Highlights

[INARI] QoQ Cumulative Quarter Result on 2016-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     36.85%    YoY -     -2.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 830,661 556,628 281,577 1,043,120 785,910 568,589 274,949 108.84%
  QoQ % 49.23% 97.68% -73.01% 32.73% 38.22% 106.80% -
  Horiz. % 302.11% 202.45% 102.41% 379.39% 285.84% 206.80% 100.00%
PBT 168,605 114,328 49,965 153,131 111,805 88,774 43,936 144.91%
  QoQ % 47.47% 128.82% -67.37% 36.96% 25.94% 102.05% -
  Horiz. % 383.75% 260.21% 113.72% 348.53% 254.47% 202.05% 100.00%
Tax -5,937 -3,822 -1,813 -6,040 -3,728 -3,440 -1,447 156.07%
  QoQ % -55.34% -110.81% 69.98% -62.02% -8.37% -137.73% -
  Horiz. % 410.30% 264.13% 125.29% 417.42% 257.64% 237.73% 100.00%
NP 162,668 110,506 48,152 147,091 108,077 85,334 42,489 144.53%
  QoQ % 47.20% 129.49% -67.26% 36.10% 26.65% 100.84% -
  Horiz. % 382.85% 260.08% 113.33% 346.19% 254.36% 200.84% 100.00%
NP to SH 162,229 111,051 48,004 148,254 108,336 86,934 45,509 133.18%
  QoQ % 46.09% 131.34% -67.62% 36.85% 24.62% 91.03% -
  Horiz. % 356.48% 244.02% 105.48% 325.77% 238.05% 191.03% 100.00%
Tax Rate 3.52 % 3.34 % 3.63 % 3.94 % 3.33 % 3.88 % 3.29 % 4.60%
  QoQ % 5.39% -7.99% -7.87% 18.32% -14.18% 17.93% -
  Horiz. % 106.99% 101.52% 110.33% 119.76% 101.22% 117.93% 100.00%
Total Cost 667,993 446,122 233,425 896,029 677,833 483,255 232,460 101.99%
  QoQ % 49.73% 91.12% -73.95% 32.19% 40.26% 107.89% -
  Horiz. % 287.36% 191.91% 100.42% 385.46% 291.59% 207.89% 100.00%
Net Worth 824,131 791,766 718,239 671,508 634,339 638,568 608,026 22.45%
  QoQ % 4.09% 10.24% 6.96% 5.86% -0.66% 5.02% -
  Horiz. % 135.54% 130.22% 118.13% 110.44% 104.33% 105.02% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 135,675 46,111 28,744 78,868 57,853 38,180 20,420 253.01%
  QoQ % 194.24% 60.41% -63.55% 36.32% 51.53% 86.97% -
  Horiz. % 664.40% 225.81% 140.76% 386.22% 283.31% 186.97% 100.00%
Div Payout % 83.63 % 41.52 % 59.88 % 53.20 % 53.40 % 43.92 % 44.87 % 51.39%
  QoQ % 101.42% -30.66% 12.56% -0.37% 21.58% -2.12% -
  Horiz. % 186.38% 92.53% 133.45% 118.56% 119.01% 97.88% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 824,131 791,766 718,239 671,508 634,339 638,568 608,026 22.45%
  QoQ % 4.09% 10.24% 6.96% 5.86% -0.66% 5.02% -
  Horiz. % 135.54% 130.22% 118.13% 110.44% 104.33% 105.02% 100.00%
NOSH 1,938,219 960,648 958,163 938,910 933,126 734,239 729,310 91.75%
  QoQ % 101.76% 0.26% 2.05% 0.62% 27.09% 0.68% -
  Horiz. % 265.76% 131.72% 131.38% 128.74% 127.95% 100.68% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.58 % 19.85 % 17.10 % 14.10 % 13.75 % 15.01 % 15.45 % 17.09%
  QoQ % -1.36% 16.08% 21.28% 2.55% -8.39% -2.85% -
  Horiz. % 126.73% 128.48% 110.68% 91.26% 89.00% 97.15% 100.00%
ROE 19.68 % 14.03 % 6.68 % 22.08 % 17.08 % 13.61 % 7.48 % 90.47%
  QoQ % 40.27% 110.03% -69.75% 29.27% 25.50% 81.95% -
  Horiz. % 263.10% 187.57% 89.30% 295.19% 228.34% 181.95% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 42.86 57.94 29.39 111.10 84.22 77.44 37.70 8.92%
  QoQ % -26.03% 97.14% -73.55% 31.92% 8.76% 105.41% -
  Horiz. % 113.69% 153.69% 77.96% 294.69% 223.40% 205.41% 100.00%
EPS 8.37 11.56 5.01 7.76 11.61 11.84 6.24 21.60%
  QoQ % -27.60% 130.74% -35.44% -33.16% -1.94% 89.74% -
  Horiz. % 134.13% 185.26% 80.29% 124.36% 186.06% 189.74% 100.00%
DPS 7.00 4.80 3.00 8.40 6.20 5.20 2.80 84.10%
  QoQ % 45.83% 60.00% -64.29% 35.48% 19.23% 85.71% -
  Horiz. % 250.00% 171.43% 107.14% 300.00% 221.43% 185.71% 100.00%
NAPS 0.4252 0.8242 0.7496 0.7152 0.6798 0.8697 0.8337 -36.14%
  QoQ % -48.41% 9.95% 4.81% 5.21% -21.84% 4.32% -
  Horiz. % 51.00% 98.86% 89.91% 85.79% 81.54% 104.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,193,150
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.01 17.43 8.82 32.67 24.61 17.81 8.61 108.83%
  QoQ % 49.23% 97.62% -73.00% 32.75% 38.18% 106.85% -
  Horiz. % 302.09% 202.44% 102.44% 379.44% 285.83% 206.85% 100.00%
EPS 5.08 3.48 1.50 4.64 3.39 2.72 1.43 132.64%
  QoQ % 45.98% 132.00% -67.67% 36.87% 24.63% 90.21% -
  Horiz. % 355.24% 243.36% 104.90% 324.48% 237.06% 190.21% 100.00%
DPS 4.25 1.44 0.90 2.47 1.81 1.20 0.64 252.89%
  QoQ % 195.14% 60.00% -63.56% 36.46% 50.83% 87.50% -
  Horiz. % 664.06% 225.00% 140.62% 385.94% 282.81% 187.50% 100.00%
NAPS 0.2581 0.2480 0.2249 0.2103 0.1987 0.2000 0.1904 22.46%
  QoQ % 4.07% 10.27% 6.94% 5.84% -0.65% 5.04% -
  Horiz. % 135.56% 130.25% 118.12% 110.45% 104.36% 105.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.0400 3.3200 3.3200 2.9700 3.2200 4.5800 3.3900 -
P/RPS 4.76 5.73 11.30 2.67 3.82 5.91 8.99 -34.53%
  QoQ % -16.93% -49.29% 323.22% -30.10% -35.36% -34.26% -
  Horiz. % 52.95% 63.74% 125.70% 29.70% 42.49% 65.74% 100.00%
P/EPS 24.37 28.72 66.27 18.81 27.73 38.68 54.33 -41.37%
  QoQ % -15.15% -56.66% 252.31% -32.17% -28.31% -28.81% -
  Horiz. % 44.86% 52.86% 121.98% 34.62% 51.04% 71.19% 100.00%
EY 4.10 3.48 1.51 5.32 3.61 2.59 1.84 70.52%
  QoQ % 17.82% 130.46% -71.62% 47.37% 39.38% 40.76% -
  Horiz. % 222.83% 189.13% 82.07% 289.13% 196.20% 140.76% 100.00%
DY 3.43 1.45 0.90 2.83 1.93 1.14 0.83 157.30%
  QoQ % 136.55% 61.11% -68.20% 46.63% 69.30% 37.35% -
  Horiz. % 413.25% 174.70% 108.43% 340.96% 232.53% 137.35% 100.00%
P/NAPS 4.80 4.03 4.43 4.15 4.74 5.27 4.07 11.61%
  QoQ % 19.11% -9.03% 6.75% -12.45% -10.06% 29.48% -
  Horiz. % 117.94% 99.02% 108.85% 101.97% 116.46% 129.48% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 -
Price 2.1800 1.9100 3.3000 3.0600 2.7200 3.3900 3.8200 -
P/RPS 5.09 3.30 11.23 2.75 3.23 4.38 10.13 -36.77%
  QoQ % 54.24% -70.61% 308.36% -14.86% -26.26% -56.76% -
  Horiz. % 50.25% 32.58% 110.86% 27.15% 31.89% 43.24% 100.00%
P/EPS 26.05 16.52 65.87 19.38 23.43 28.63 61.22 -43.40%
  QoQ % 57.69% -74.92% 239.89% -17.29% -18.16% -53.23% -
  Horiz. % 42.55% 26.98% 107.60% 31.66% 38.27% 46.77% 100.00%
EY 3.84 6.05 1.52 5.16 4.27 3.49 1.63 76.96%
  QoQ % -36.53% 298.03% -70.54% 20.84% 22.35% 114.11% -
  Horiz. % 235.58% 371.17% 93.25% 316.56% 261.96% 214.11% 100.00%
DY 3.21 2.51 0.91 2.75 2.28 1.53 0.73 168.16%
  QoQ % 27.89% 175.82% -66.91% 20.61% 49.02% 109.59% -
  Horiz. % 439.73% 343.84% 124.66% 376.71% 312.33% 209.59% 100.00%
P/NAPS 5.13 2.32 4.40 4.28 4.00 3.90 4.58 7.85%
  QoQ % 121.12% -47.27% 2.80% 7.00% 2.56% -14.85% -
  Horiz. % 112.01% 50.66% 96.07% 93.45% 87.34% 85.15% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers