Highlights

[INARI] QoQ Annualized Quarter Result on 2017-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     20.04%    YoY -     42.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,376,042 1,433,173 1,498,106 1,492,356 1,176,311 1,107,548 1,113,256 15.22%
  QoQ % -3.99% -4.33% 0.39% 26.87% 6.21% -0.51% -
  Horiz. % 123.61% 128.74% 134.57% 134.05% 105.66% 99.49% 100.00%
PBT 295,458 285,409 303,142 294,672 240,828 224,806 228,656 18.69%
  QoQ % 3.52% -5.85% 2.87% 22.36% 7.13% -1.68% -
  Horiz. % 129.22% 124.82% 132.58% 128.87% 105.32% 98.32% 100.00%
Tax -35,328 -27,718 -27,616 -19,892 -12,105 -7,916 -7,644 178.24%
  QoQ % -27.45% -0.37% -38.83% -64.33% -52.92% -3.56% -
  Horiz. % 462.17% 362.62% 361.28% 260.23% 158.36% 103.56% 100.00%
NP 260,130 257,690 275,526 274,780 228,723 216,890 221,012 11.51%
  QoQ % 0.95% -6.47% 0.27% 20.14% 5.46% -1.86% -
  Horiz. % 117.70% 116.60% 124.67% 124.33% 103.49% 98.14% 100.00%
NP to SH 249,266 256,217 273,978 273,504 227,853 216,305 222,102 8.02%
  QoQ % -2.71% -6.48% 0.17% 20.04% 5.34% -2.61% -
  Horiz. % 112.23% 115.36% 123.36% 123.14% 102.59% 97.39% 100.00%
Tax Rate 11.96 % 9.71 % 9.11 % 6.75 % 5.03 % 3.52 % 3.34 % 134.61%
  QoQ % 23.17% 6.59% 34.96% 34.19% 42.90% 5.39% -
  Horiz. % 358.08% 290.72% 272.75% 202.10% 150.60% 105.39% 100.00%
Total Cost 1,115,912 1,175,482 1,222,580 1,217,576 947,588 890,657 892,244 16.13%
  QoQ % -5.07% -3.85% 0.41% 28.49% 6.39% -0.18% -
  Horiz. % 125.07% 131.74% 137.02% 136.46% 106.20% 99.82% 100.00%
Net Worth 1,073,757 1,026,872 978,584 907,937 856,594 824,131 791,766 22.59%
  QoQ % 4.57% 4.93% 7.78% 5.99% 3.94% 4.09% -
  Horiz. % 135.62% 129.69% 123.60% 114.67% 108.19% 104.09% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 266,771 178,756 195,228 184,474 191,178 180,900 92,222 103.41%
  QoQ % 49.24% -8.44% 5.83% -3.51% 5.68% 96.16% -
  Horiz. % 289.27% 193.83% 211.69% 200.03% 207.30% 196.16% 100.00%
Div Payout % 107.02 % 69.77 % 71.26 % 67.45 % 83.90 % 83.63 % 41.52 % 88.32%
  QoQ % 53.39% -2.09% 5.65% -19.61% 0.32% 101.42% -
  Horiz. % 257.76% 168.04% 171.63% 162.45% 202.07% 201.42% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,073,757 1,026,872 978,584 907,937 856,594 824,131 791,766 22.59%
  QoQ % 4.57% 4.93% 7.78% 5.99% 3.94% 4.09% -
  Horiz. % 135.62% 129.69% 123.60% 114.67% 108.19% 104.09% 100.00%
NOSH 3,175,857 2,094,803 2,033,633 2,005,161 1,950,796 1,938,219 960,648 122.41%
  QoQ % 51.61% 3.01% 1.42% 2.79% 0.65% 101.76% -
  Horiz. % 330.60% 218.06% 211.69% 208.73% 203.07% 201.76% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.90 % 17.98 % 18.39 % 18.41 % 19.44 % 19.58 % 19.85 % -3.23%
  QoQ % 5.12% -2.23% -0.11% -5.30% -0.72% -1.36% -
  Horiz. % 95.21% 90.58% 92.64% 92.75% 97.93% 98.64% 100.00%
ROE 23.21 % 24.95 % 28.00 % 30.12 % 26.60 % 26.25 % 28.05 % -11.89%
  QoQ % -6.97% -10.89% -7.04% 13.23% 1.33% -6.42% -
  Horiz. % 82.75% 88.95% 99.82% 107.38% 94.83% 93.58% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.33 68.42 73.67 74.43 60.30 57.14 115.89 -48.19%
  QoQ % -36.67% -7.13% -1.02% 23.43% 5.53% -50.69% -
  Horiz. % 37.39% 59.04% 63.57% 64.22% 52.03% 49.31% 100.00%
EPS 8.08 12.60 13.56 13.64 11.68 11.16 23.12 -50.48%
  QoQ % -35.87% -7.08% -0.59% 16.78% 4.66% -51.73% -
  Horiz. % 34.95% 54.50% 58.65% 59.00% 50.52% 48.27% 100.00%
DPS 8.40 8.53 9.60 9.20 9.80 9.33 9.60 -8.54%
  QoQ % -1.52% -11.15% 4.35% -6.12% 5.04% -2.81% -
  Horiz. % 87.50% 88.85% 100.00% 95.83% 102.08% 97.19% 100.00%
NAPS 0.3381 0.4902 0.4812 0.4528 0.4391 0.4252 0.8242 -44.88%
  QoQ % -31.03% 1.87% 6.27% 3.12% 3.27% -48.41% -
  Horiz. % 41.02% 59.48% 58.38% 54.94% 53.28% 51.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,304,552
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.64 43.37 45.33 45.16 35.60 33.52 33.69 15.21%
  QoQ % -3.99% -4.32% 0.38% 26.85% 6.21% -0.50% -
  Horiz. % 123.60% 128.73% 134.55% 134.05% 105.67% 99.50% 100.00%
EPS 7.54 7.75 8.29 8.28 6.90 6.55 6.72 8.00%
  QoQ % -2.71% -6.51% 0.12% 20.00% 5.34% -2.53% -
  Horiz. % 112.20% 115.33% 123.36% 123.21% 102.68% 97.47% 100.00%
DPS 8.07 5.41 5.91 5.58 5.79 5.47 2.79 103.40%
  QoQ % 49.17% -8.46% 5.91% -3.63% 5.85% 96.06% -
  Horiz. % 289.25% 193.91% 211.83% 200.00% 207.53% 196.06% 100.00%
NAPS 0.3249 0.3107 0.2961 0.2748 0.2592 0.2494 0.2396 22.58%
  QoQ % 4.57% 4.93% 7.75% 6.02% 3.93% 4.09% -
  Horiz. % 135.60% 129.67% 123.58% 114.69% 108.18% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.2600 2.7500 3.4000 2.5400 2.1100 2.0400 3.3200 -
P/RPS 5.22 4.02 4.62 3.41 3.50 3.57 2.86 49.51%
  QoQ % 29.85% -12.99% 35.48% -2.57% -1.96% 24.83% -
  Horiz. % 182.52% 140.56% 161.54% 119.23% 122.38% 124.83% 100.00%
P/EPS 28.79 22.48 25.24 18.62 18.07 18.28 14.36 59.20%
  QoQ % 28.07% -10.94% 35.55% 3.04% -1.15% 27.30% -
  Horiz. % 200.49% 156.55% 175.77% 129.67% 125.84% 127.30% 100.00%
EY 3.47 4.45 3.96 5.37 5.54 5.47 6.96 -37.20%
  QoQ % -22.02% 12.37% -26.26% -3.07% 1.28% -21.41% -
  Horiz. % 49.86% 63.94% 56.90% 77.16% 79.60% 78.59% 100.00%
DY 3.72 3.10 2.82 3.62 4.64 4.58 2.89 18.39%
  QoQ % 20.00% 9.93% -22.10% -21.98% 1.31% 58.48% -
  Horiz. % 128.72% 107.27% 97.58% 125.26% 160.55% 158.48% 100.00%
P/NAPS 6.68 5.61 7.07 5.61 4.81 4.80 4.03 40.19%
  QoQ % 19.07% -20.65% 26.02% 16.63% 0.21% 19.11% -
  Horiz. % 165.76% 139.21% 175.43% 139.21% 119.35% 119.11% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 -
Price 2.3700 2.1600 3.4500 2.8300 2.5000 2.1800 1.9100 -
P/RPS 5.47 3.16 4.68 3.80 4.15 3.82 1.65 122.82%
  QoQ % 73.10% -32.48% 23.16% -8.43% 8.64% 131.52% -
  Horiz. % 331.52% 191.52% 283.64% 230.30% 251.52% 231.52% 100.00%
P/EPS 30.20 17.66 25.61 20.75 21.40 19.53 8.26 137.89%
  QoQ % 71.01% -31.04% 23.42% -3.04% 9.58% 136.44% -
  Horiz. % 365.62% 213.80% 310.05% 251.21% 259.08% 236.44% 100.00%
EY 3.31 5.66 3.91 4.82 4.67 5.12 12.10 -57.96%
  QoQ % -41.52% 44.76% -18.88% 3.21% -8.79% -57.69% -
  Horiz. % 27.36% 46.78% 32.31% 39.83% 38.60% 42.31% 100.00%
DY 3.54 3.95 2.78 3.25 3.92 4.28 5.03 -20.93%
  QoQ % -10.38% 42.09% -14.46% -17.09% -8.41% -14.91% -
  Horiz. % 70.38% 78.53% 55.27% 64.61% 77.93% 85.09% 100.00%
P/NAPS 7.01 4.41 7.17 6.25 5.69 5.13 2.32 109.43%
  QoQ % 58.96% -38.49% 14.72% 9.84% 10.92% 121.12% -
  Horiz. % 302.16% 190.09% 309.05% 269.40% 245.26% 221.12% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS