Highlights

[INARI] QoQ Cumulative Quarter Result on 2016-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -67.62%    YoY -     5.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,176,311 830,661 556,628 281,577 1,043,120 785,910 568,589 62.43%
  QoQ % 41.61% 49.23% 97.68% -73.01% 32.73% 38.22% -
  Horiz. % 206.88% 146.09% 97.90% 49.52% 183.46% 138.22% 100.00%
PBT 240,828 168,605 114,328 49,965 153,131 111,805 88,774 94.63%
  QoQ % 42.84% 47.47% 128.82% -67.37% 36.96% 25.94% -
  Horiz. % 271.28% 189.93% 128.79% 56.28% 172.50% 125.94% 100.00%
Tax -12,105 -5,937 -3,822 -1,813 -6,040 -3,728 -3,440 131.53%
  QoQ % -103.89% -55.34% -110.81% 69.98% -62.02% -8.37% -
  Horiz. % 351.89% 172.59% 111.10% 52.70% 175.58% 108.37% 100.00%
NP 228,723 162,668 110,506 48,152 147,091 108,077 85,334 93.07%
  QoQ % 40.61% 47.20% 129.49% -67.26% 36.10% 26.65% -
  Horiz. % 268.03% 190.63% 129.50% 56.43% 172.37% 126.65% 100.00%
NP to SH 227,853 162,229 111,051 48,004 148,254 108,336 86,934 90.21%
  QoQ % 40.45% 46.09% 131.34% -67.62% 36.85% 24.62% -
  Horiz. % 262.10% 186.61% 127.74% 55.22% 170.54% 124.62% 100.00%
Tax Rate 5.03 % 3.52 % 3.34 % 3.63 % 3.94 % 3.33 % 3.88 % 18.91%
  QoQ % 42.90% 5.39% -7.99% -7.87% 18.32% -14.18% -
  Horiz. % 129.64% 90.72% 86.08% 93.56% 101.55% 85.82% 100.00%
Total Cost 947,588 667,993 446,122 233,425 896,029 677,833 483,255 56.73%
  QoQ % 41.86% 49.73% 91.12% -73.95% 32.19% 40.26% -
  Horiz. % 196.08% 138.23% 92.32% 48.30% 185.42% 140.26% 100.00%
Net Worth 856,594 824,131 791,766 718,239 671,508 634,339 638,568 21.65%
  QoQ % 3.94% 4.09% 10.24% 6.96% 5.86% -0.66% -
  Horiz. % 134.14% 129.06% 123.99% 112.48% 105.16% 99.34% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 191,178 135,675 46,111 28,744 78,868 57,853 38,180 192.97%
  QoQ % 40.91% 194.24% 60.41% -63.55% 36.32% 51.53% -
  Horiz. % 500.72% 355.35% 120.77% 75.29% 206.57% 151.53% 100.00%
Div Payout % 83.90 % 83.63 % 41.52 % 59.88 % 53.20 % 53.40 % 43.92 % 54.02%
  QoQ % 0.32% 101.42% -30.66% 12.56% -0.37% 21.58% -
  Horiz. % 191.03% 190.41% 94.54% 136.34% 121.13% 121.58% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 856,594 824,131 791,766 718,239 671,508 634,339 638,568 21.65%
  QoQ % 3.94% 4.09% 10.24% 6.96% 5.86% -0.66% -
  Horiz. % 134.14% 129.06% 123.99% 112.48% 105.16% 99.34% 100.00%
NOSH 1,950,796 1,938,219 960,648 958,163 938,910 933,126 734,239 91.94%
  QoQ % 0.65% 101.76% 0.26% 2.05% 0.62% 27.09% -
  Horiz. % 265.69% 263.98% 130.84% 130.50% 127.88% 127.09% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.44 % 19.58 % 19.85 % 17.10 % 14.10 % 13.75 % 15.01 % 18.84%
  QoQ % -0.72% -1.36% 16.08% 21.28% 2.55% -8.39% -
  Horiz. % 129.51% 130.45% 132.25% 113.92% 93.94% 91.61% 100.00%
ROE 26.60 % 19.68 % 14.03 % 6.68 % 22.08 % 17.08 % 13.61 % 56.38%
  QoQ % 35.16% 40.27% 110.03% -69.75% 29.27% 25.50% -
  Horiz. % 195.44% 144.60% 103.09% 49.08% 162.23% 125.50% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 60.30 42.86 57.94 29.39 111.10 84.22 77.44 -15.37%
  QoQ % 40.69% -26.03% 97.14% -73.55% 31.92% 8.76% -
  Horiz. % 77.87% 55.35% 74.82% 37.95% 143.47% 108.76% 100.00%
EPS 11.68 8.37 11.56 5.01 7.76 11.61 11.84 -0.90%
  QoQ % 39.55% -27.60% 130.74% -35.44% -33.16% -1.94% -
  Horiz. % 98.65% 70.69% 97.64% 42.31% 65.54% 98.06% 100.00%
DPS 9.80 7.00 4.80 3.00 8.40 6.20 5.20 52.63%
  QoQ % 40.00% 45.83% 60.00% -64.29% 35.48% 19.23% -
  Horiz. % 188.46% 134.62% 92.31% 57.69% 161.54% 119.23% 100.00%
NAPS 0.4391 0.4252 0.8242 0.7496 0.7152 0.6798 0.8697 -36.62%
  QoQ % 3.27% -48.41% 9.95% 4.81% 5.21% -21.84% -
  Horiz. % 50.49% 48.89% 94.77% 86.19% 82.24% 78.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,193,150
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.84 26.01 17.43 8.82 32.67 24.61 17.81 62.42%
  QoQ % 41.64% 49.23% 97.62% -73.00% 32.75% 38.18% -
  Horiz. % 206.85% 146.04% 97.87% 49.52% 183.44% 138.18% 100.00%
EPS 7.14 5.08 3.48 1.50 4.64 3.39 2.72 90.40%
  QoQ % 40.55% 45.98% 132.00% -67.67% 36.87% 24.63% -
  Horiz. % 262.50% 186.76% 127.94% 55.15% 170.59% 124.63% 100.00%
DPS 5.99 4.25 1.44 0.90 2.47 1.81 1.20 192.36%
  QoQ % 40.94% 195.14% 60.00% -63.56% 36.46% 50.83% -
  Horiz. % 499.17% 354.17% 120.00% 75.00% 205.83% 150.83% 100.00%
NAPS 0.2683 0.2581 0.2480 0.2249 0.2103 0.1987 0.2000 21.66%
  QoQ % 3.95% 4.07% 10.27% 6.94% 5.84% -0.65% -
  Horiz. % 134.15% 129.05% 124.00% 112.45% 105.15% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.1100 2.0400 3.3200 3.3200 2.9700 3.2200 4.5800 -
P/RPS 3.50 4.76 5.73 11.30 2.67 3.82 5.91 -29.50%
  QoQ % -26.47% -16.93% -49.29% 323.22% -30.10% -35.36% -
  Horiz. % 59.22% 80.54% 96.95% 191.20% 45.18% 64.64% 100.00%
P/EPS 18.07 24.37 28.72 66.27 18.81 27.73 38.68 -39.82%
  QoQ % -25.85% -15.15% -56.66% 252.31% -32.17% -28.31% -
  Horiz. % 46.72% 63.00% 74.25% 171.33% 48.63% 71.69% 100.00%
EY 5.54 4.10 3.48 1.51 5.32 3.61 2.59 66.09%
  QoQ % 35.12% 17.82% 130.46% -71.62% 47.37% 39.38% -
  Horiz. % 213.90% 158.30% 134.36% 58.30% 205.41% 139.38% 100.00%
DY 4.64 3.43 1.45 0.90 2.83 1.93 1.14 155.14%
  QoQ % 35.28% 136.55% 61.11% -68.20% 46.63% 69.30% -
  Horiz. % 407.02% 300.88% 127.19% 78.95% 248.25% 169.30% 100.00%
P/NAPS 4.81 4.80 4.03 4.43 4.15 4.74 5.27 -5.91%
  QoQ % 0.21% 19.11% -9.03% 6.75% -12.45% -10.06% -
  Horiz. % 91.27% 91.08% 76.47% 84.06% 78.75% 89.94% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 -
Price 2.5000 2.1800 1.9100 3.3000 3.0600 2.7200 3.3900 -
P/RPS 4.15 5.09 3.30 11.23 2.75 3.23 4.38 -3.54%
  QoQ % -18.47% 54.24% -70.61% 308.36% -14.86% -26.26% -
  Horiz. % 94.75% 116.21% 75.34% 256.39% 62.79% 73.74% 100.00%
P/EPS 21.40 26.05 16.52 65.87 19.38 23.43 28.63 -17.65%
  QoQ % -17.85% 57.69% -74.92% 239.89% -17.29% -18.16% -
  Horiz. % 74.75% 90.99% 57.70% 230.07% 67.69% 81.84% 100.00%
EY 4.67 3.84 6.05 1.52 5.16 4.27 3.49 21.45%
  QoQ % 21.61% -36.53% 298.03% -70.54% 20.84% 22.35% -
  Horiz. % 133.81% 110.03% 173.35% 43.55% 147.85% 122.35% 100.00%
DY 3.92 3.21 2.51 0.91 2.75 2.28 1.53 87.35%
  QoQ % 22.12% 27.89% 175.82% -66.91% 20.61% 49.02% -
  Horiz. % 256.21% 209.80% 164.05% 59.48% 179.74% 149.02% 100.00%
P/NAPS 5.69 5.13 2.32 4.40 4.28 4.00 3.90 28.67%
  QoQ % 10.92% 121.12% -47.27% 2.80% 7.00% 2.56% -
  Horiz. % 145.90% 131.54% 59.49% 112.82% 109.74% 102.56% 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.
 


 

291  251  512  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.285+0.015 
 HSI-H8F 0.19-0.025 
 PERDANA-PR 0.015-0.005 
 TDM 0.325+0.015 
 WCEHB 0.33+0.025 
 DGB 0.1450.00 
 XDL 0.11+0.005 
 KNM-WB 0.035-0.01 
 TIGER 0.110.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers