Highlights

[INARI] QoQ Annualized Quarter Result on 2017-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     0.17%    YoY -     23.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,302,884 1,376,042 1,433,173 1,498,106 1,492,356 1,176,311 1,107,548 11.43%
  QoQ % -5.32% -3.99% -4.33% 0.39% 26.87% 6.21% -
  Horiz. % 117.64% 124.24% 129.40% 135.26% 134.74% 106.21% 100.00%
PBT 259,592 295,458 285,409 303,142 294,672 240,828 224,806 10.06%
  QoQ % -12.14% 3.52% -5.85% 2.87% 22.36% 7.13% -
  Horiz. % 115.47% 131.43% 126.96% 134.85% 131.08% 107.13% 100.00%
Tax -19,120 -35,328 -27,718 -27,616 -19,892 -12,105 -7,916 79.92%
  QoQ % 45.88% -27.45% -0.37% -38.83% -64.33% -52.92% -
  Horiz. % 241.54% 446.29% 350.16% 348.86% 251.29% 152.92% 100.00%
NP 240,472 260,130 257,690 275,526 274,780 228,723 216,890 7.12%
  QoQ % -7.56% 0.95% -6.47% 0.27% 20.14% 5.46% -
  Horiz. % 110.87% 119.94% 118.81% 127.03% 126.69% 105.46% 100.00%
NP to SH 240,620 249,266 256,217 273,978 273,504 227,853 216,305 7.35%
  QoQ % -3.47% -2.71% -6.48% 0.17% 20.04% 5.34% -
  Horiz. % 111.24% 115.24% 118.45% 126.66% 126.44% 105.34% 100.00%
Tax Rate 7.37 % 11.96 % 9.71 % 9.11 % 6.75 % 5.03 % 3.52 % 63.59%
  QoQ % -38.38% 23.17% 6.59% 34.96% 34.19% 42.90% -
  Horiz. % 209.38% 339.77% 275.85% 258.81% 191.76% 142.90% 100.00%
Total Cost 1,062,412 1,115,912 1,175,482 1,222,580 1,217,576 947,588 890,657 12.46%
  QoQ % -4.79% -5.07% -3.85% 0.41% 28.49% 6.39% -
  Horiz. % 119.28% 125.29% 131.98% 137.27% 136.71% 106.39% 100.00%
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 824,131 20.63%
  QoQ % 1.72% 4.57% 4.93% 7.78% 5.99% 3.94% -
  Horiz. % 132.53% 130.29% 124.60% 118.74% 110.17% 103.94% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 201,672 266,771 178,756 195,228 184,474 191,178 180,900 7.51%
  QoQ % -24.40% 49.24% -8.44% 5.83% -3.51% 5.68% -
  Horiz. % 111.48% 147.47% 98.81% 107.92% 101.98% 105.68% 100.00%
Div Payout % 83.81 % 107.02 % 69.77 % 71.26 % 67.45 % 83.90 % 83.63 % 0.14%
  QoQ % -21.69% 53.39% -2.09% 5.65% -19.61% 0.32% -
  Horiz. % 100.22% 127.97% 83.43% 85.21% 80.65% 100.32% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 824,131 20.63%
  QoQ % 1.72% 4.57% 4.93% 7.78% 5.99% 3.94% -
  Horiz. % 132.53% 130.29% 124.60% 118.74% 110.17% 103.94% 100.00%
NOSH 3,151,139 3,175,857 2,094,803 2,033,633 2,005,161 1,950,796 1,938,219 38.22%
  QoQ % -0.78% 51.61% 3.01% 1.42% 2.79% 0.65% -
  Horiz. % 162.58% 163.85% 108.08% 104.92% 103.45% 100.65% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.46 % 18.90 % 17.98 % 18.39 % 18.41 % 19.44 % 19.58 % -3.85%
  QoQ % -2.33% 5.12% -2.23% -0.11% -5.30% -0.72% -
  Horiz. % 94.28% 96.53% 91.83% 93.92% 94.02% 99.28% 100.00%
ROE 22.03 % 23.21 % 24.95 % 28.00 % 30.12 % 26.60 % 26.25 % -11.02%
  QoQ % -5.08% -6.97% -10.89% -7.04% 13.23% 1.33% -
  Horiz. % 83.92% 88.42% 95.05% 106.67% 114.74% 101.33% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.35 43.33 68.42 73.67 74.43 60.30 57.14 -19.38%
  QoQ % -4.57% -36.67% -7.13% -1.02% 23.43% 5.53% -
  Horiz. % 72.37% 75.83% 119.74% 128.93% 130.26% 105.53% 100.00%
EPS 7.64 8.08 12.60 13.56 13.64 11.68 11.16 -22.31%
  QoQ % -5.45% -35.87% -7.08% -0.59% 16.78% 4.66% -
  Horiz. % 68.46% 72.40% 112.90% 121.51% 122.22% 104.66% 100.00%
DPS 6.40 8.40 8.53 9.60 9.20 9.80 9.33 -22.20%
  QoQ % -23.81% -1.52% -11.15% 4.35% -6.12% 5.04% -
  Horiz. % 68.60% 90.03% 91.43% 102.89% 98.61% 105.04% 100.00%
NAPS 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 0.4252 -12.73%
  QoQ % 2.51% -31.03% 1.87% 6.27% 3.12% 3.27% -
  Horiz. % 81.51% 79.52% 115.29% 113.17% 106.49% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,304,552
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.43 41.64 43.37 45.33 45.16 35.60 33.52 11.42%
  QoQ % -5.31% -3.99% -4.32% 0.38% 26.85% 6.21% -
  Horiz. % 117.63% 124.22% 129.39% 135.23% 134.73% 106.21% 100.00%
EPS 7.28 7.54 7.75 8.29 8.28 6.90 6.55 7.29%
  QoQ % -3.45% -2.71% -6.51% 0.12% 20.00% 5.34% -
  Horiz. % 111.15% 115.11% 118.32% 126.56% 126.41% 105.34% 100.00%
DPS 6.10 8.07 5.41 5.91 5.58 5.79 5.47 7.53%
  QoQ % -24.41% 49.17% -8.46% 5.91% -3.63% 5.85% -
  Horiz. % 111.52% 147.53% 98.90% 108.04% 102.01% 105.85% 100.00%
NAPS 0.3305 0.3249 0.3107 0.2961 0.2748 0.2592 0.2494 20.63%
  QoQ % 1.72% 4.57% 4.93% 7.75% 6.02% 3.93% -
  Horiz. % 132.52% 130.27% 124.58% 118.72% 110.18% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.2800 2.2600 2.7500 3.4000 2.5400 2.1100 2.0400 -
P/RPS 5.51 5.22 4.02 4.62 3.41 3.50 3.57 33.52%
  QoQ % 5.56% 29.85% -12.99% 35.48% -2.57% -1.96% -
  Horiz. % 154.34% 146.22% 112.61% 129.41% 95.52% 98.04% 100.00%
P/EPS 29.86 28.79 22.48 25.24 18.62 18.07 18.28 38.66%
  QoQ % 3.72% 28.07% -10.94% 35.55% 3.04% -1.15% -
  Horiz. % 163.35% 157.49% 122.98% 138.07% 101.86% 98.85% 100.00%
EY 3.35 3.47 4.45 3.96 5.37 5.54 5.47 -27.86%
  QoQ % -3.46% -22.02% 12.37% -26.26% -3.07% 1.28% -
  Horiz. % 61.24% 63.44% 81.35% 72.39% 98.17% 101.28% 100.00%
DY 2.81 3.72 3.10 2.82 3.62 4.64 4.58 -27.77%
  QoQ % -24.46% 20.00% 9.93% -22.10% -21.98% 1.31% -
  Horiz. % 61.35% 81.22% 67.69% 61.57% 79.04% 101.31% 100.00%
P/NAPS 6.58 6.68 5.61 7.07 5.61 4.81 4.80 23.38%
  QoQ % -1.50% 19.07% -20.65% 26.02% 16.63% 0.21% -
  Horiz. % 137.08% 139.17% 116.87% 147.29% 116.87% 100.21% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 -
Price 1.7100 2.3700 2.1600 3.4500 2.8300 2.5000 2.1800 -
P/RPS 4.14 5.47 3.16 4.68 3.80 4.15 3.82 5.50%
  QoQ % -24.31% 73.10% -32.48% 23.16% -8.43% 8.64% -
  Horiz. % 108.38% 143.19% 82.72% 122.51% 99.48% 108.64% 100.00%
P/EPS 22.39 30.20 17.66 25.61 20.75 21.40 19.53 9.53%
  QoQ % -25.86% 71.01% -31.04% 23.42% -3.04% 9.58% -
  Horiz. % 114.64% 154.63% 90.42% 131.13% 106.25% 109.58% 100.00%
EY 4.47 3.31 5.66 3.91 4.82 4.67 5.12 -8.65%
  QoQ % 35.05% -41.52% 44.76% -18.88% 3.21% -8.79% -
  Horiz. % 87.30% 64.65% 110.55% 76.37% 94.14% 91.21% 100.00%
DY 3.74 3.54 3.95 2.78 3.25 3.92 4.28 -8.59%
  QoQ % 5.65% -10.38% 42.09% -14.46% -17.09% -8.41% -
  Horiz. % 87.38% 82.71% 92.29% 64.95% 75.93% 91.59% 100.00%
P/NAPS 4.93 7.01 4.41 7.17 6.25 5.69 5.13 -2.61%
  QoQ % -29.67% 58.96% -38.49% 14.72% 9.84% 10.92% -
  Horiz. % 96.10% 136.65% 85.96% 139.77% 121.83% 110.92% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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