQ % 5.04% -2.81% -20.00% 42.86% 1.57% -20.48% -
  Horiz. % 94.23% 89.71% 92.31% 115.38% 80.77% 79.52% 100.00%
NAPS 0.4391 0.4252 0.8242 0.7496 0.7152 0.6798 0.8697 -36.62%
  QoQ % 3.27% -48.41% 9.95% 4.81% 5.21% -21.84% -
  Horiz. % 50.49% 48.89% 94.77% 86.19% 82.24% 78.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,277,938
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.89 33.79 33.96 34.36 31.82 31.97 34.69 2.30%
  QoQ % 6.21% -0.50% -1.16% 7.98% -0.47% -7.84% -
  Horiz. % 103.46% 97.41% 97.90% 99.05% 91.73% 92.16% 100.00%
EPS 6.95 6.60 6.78 5.86 4.52 4.41 5.30 19.82%
  QoQ % 5.30% -2.65% 15.70% 29.65% 2.49% -16.79% -
  Horiz. % 131.13% 124.53% 127.92% 110.57% 85.28% 83.21% 100.00%
DPS 5.83 5.52 2.81 3.51 2.41 2.35 2.33 84.41%
  QoQ % 5.62% 96.44% -19.94% 45.64% 2.55% 0.86% -
  Horiz. % 250.21% 236.91% 120.60% 150.64% 103.43% 100.86% 100.00%
NAPS 0.2613 0.2514 0.2415 0.2191 0.2049 0.1935 0.1948 21.65%
  QoQ % 3.94% 4.10% 10.22% 6.93% 5.89% -0.67% -
  Horiz. % 134.14% 129.06% 123.97% 112.47% 105.18% 99.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.1100 2.0400 3.3200 3.3200 2.9700 3.2200 4.5800 -
P/RPS 3.50 3.57 2.86 2.82 2.67 2.87 2.96 11.83%
  QoQ % -1.96% 24.83% 1.42% 5.62% -6.97% -3.04% -
  Horiz. % 118.24% 120.61% 96.62% 95.27% 90.20% 96.96% 100.00%
P/EPS 18.07 18.28 14.36 16.57 18.81 20.80 19.34 -4.43%
  QoQ % -1.15% 27.30% -13.34% -11.91% -9.57% 7.55% -
  Horiz. % 93.43% 94.52% 74.25% 85.68% 97.26% 107.55% 100.00%
EY 5.54 5.47 6.96 6.04 5.32 4.81 5.17 4.72%
  QoQ % 1.28% -21.41% 15.23% 13.53% 10.60% -6.96% -
  Horiz. % 107.16% 105.80% 134.62% 116.83% 102.90% 93.04% 100.00%
DY 4.64 4.58 2.89 3.61 2.83 2.57 2.27 61.13%
  QoQ % 1.31% 58.48% -19.94% 27.56% 10.12% 13.22% -
  Horiz. % 204.41% 201.76% 127.31% 159.03% 124.67% 113.22% 100.00%
P/NAPS 4.81 4.80 4.03 4.43 4.15 4.74 5.27 -5.91%
  QoQ % 0.21% 19.11% -9.03% 6.75% -12.45% -10.06% -
  Horiz. % 91.27% 91.08% 76.47% 84.06% 78.75% 89.94% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 -
Price 2.5000 2.1800 1.9100 3.3000 3.0600 2.7200 3.3900 -
P/RPS 4.15 3.82 1.65 2.81 2.75 2.42 2.19 53.19%
  QoQ % 8.64% 131.52% -41.28% 2.18% 13.64% 10.50% -
  Horiz. % 189.50% 174.43% 75.34% 128.31% 125.57% 110.50% 100.00%
P/EPS 21.40 19.53 8.26 16.47 19.38 17.57 14.32 30.74%
  QoQ % 9.58% 136.44% -49.85% -15.02% 10.30% 22.70% -
  Horiz. % 149.44% 136.38% 57.68% 115.01% 135.34% 122.70% 100.00%
EY 4.67 5.12 12.10 6.07 5.16 5.69 6.99 -23.60%
  QoQ % -8.79% -57.69% 99.34% 17.64% -9.31% -18.60% -
  Horiz. % 66.81% 73.25% 173.10% 86.84% 73.82% 81.40% 100.00%
DY 3.92 4.28 5.03 3.64 2.75 3.04 3.07 17.71%
  QoQ % -8.41% -14.91% 38.19% 32.36% -9.54% -0.98% -
  Horiz. % 127.69% 139.41% 163.84% 118.57% 89.58% 99.02% 100.00%
P/NAPS 5.69 5.13 2.32 4.40 4.28 4.00 3.90 28.67%
  QoQ % 10.92% 121.12% -47.27% 2.80% 7.00% 2.56% -
  Horiz. % 145.90% 131.54% 59.49% 112.82% 109.74% 102.56% 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 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

560  200  591  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.02+0.04 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 VIVOCOM 0.0450.00 
 AT 0.085+0.005 
 SUPERMX 9.74+0.53 
 IRIS 0.265+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS