Highlights

[INARI] QoQ Cumulative Quarter Result on 2017-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     40.45%    YoY -     53.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,074,880 749,053 373,089 1,176,311 830,661 556,628 281,577 144.45%
  QoQ % 43.50% 100.77% -68.28% 41.61% 49.23% 97.68% -
  Horiz. % 381.74% 266.02% 132.50% 417.76% 295.00% 197.68% 100.00%
PBT 214,057 151,571 73,668 240,828 168,605 114,328 49,965 164.01%
  QoQ % 41.23% 105.75% -69.41% 42.84% 47.47% 128.82% -
  Horiz. % 428.41% 303.35% 147.44% 481.99% 337.45% 228.82% 100.00%
Tax -20,789 -13,808 -4,973 -12,105 -5,937 -3,822 -1,813 409.26%
  QoQ % -50.56% -177.66% 58.92% -103.89% -55.34% -110.81% -
  Horiz. % 1,146.66% 761.61% 274.30% 667.68% 327.47% 210.81% 100.00%
NP 193,268 137,763 68,695 228,723 162,668 110,506 48,152 152.77%
  QoQ % 40.29% 100.54% -69.97% 40.61% 47.20% 129.49% -
  Horiz. % 401.37% 286.10% 142.66% 475.00% 337.82% 229.49% 100.00%
NP to SH 192,163 136,989 68,376 227,853 162,229 111,051 48,004 152.33%
  QoQ % 40.28% 100.35% -69.99% 40.45% 46.09% 131.34% -
  Horiz. % 400.31% 285.37% 142.44% 474.65% 337.95% 231.34% 100.00%
Tax Rate 9.71 % 9.11 % 6.75 % 5.03 % 3.52 % 3.34 % 3.63 % 92.81%
  QoQ % 6.59% 34.96% 34.19% 42.90% 5.39% -7.99% -
  Horiz. % 267.49% 250.96% 185.95% 138.57% 96.97% 92.01% 100.00%
Total Cost 881,612 611,290 304,394 947,588 667,993 446,122 233,425 142.72%
  QoQ % 44.22% 100.82% -67.88% 41.86% 49.73% 91.12% -
  Horiz. % 377.69% 261.88% 130.40% 405.95% 286.17% 191.12% 100.00%
Net Worth 1,026,872 978,584 907,937 856,594 824,131 791,766 718,239 26.94%
  QoQ % 4.93% 7.78% 5.99% 3.94% 4.09% 10.24% -
  Horiz. % 142.97% 136.25% 126.41% 119.26% 114.74% 110.24% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 134,067 97,614 46,118 191,178 135,675 46,111 28,744 179.41%
  QoQ % 37.34% 111.66% -75.88% 40.91% 194.24% 60.41% -
  Horiz. % 466.40% 339.59% 160.44% 665.08% 472.00% 160.41% 100.00%
Div Payout % 69.77 % 71.26 % 67.45 % 83.90 % 83.63 % 41.52 % 59.88 % 10.74%
  QoQ % -2.09% 5.65% -19.61% 0.32% 101.42% -30.66% -
  Horiz. % 116.52% 119.00% 112.64% 140.11% 139.66% 69.34% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,026,872 978,584 907,937 856,594 824,131 791,766 718,239 26.94%
  QoQ % 4.93% 7.78% 5.99% 3.94% 4.09% 10.24% -
  Horiz. % 142.97% 136.25% 126.41% 119.26% 114.74% 110.24% 100.00%
NOSH 2,094,803 2,033,633 2,005,161 1,950,796 1,938,219 960,648 958,163 68.53%
  QoQ % 3.01% 1.42% 2.79% 0.65% 101.76% 0.26% -
  Horiz. % 218.63% 212.24% 209.27% 203.60% 202.28% 100.26% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.98 % 18.39 % 18.41 % 19.44 % 19.58 % 19.85 % 17.10 % 3.41%
  QoQ % -2.23% -0.11% -5.30% -0.72% -1.36% 16.08% -
  Horiz. % 105.15% 107.54% 107.66% 113.68% 114.50% 116.08% 100.00%
ROE 18.71 % 14.00 % 7.53 % 26.60 % 19.68 % 14.03 % 6.68 % 98.82%
  QoQ % 33.64% 85.92% -71.69% 35.16% 40.27% 110.03% -
  Horiz. % 280.09% 209.58% 112.72% 398.20% 294.61% 210.03% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.31 36.83 18.61 60.30 42.86 57.94 29.39 45.04%
  QoQ % 39.32% 97.90% -69.14% 40.69% -26.03% 97.14% -
  Horiz. % 174.58% 125.31% 63.32% 205.17% 145.83% 197.14% 100.00%
EPS 9.45 6.78 3.41 11.68 8.37 11.56 5.01 52.72%
  QoQ % 39.38% 98.83% -70.80% 39.55% -27.60% 130.74% -
  Horiz. % 188.62% 135.33% 68.06% 233.13% 167.07% 230.74% 100.00%
DPS 6.40 4.80 2.30 9.80 7.00 4.80 3.00 65.80%
  QoQ % 33.33% 108.70% -76.53% 40.00% 45.83% 60.00% -
  Horiz. % 213.33% 160.00% 76.67% 326.67% 233.33% 160.00% 100.00%
NAPS 0.4902 0.4812 0.4528 0.4391 0.4252 0.8242 0.7496 -24.68%
  QoQ % 1.87% 6.27% 3.12% 3.27% -48.41% 9.95% -
  Horiz. % 65.39% 64.19% 60.41% 58.58% 56.72% 109.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,306,730
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 32.51 22.65 11.28 35.57 25.12 16.83 8.52 144.38%
  QoQ % 43.53% 100.80% -68.29% 41.60% 49.26% 97.54% -
  Horiz. % 381.57% 265.85% 132.39% 417.49% 294.84% 197.54% 100.00%
EPS 5.81 4.14 2.07 6.89 4.91 3.36 1.45 152.49%
  QoQ % 40.34% 100.00% -69.96% 40.33% 46.13% 131.72% -
  Horiz. % 400.69% 285.52% 142.76% 475.17% 338.62% 231.72% 100.00%
DPS 4.05 2.95 1.39 5.78 4.10 1.39 0.87 179.06%
  QoQ % 37.29% 112.23% -75.95% 40.98% 194.96% 59.77% -
  Horiz. % 465.52% 339.08% 159.77% 664.37% 471.26% 159.77% 100.00%
NAPS 0.3105 0.2959 0.2746 0.2590 0.2492 0.2394 0.2172 26.93%
  QoQ % 4.93% 7.76% 6.02% 3.93% 4.09% 10.22% -
  Horiz. % 142.96% 136.23% 126.43% 119.24% 114.73% 110.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.7500 3.4000 2.5400 2.1100 2.0400 3.3200 3.3200 -
P/RPS 5.36 9.23 13.65 3.50 4.76 5.73 11.30 -39.21%
  QoQ % -41.93% -32.38% 290.00% -26.47% -16.93% -49.29% -
  Horiz. % 47.43% 81.68% 120.80% 30.97% 42.12% 50.71% 100.00%
P/EPS 29.98 50.47 74.49 18.07 24.37 28.72 66.27 -41.10%
  QoQ % -40.60% -32.25% 312.23% -25.85% -15.15% -56.66% -
  Horiz. % 45.24% 76.16% 112.40% 27.27% 36.77% 43.34% 100.00%
EY 3.34 1.98 1.34 5.54 4.10 3.48 1.51 69.85%
  QoQ % 68.69% 47.76% -75.81% 35.12% 17.82% 130.46% -
  Horiz. % 221.19% 131.13% 88.74% 366.89% 271.52% 230.46% 100.00%
DY 2.33 1.41 0.91 4.64 3.43 1.45 0.90 88.65%
  QoQ % 65.25% 54.95% -80.39% 35.28% 136.55% 61.11% -
  Horiz. % 258.89% 156.67% 101.11% 515.56% 381.11% 161.11% 100.00%
P/NAPS 5.61 7.07 5.61 4.81 4.80 4.03 4.43 17.07%
  QoQ % -20.65% 26.02% 16.63% 0.21% 19.11% -9.03% -
  Horiz. % 126.64% 159.59% 126.64% 108.58% 108.35% 90.97% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 -
Price 2.1600 3.4500 2.8300 2.5000 2.1800 1.9100 3.3000 -
P/RPS 4.21 9.37 15.21 4.15 5.09 3.30 11.23 -48.04%
  QoQ % -55.07% -38.40% 266.51% -18.47% 54.24% -70.61% -
  Horiz. % 37.49% 83.44% 135.44% 36.95% 45.33% 29.39% 100.00%
P/EPS 23.55 51.22 82.99 21.40 26.05 16.52 65.87 -49.66%
  QoQ % -54.02% -38.28% 287.80% -17.85% 57.69% -74.92% -
  Horiz. % 35.75% 77.76% 125.99% 32.49% 39.55% 25.08% 100.00%
EY 4.25 1.95 1.20 4.67 3.84 6.05 1.52 98.60%
  QoQ % 117.95% 62.50% -74.30% 21.61% -36.53% 298.03% -
  Horiz. % 279.61% 128.29% 78.95% 307.24% 252.63% 398.03% 100.00%
DY 2.96 1.39 0.81 3.92 3.21 2.51 0.91 119.69%
  QoQ % 112.95% 71.60% -79.34% 22.12% 27.89% 175.82% -
  Horiz. % 325.27% 152.75% 89.01% 430.77% 352.75% 275.82% 100.00%
P/NAPS 4.41 7.17 6.25 5.69 5.13 2.32 4.40 0.15%
  QoQ % -38.49% 14.72% 9.84% 10.92% 121.12% -47.27% -
  Horiz. % 100.23% 162.95% 142.05% 129.32% 116.59% 52.73% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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