Highlights

[INARI] QoQ Annualized Quarter Result on 2015-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -4.49%    YoY -     17.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,126,308 1,043,120 1,047,880 1,137,178 1,099,796 933,099 904,110 15.73%
  QoQ % 7.97% -0.45% -7.85% 3.40% 17.86% 3.21% -
  Horiz. % 124.58% 115.38% 115.90% 125.78% 121.64% 103.21% 100.00%
PBT 199,860 153,131 149,073 177,548 175,744 151,967 149,197 21.45%
  QoQ % 30.52% 2.72% -16.04% 1.03% 15.65% 1.86% -
  Horiz. % 133.96% 102.64% 99.92% 119.00% 117.79% 101.86% 100.00%
Tax -7,252 -6,040 -4,970 -6,880 -5,788 -1,719 -2,362 110.77%
  QoQ % -20.07% -21.51% 27.75% -18.87% -236.71% 27.24% -
  Horiz. % 306.94% 255.64% 210.38% 291.20% 244.98% 72.76% 100.00%
NP 192,608 147,091 144,102 170,668 169,956 150,248 146,834 19.77%
  QoQ % 30.94% 2.07% -15.57% 0.42% 13.12% 2.32% -
  Horiz. % 131.17% 100.17% 98.14% 116.23% 115.75% 102.32% 100.00%
NP to SH 192,016 148,254 144,448 173,868 182,036 152,535 149,544 18.08%
  QoQ % 29.52% 2.63% -16.92% -4.49% 19.34% 2.00% -
  Horiz. % 128.40% 99.14% 96.59% 116.27% 121.73% 102.00% 100.00%
Tax Rate 3.63 % 3.94 % 3.33 % 3.88 % 3.29 % 1.13 % 1.58 % 73.85%
  QoQ % -7.87% 18.32% -14.18% 17.93% 191.15% -28.48% -
  Horiz. % 229.75% 249.37% 210.76% 245.57% 208.23% 71.52% 100.00%
Total Cost 933,700 896,029 903,777 966,510 929,840 782,851 757,276 14.94%
  QoQ % 4.20% -0.86% -6.49% 3.94% 18.78% 3.38% -
  Horiz. % 123.30% 118.32% 119.35% 127.63% 122.79% 103.38% 100.00%
Net Worth 718,239 671,508 634,339 638,568 608,026 472,714 426,585 41.39%
  QoQ % 6.96% 5.86% -0.66% 5.02% 28.62% 10.81% -
  Horiz. % 168.37% 157.41% 148.70% 149.69% 142.53% 110.81% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 114,979 78,868 77,138 76,360 81,682 56,992 53,007 67.33%
  QoQ % 45.79% 2.24% 1.02% -6.52% 43.32% 7.52% -
  Horiz. % 216.91% 148.79% 145.53% 144.06% 154.10% 107.52% 100.00%
Div Payout % 59.88 % 53.20 % 53.40 % 43.92 % 44.87 % 37.36 % 35.45 % 41.70%
  QoQ % 12.56% -0.37% 21.58% -2.12% 20.10% 5.39% -
  Horiz. % 168.91% 150.07% 150.63% 123.89% 126.57% 105.39% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 718,239 671,508 634,339 638,568 608,026 472,714 426,585 41.39%
  QoQ % 6.96% 5.86% -0.66% 5.02% 28.62% 10.81% -
  Horiz. % 168.37% 157.41% 148.70% 149.69% 142.53% 110.81% 100.00%
NOSH 958,163 938,910 933,126 734,239 729,310 640,361 602,352 36.15%
  QoQ % 2.05% 0.62% 27.09% 0.68% 13.89% 6.31% -
  Horiz. % 159.07% 155.87% 154.91% 121.90% 121.08% 106.31% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.10 % 14.10 % 13.75 % 15.01 % 15.45 % 16.10 % 16.24 % 3.49%
  QoQ % 21.28% 2.55% -8.39% -2.85% -4.04% -0.86% -
  Horiz. % 105.30% 86.82% 84.67% 92.43% 95.14% 99.14% 100.00%
ROE 26.73 % 22.08 % 22.77 % 27.23 % 29.94 % 32.27 % 35.06 % -16.50%
  QoQ % 21.06% -3.03% -16.38% -9.05% -7.22% -7.96% -
  Horiz. % 76.24% 62.98% 64.95% 77.67% 85.40% 92.04% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 117.55 111.10 112.30 154.88 150.80 145.71 150.10 -15.00%
  QoQ % 5.81% -1.07% -27.49% 2.71% 3.49% -2.92% -
  Horiz. % 78.31% 74.02% 74.82% 103.18% 100.47% 97.08% 100.00%
EPS 20.04 7.76 15.48 23.68 24.96 18.39 24.83 -13.28%
  QoQ % 158.25% -49.87% -34.63% -5.13% 35.73% -25.94% -
  Horiz. % 80.71% 31.25% 62.34% 95.37% 100.52% 74.06% 100.00%
DPS 12.00 8.40 8.27 10.40 11.20 8.90 8.80 22.90%
  QoQ % 42.86% 1.57% -20.48% -7.14% 25.84% 1.14% -
  Horiz. % 136.36% 95.45% 93.98% 118.18% 127.27% 101.14% 100.00%
NAPS 0.7496 0.7152 0.6798 0.8697 0.8337 0.7382 0.7082 3.85%
  QoQ % 4.81% 5.21% -21.84% 4.32% 12.94% 4.24% -
  Horiz. % 105.85% 100.99% 95.99% 122.80% 117.72% 104.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,205,751
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 35.13 32.54 32.69 35.47 34.31 29.11 28.20 15.73%
  QoQ % 7.96% -0.46% -7.84% 3.38% 17.86% 3.23% -
  Horiz. % 124.57% 115.39% 115.92% 125.78% 121.67% 103.23% 100.00%
EPS 5.99 4.62 4.51 5.42 5.68 4.76 4.66 18.17%
  QoQ % 29.65% 2.44% -16.79% -4.58% 19.33% 2.15% -
  Horiz. % 128.54% 99.14% 96.78% 116.31% 121.89% 102.15% 100.00%
DPS 3.59 2.46 2.41 2.38 2.55 1.78 1.65 67.67%
  QoQ % 45.93% 2.07% 1.26% -6.67% 43.26% 7.88% -
  Horiz. % 217.58% 149.09% 146.06% 144.24% 154.55% 107.88% 100.00%
NAPS 0.2240 0.2095 0.1979 0.1992 0.1897 0.1475 0.1331 41.35%
  QoQ % 6.92% 5.86% -0.65% 5.01% 28.61% 10.82% -
  Horiz. % 168.29% 157.40% 148.69% 149.66% 142.52% 110.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.3200 2.9700 3.2200 4.5800 3.3900 3.2500 3.3100 -
P/RPS 2.82 2.67 2.87 2.96 2.25 2.23 2.21 17.59%
  QoQ % 5.62% -6.97% -3.04% 31.56% 0.90% 0.90% -
  Horiz. % 127.60% 120.81% 129.86% 133.94% 101.81% 100.90% 100.00%
P/EPS 16.57 18.81 20.80 19.34 13.58 13.64 13.33 15.56%
  QoQ % -11.91% -9.57% 7.55% 42.42% -0.44% 2.33% -
  Horiz. % 124.31% 141.11% 156.04% 145.09% 101.88% 102.33% 100.00%
EY 6.04 5.32 4.81 5.17 7.36 7.33 7.50 -13.41%
  QoQ % 13.53% 10.60% -6.96% -29.76% 0.41% -2.27% -
  Horiz. % 80.53% 70.93% 64.13% 68.93% 98.13% 97.73% 100.00%
DY 3.61 2.83 2.57 2.27 3.30 2.74 2.66 22.51%
  QoQ % 27.56% 10.12% 13.22% -31.21% 20.44% 3.01% -
  Horiz. % 135.71% 106.39% 96.62% 85.34% 124.06% 103.01% 100.00%
P/NAPS 4.43 4.15 4.74 5.27 4.07 4.40 4.67 -3.45%
  QoQ % 6.75% -12.45% -10.06% 29.48% -7.50% -5.78% -
  Horiz. % 94.86% 88.87% 101.50% 112.85% 87.15% 94.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 -
Price 3.3000 3.0600 2.7200 3.3900 3.8200 3.1300 3.3200 -
P/RPS 2.81 2.75 2.42 2.19 2.53 2.15 2.21 17.31%
  QoQ % 2.18% 13.64% 10.50% -13.44% 17.67% -2.71% -
  Horiz. % 127.15% 124.43% 109.50% 99.10% 114.48% 97.29% 100.00%
P/EPS 16.47 19.38 17.57 14.32 15.30 13.14 13.37 14.87%
  QoQ % -15.02% 10.30% 22.70% -6.41% 16.44% -1.72% -
  Horiz. % 123.19% 144.95% 131.41% 107.11% 114.44% 98.28% 100.00%
EY 6.07 5.16 5.69 6.99 6.53 7.61 7.48 -12.97%
  QoQ % 17.64% -9.31% -18.60% 7.04% -14.19% 1.74% -
  Horiz. % 81.15% 68.98% 76.07% 93.45% 87.30% 101.74% 100.00%
DY 3.64 2.75 3.04 3.07 2.93 2.84 2.65 23.50%
  QoQ % 32.36% -9.54% -0.98% 4.78% 3.17% 7.17% -
  Horiz. % 137.36% 103.77% 114.72% 115.85% 110.57% 107.17% 100.00%
P/NAPS 4.40 4.28 4.00 3.90 4.58 4.24 4.69 -4.15%
  QoQ % 2.80% 7.00% 2.56% -14.85% 8.02% -9.59% -
  Horiz. % 93.82% 91.26% 85.29% 83.16% 97.65% 90.41% 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