Highlights

[INARI] QoQ Annualized Quarter Result on 2016-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -16.92%    YoY -     -3.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,113,256 1,126,308 1,043,120 1,047,880 1,137,178 1,099,796 933,099 12.43%
  QoQ % -1.16% 7.97% -0.45% -7.85% 3.40% 17.86% -
  Horiz. % 119.31% 120.71% 111.79% 112.30% 121.87% 117.86% 100.00%
PBT 228,656 199,860 153,131 149,073 177,548 175,744 151,967 31.14%
  QoQ % 14.41% 30.52% 2.72% -16.04% 1.03% 15.65% -
  Horiz. % 150.46% 131.52% 100.77% 98.10% 116.83% 115.65% 100.00%
Tax -7,644 -7,252 -6,040 -4,970 -6,880 -5,788 -1,719 169.19%
  QoQ % -5.41% -20.07% -21.51% 27.75% -18.87% -236.71% -
  Horiz. % 444.68% 421.87% 351.37% 289.16% 400.23% 336.71% 100.00%
NP 221,012 192,608 147,091 144,102 170,668 169,956 150,248 29.19%
  QoQ % 14.75% 30.94% 2.07% -15.57% 0.42% 13.12% -
  Horiz. % 147.10% 128.19% 97.90% 95.91% 113.59% 113.12% 100.00%
NP to SH 222,102 192,016 148,254 144,448 173,868 182,036 152,535 28.32%
  QoQ % 15.67% 29.52% 2.63% -16.92% -4.49% 19.34% -
  Horiz. % 145.61% 125.88% 97.19% 94.70% 113.99% 119.34% 100.00%
Tax Rate 3.34 % 3.63 % 3.94 % 3.33 % 3.88 % 3.29 % 1.13 % 105.28%
  QoQ % -7.99% -7.87% 18.32% -14.18% 17.93% 191.15% -
  Horiz. % 295.58% 321.24% 348.67% 294.69% 343.36% 291.15% 100.00%
Total Cost 892,244 933,700 896,029 903,777 966,510 929,840 782,851 9.07%
  QoQ % -4.44% 4.20% -0.86% -6.49% 3.94% 18.78% -
  Horiz. % 113.97% 119.27% 114.46% 115.45% 123.46% 118.78% 100.00%
Net Worth 791,766 718,239 671,508 634,339 638,568 608,026 472,714 40.82%
  QoQ % 10.24% 6.96% 5.86% -0.66% 5.02% 28.62% -
  Horiz. % 167.49% 151.94% 142.05% 134.19% 135.09% 128.62% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 92,222 114,979 78,868 77,138 76,360 81,682 56,992 37.63%
  QoQ % -19.79% 45.79% 2.24% 1.02% -6.52% 43.32% -
  Horiz. % 161.82% 201.75% 138.38% 135.35% 133.99% 143.32% 100.00%
Div Payout % 41.52 % 59.88 % 53.20 % 53.40 % 43.92 % 44.87 % 37.36 % 7.26%
  QoQ % -30.66% 12.56% -0.37% 21.58% -2.12% 20.10% -
  Horiz. % 111.13% 160.28% 142.40% 142.93% 117.56% 120.10% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 791,766 718,239 671,508 634,339 638,568 608,026 472,714 40.82%
  QoQ % 10.24% 6.96% 5.86% -0.66% 5.02% 28.62% -
  Horiz. % 167.49% 151.94% 142.05% 134.19% 135.09% 128.62% 100.00%
NOSH 960,648 958,163 938,910 933,126 734,239 729,310 640,361 30.89%
  QoQ % 0.26% 2.05% 0.62% 27.09% 0.68% 13.89% -
  Horiz. % 150.02% 149.63% 146.62% 145.72% 114.66% 113.89% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.85 % 17.10 % 14.10 % 13.75 % 15.01 % 15.45 % 16.10 % 14.91%
  QoQ % 16.08% 21.28% 2.55% -8.39% -2.85% -4.04% -
  Horiz. % 123.29% 106.21% 87.58% 85.40% 93.23% 95.96% 100.00%
ROE 28.05 % 26.73 % 22.08 % 22.77 % 27.23 % 29.94 % 32.27 % -8.88%
  QoQ % 4.94% 21.06% -3.03% -16.38% -9.05% -7.22% -
  Horiz. % 86.92% 82.83% 68.42% 70.56% 84.38% 92.78% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 115.89 117.55 111.10 112.30 154.88 150.80 145.71 -14.10%
  QoQ % -1.41% 5.81% -1.07% -27.49% 2.71% 3.49% -
  Horiz. % 79.53% 80.67% 76.25% 77.07% 106.29% 103.49% 100.00%
EPS 23.12 20.04 7.76 15.48 23.68 24.96 18.39 16.40%
  QoQ % 15.37% 158.25% -49.87% -34.63% -5.13% 35.73% -
  Horiz. % 125.72% 108.97% 42.20% 84.18% 128.77% 135.73% 100.00%
DPS 9.60 12.00 8.40 8.27 10.40 11.20 8.90 5.15%
  QoQ % -20.00% 42.86% 1.57% -20.48% -7.14% 25.84% -
  Horiz. % 107.87% 134.83% 94.38% 92.92% 116.85% 125.84% 100.00%
NAPS 0.8242 0.7496 0.7152 0.6798 0.8697 0.8337 0.7382 7.59%
  QoQ % 9.95% 4.81% 5.21% -21.84% 4.32% 12.94% -
  Horiz. % 111.65% 101.54% 96.88% 92.09% 117.81% 112.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,224,628
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.52 34.93 32.35 32.50 35.27 34.11 28.94 12.41%
  QoQ % -1.17% 7.98% -0.46% -7.85% 3.40% 17.86% -
  Horiz. % 119.28% 120.70% 111.78% 112.30% 121.87% 117.86% 100.00%
EPS 6.89 5.95 4.60 4.48 5.39 5.65 4.73 28.35%
  QoQ % 15.80% 29.35% 2.68% -16.88% -4.60% 19.45% -
  Horiz. % 145.67% 125.79% 97.25% 94.71% 113.95% 119.45% 100.00%
DPS 2.86 3.57 2.45 2.39 2.37 2.53 1.77 37.50%
  QoQ % -19.89% 45.71% 2.51% 0.84% -6.32% 42.94% -
  Horiz. % 161.58% 201.69% 138.42% 135.03% 133.90% 142.94% 100.00%
NAPS 0.2455 0.2227 0.2082 0.1967 0.1980 0.1886 0.1466 40.80%
  QoQ % 10.24% 6.96% 5.85% -0.66% 4.98% 28.65% -
  Horiz. % 167.46% 151.91% 142.02% 134.17% 135.06% 128.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.3200 3.3200 2.9700 3.2200 4.5800 3.3900 3.2500 -
P/RPS 2.86 2.82 2.67 2.87 2.96 2.25 2.23 17.95%
  QoQ % 1.42% 5.62% -6.97% -3.04% 31.56% 0.90% -
  Horiz. % 128.25% 126.46% 119.73% 128.70% 132.74% 100.90% 100.00%
P/EPS 14.36 16.57 18.81 20.80 19.34 13.58 13.64 3.47%
  QoQ % -13.34% -11.91% -9.57% 7.55% 42.42% -0.44% -
  Horiz. % 105.28% 121.48% 137.90% 152.49% 141.79% 99.56% 100.00%
EY 6.96 6.04 5.32 4.81 5.17 7.36 7.33 -3.38%
  QoQ % 15.23% 13.53% 10.60% -6.96% -29.76% 0.41% -
  Horiz. % 94.95% 82.40% 72.58% 65.62% 70.53% 100.41% 100.00%
DY 2.89 3.61 2.83 2.57 2.27 3.30 2.74 3.60%
  QoQ % -19.94% 27.56% 10.12% 13.22% -31.21% 20.44% -
  Horiz. % 105.47% 131.75% 103.28% 93.80% 82.85% 120.44% 100.00%
P/NAPS 4.03 4.43 4.15 4.74 5.27 4.07 4.40 -5.66%
  QoQ % -9.03% 6.75% -12.45% -10.06% 29.48% -7.50% -
  Horiz. % 91.59% 100.68% 94.32% 107.73% 119.77% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 -
Price 1.9100 3.3000 3.0600 2.7200 3.3900 3.8200 3.1300 -
P/RPS 1.65 2.81 2.75 2.42 2.19 2.53 2.15 -16.11%
  QoQ % -41.28% 2.18% 13.64% 10.50% -13.44% 17.67% -
  Horiz. % 76.74% 130.70% 127.91% 112.56% 101.86% 117.67% 100.00%
P/EPS 8.26 16.47 19.38 17.57 14.32 15.30 13.14 -26.51%
  QoQ % -49.85% -15.02% 10.30% 22.70% -6.41% 16.44% -
  Horiz. % 62.86% 125.34% 147.49% 133.71% 108.98% 116.44% 100.00%
EY 12.10 6.07 5.16 5.69 6.99 6.53 7.61 36.04%
  QoQ % 99.34% 17.64% -9.31% -18.60% 7.04% -14.19% -
  Horiz. % 159.00% 79.76% 67.81% 74.77% 91.85% 85.81% 100.00%
DY 5.03 3.64 2.75 3.04 3.07 2.93 2.84 46.13%
  QoQ % 38.19% 32.36% -9.54% -0.98% 4.78% 3.17% -
  Horiz. % 177.11% 128.17% 96.83% 107.04% 108.10% 103.17% 100.00%
P/NAPS 2.32 4.40 4.28 4.00 3.90 4.58 4.24 -32.98%
  QoQ % -47.27% 2.80% 7.00% 2.56% -14.85% 8.02% -
  Horiz. % 54.72% 103.77% 100.94% 94.34% 91.98% 108.02% 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

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers