Highlights

[INARI] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     15.67%    YoY -     27.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,492,356 1,176,311 1,107,548 1,113,256 1,126,308 1,043,120 1,047,880 26.56%
  QoQ % 26.87% 6.21% -0.51% -1.16% 7.97% -0.45% -
  Horiz. % 142.42% 112.26% 105.69% 106.24% 107.48% 99.55% 100.00%
PBT 294,672 240,828 224,806 228,656 199,860 153,131 149,073 57.44%
  QoQ % 22.36% 7.13% -1.68% 14.41% 30.52% 2.72% -
  Horiz. % 197.67% 161.55% 150.80% 153.38% 134.07% 102.72% 100.00%
Tax -19,892 -12,105 -7,916 -7,644 -7,252 -6,040 -4,970 151.85%
  QoQ % -64.33% -52.92% -3.56% -5.41% -20.07% -21.51% -
  Horiz. % 400.19% 243.53% 159.25% 153.78% 145.90% 121.51% 100.00%
NP 274,780 228,723 216,890 221,012 192,608 147,091 144,102 53.71%
  QoQ % 20.14% 5.46% -1.86% 14.75% 30.94% 2.07% -
  Horiz. % 190.68% 158.72% 150.51% 153.37% 133.66% 102.07% 100.00%
NP to SH 273,504 227,853 216,305 222,102 192,016 148,254 144,448 52.99%
  QoQ % 20.04% 5.34% -2.61% 15.67% 29.52% 2.63% -
  Horiz. % 189.34% 157.74% 149.75% 153.76% 132.93% 102.63% 100.00%
Tax Rate 6.75 % 5.03 % 3.52 % 3.34 % 3.63 % 3.94 % 3.33 % 60.10%
  QoQ % 34.19% 42.90% 5.39% -7.99% -7.87% 18.32% -
  Horiz. % 202.70% 151.05% 105.71% 100.30% 109.01% 118.32% 100.00%
Total Cost 1,217,576 947,588 890,657 892,244 933,700 896,029 903,777 21.96%
  QoQ % 28.49% 6.39% -0.18% -4.44% 4.20% -0.86% -
  Horiz. % 134.72% 104.85% 98.55% 98.72% 103.31% 99.14% 100.00%
Net Worth 907,937 856,594 824,131 791,766 718,239 671,508 634,339 26.98%
  QoQ % 5.99% 3.94% 4.09% 10.24% 6.96% 5.86% -
  Horiz. % 143.13% 135.04% 129.92% 124.82% 113.23% 105.86% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 184,474 191,178 180,900 92,222 114,979 78,868 77,138 78.74%
  QoQ % -3.51% 5.68% 96.16% -19.79% 45.79% 2.24% -
  Horiz. % 239.15% 247.84% 234.51% 119.55% 149.06% 102.24% 100.00%
Div Payout % 67.45 % 83.90 % 83.63 % 41.52 % 59.88 % 53.20 % 53.40 % 16.83%
  QoQ % -19.61% 0.32% 101.42% -30.66% 12.56% -0.37% -
  Horiz. % 126.31% 157.12% 156.61% 77.75% 112.13% 99.63% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 907,937 856,594 824,131 791,766 718,239 671,508 634,339 26.98%
  QoQ % 5.99% 3.94% 4.09% 10.24% 6.96% 5.86% -
  Horiz. % 143.13% 135.04% 129.92% 124.82% 113.23% 105.86% 100.00%
NOSH 2,005,161 1,950,796 1,938,219 960,648 958,163 938,910 933,126 66.44%
  QoQ % 2.79% 0.65% 101.76% 0.26% 2.05% 0.62% -
  Horiz. % 214.89% 209.06% 207.71% 102.95% 102.68% 100.62% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.41 % 19.44 % 19.58 % 19.85 % 17.10 % 14.10 % 13.75 % 21.46%
  QoQ % -5.30% -0.72% -1.36% 16.08% 21.28% 2.55% -
  Horiz. % 133.89% 141.38% 142.40% 144.36% 124.36% 102.55% 100.00%
ROE 30.12 % 26.60 % 26.25 % 28.05 % 26.73 % 22.08 % 22.77 % 20.48%
  QoQ % 13.23% 1.33% -6.42% 4.94% 21.06% -3.03% -
  Horiz. % 132.28% 116.82% 115.28% 123.19% 117.39% 96.97% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.43 60.30 57.14 115.89 117.55 111.10 112.30 -23.96%
  QoQ % 23.43% 5.53% -50.69% -1.41% 5.81% -1.07% -
  Horiz. % 66.28% 53.70% 50.88% 103.20% 104.67% 98.93% 100.00%
EPS 13.64 11.68 11.16 23.12 20.04 7.76 15.48 -8.08%
  QoQ % 16.78% 4.66% -51.73% 15.37% 158.25% -49.87% -
  Horiz. % 88.11% 75.45% 72.09% 149.35% 129.46% 50.13% 100.00%
DPS 9.20 9.80 9.33 9.60 12.00 8.40 8.27 7.36%
  QoQ % -6.12% 5.04% -2.81% -20.00% 42.86% 1.57% -
  Horiz. % 111.25% 118.50% 112.82% 116.08% 145.10% 101.57% 100.00%
NAPS 0.4528 0.4391 0.4252 0.8242 0.7496 0.7152 0.6798 -23.71%
  QoQ % 3.12% 3.27% -48.41% 9.95% 4.81% 5.21% -
  Horiz. % 66.61% 64.59% 62.55% 121.24% 110.27% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,224,628
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.28 36.48 34.35 34.52 34.93 32.35 32.50 26.55%
  QoQ % 26.86% 6.20% -0.49% -1.17% 7.98% -0.46% -
  Horiz. % 142.40% 112.25% 105.69% 106.22% 107.48% 99.54% 100.00%
EPS 8.48 7.07 6.71 6.89 5.95 4.60 4.48 52.96%
  QoQ % 19.94% 5.37% -2.61% 15.80% 29.35% 2.68% -
  Horiz. % 189.29% 157.81% 149.78% 153.79% 132.81% 102.68% 100.00%
DPS 5.72 5.93 5.61 2.86 3.57 2.45 2.39 78.83%
  QoQ % -3.54% 5.70% 96.15% -19.89% 45.71% 2.51% -
  Horiz. % 239.33% 248.12% 234.73% 119.67% 149.37% 102.51% 100.00%
NAPS 0.2816 0.2656 0.2556 0.2455 0.2227 0.2082 0.1967 27.00%
  QoQ % 6.02% 3.91% 4.11% 10.24% 6.96% 5.85% -
  Horiz. % 143.16% 135.03% 129.94% 124.81% 113.22% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.5400 2.1100 2.0400 3.3200 3.3200 2.9700 3.2200 -
P/RPS 3.41 3.50 3.57 2.86 2.82 2.67 2.87 12.17%
  QoQ % -2.57% -1.96% 24.83% 1.42% 5.62% -6.97% -
  Horiz. % 118.82% 121.95% 124.39% 99.65% 98.26% 93.03% 100.00%
P/EPS 18.62 18.07 18.28 14.36 16.57 18.81 20.80 -7.11%
  QoQ % 3.04% -1.15% 27.30% -13.34% -11.91% -9.57% -
  Horiz. % 89.52% 86.88% 87.88% 69.04% 79.66% 90.43% 100.00%
EY 5.37 5.54 5.47 6.96 6.04 5.32 4.81 7.61%
  QoQ % -3.07% 1.28% -21.41% 15.23% 13.53% 10.60% -
  Horiz. % 111.64% 115.18% 113.72% 144.70% 125.57% 110.60% 100.00%
DY 3.62 4.64 4.58 2.89 3.61 2.83 2.57 25.63%
  QoQ % -21.98% 1.31% 58.48% -19.94% 27.56% 10.12% -
  Horiz. % 140.86% 180.54% 178.21% 112.45% 140.47% 110.12% 100.00%
P/NAPS 5.61 4.81 4.80 4.03 4.43 4.15 4.74 11.88%
  QoQ % 16.63% 0.21% 19.11% -9.03% 6.75% -12.45% -
  Horiz. % 118.35% 101.48% 101.27% 85.02% 93.46% 87.55% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 -
Price 2.8300 2.5000 2.1800 1.9100 3.3000 3.0600 2.7200 -
P/RPS 3.80 4.15 3.82 1.65 2.81 2.75 2.42 35.06%
  QoQ % -8.43% 8.64% 131.52% -41.28% 2.18% 13.64% -
  Horiz. % 157.02% 171.49% 157.85% 68.18% 116.12% 113.64% 100.00%
P/EPS 20.75 21.40 19.53 8.26 16.47 19.38 17.57 11.72%
  QoQ % -3.04% 9.58% 136.44% -49.85% -15.02% 10.30% -
  Horiz. % 118.10% 121.80% 111.16% 47.01% 93.74% 110.30% 100.00%
EY 4.82 4.67 5.12 12.10 6.07 5.16 5.69 -10.46%
  QoQ % 3.21% -8.79% -57.69% 99.34% 17.64% -9.31% -
  Horiz. % 84.71% 82.07% 89.98% 212.65% 106.68% 90.69% 100.00%
DY 3.25 3.92 4.28 5.03 3.64 2.75 3.04 4.55%
  QoQ % -17.09% -8.41% -14.91% 38.19% 32.36% -9.54% -
  Horiz. % 106.91% 128.95% 140.79% 165.46% 119.74% 90.46% 100.00%
P/NAPS 6.25 5.69 5.13 2.32 4.40 4.28 4.00 34.62%
  QoQ % 9.84% 10.92% 121.12% -47.27% 2.80% 7.00% -
  Horiz. % 156.25% 142.25% 128.25% 58.00% 110.00% 107.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers