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 - 3,190,429
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.87 34.71 34.89 35.30 32.70 32.84 35.64 2.29%
  QoQ % 6.22% -0.52% -1.16% 7.95% -0.43% -7.86% -
  Horiz. % 103.45% 97.39% 97.90% 99.05% 91.75% 92.14% 100.00%
EPS 7.14 6.78 6.96 6.02 4.65 4.53 5.45 19.75%
  QoQ % 5.31% -2.59% 15.61% 29.46% 2.65% -16.88% -
  Horiz. % 131.01% 124.40% 127.71% 110.46% 85.32% 83.12% 100.00%
DPS 5.99 5.67 2.89 3.60 2.47 2.42 2.39 84.61%
  QoQ % 5.64% 96.19% -19.72% 45.75% 2.07% 1.26% -
  Horiz. % 250.63% 237.24% 120.92% 150.63% 103.35% 101.26% 100.00%
NAPS 0.2685 0.2583 0.2482 0.2251 0.2105 0.1988 0.2002 21.64%
  QoQ % 3.95% 4.07% 10.26% 6.94% 5.89% -0.70% -
  Horiz. % 134.12% 129.02% 123.98% 112.44% 105.14% 99.30% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers