Highlights

[INARI] QoQ Cumulative Quarter Result on 2016-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     131.34%    YoY -     27.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 373,089 1,176,311 830,661 556,628 281,577 1,043,120 785,910 -39.12%
  QoQ % -68.28% 41.61% 49.23% 97.68% -73.01% 32.73% -
  Horiz. % 47.47% 149.68% 105.69% 70.83% 35.83% 132.73% 100.00%
PBT 73,668 240,828 168,605 114,328 49,965 153,131 111,805 -24.26%
  QoQ % -69.41% 42.84% 47.47% 128.82% -67.37% 36.96% -
  Horiz. % 65.89% 215.40% 150.80% 102.26% 44.69% 136.96% 100.00%
Tax -4,973 -12,105 -5,937 -3,822 -1,813 -6,040 -3,728 21.16%
  QoQ % 58.92% -103.89% -55.34% -110.81% 69.98% -62.02% -
  Horiz. % 133.40% 324.70% 159.25% 102.52% 48.63% 162.02% 100.00%
NP 68,695 228,723 162,668 110,506 48,152 147,091 108,077 -26.05%
  QoQ % -69.97% 40.61% 47.20% 129.49% -67.26% 36.10% -
  Horiz. % 63.56% 211.63% 150.51% 102.25% 44.55% 136.10% 100.00%
NP to SH 68,376 227,853 162,229 111,051 48,004 148,254 108,336 -26.40%
  QoQ % -69.99% 40.45% 46.09% 131.34% -67.62% 36.85% -
  Horiz. % 63.11% 210.32% 149.75% 102.51% 44.31% 136.85% 100.00%
Tax Rate 6.75 % 5.03 % 3.52 % 3.34 % 3.63 % 3.94 % 3.33 % 60.10%
  QoQ % 34.19% 42.90% 5.39% -7.99% -7.87% 18.32% -
  Horiz. % 202.70% 151.05% 105.71% 100.30% 109.01% 118.32% 100.00%
Total Cost 304,394 947,588 667,993 446,122 233,425 896,029 677,833 -41.33%
  QoQ % -67.88% 41.86% 49.73% 91.12% -73.95% 32.19% -
  Horiz. % 44.91% 139.80% 98.55% 65.82% 34.44% 132.19% 100.00%
Net Worth 907,937 856,594 824,131 791,766 718,239 671,508 634,339 26.98%
  QoQ % 5.99% 3.94% 4.09% 10.24% 6.96% 5.86% -
  Horiz. % 143.13% 135.04% 129.92% 124.82% 113.23% 105.86% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 46,118 191,178 135,675 46,111 28,744 78,868 57,853 -14.01%
  QoQ % -75.88% 40.91% 194.24% 60.41% -63.55% 36.32% -
  Horiz. % 79.72% 330.45% 234.51% 79.70% 49.69% 136.32% 100.00%
Div Payout % 67.45 % 83.90 % 83.63 % 41.52 % 59.88 % 53.20 % 53.40 % 16.83%
  QoQ % -19.61% 0.32% 101.42% -30.66% 12.56% -0.37% -
  Horiz. % 126.31% 157.12% 156.61% 77.75% 112.13% 99.63% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 907,937 856,594 824,131 791,766 718,239 671,508 634,339 26.98%
  QoQ % 5.99% 3.94% 4.09% 10.24% 6.96% 5.86% -
  Horiz. % 143.13% 135.04% 129.92% 124.82% 113.23% 105.86% 100.00%
NOSH 2,005,161 1,950,796 1,938,219 960,648 958,163 938,910 933,126 66.44%
  QoQ % 2.79% 0.65% 101.76% 0.26% 2.05% 0.62% -
  Horiz. % 214.89% 209.06% 207.71% 102.95% 102.68% 100.62% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.41 % 19.44 % 19.58 % 19.85 % 17.10 % 14.10 % 13.75 % 21.46%
  QoQ % -5.30% -0.72% -1.36% 16.08% 21.28% 2.55% -
  Horiz. % 133.89% 141.38% 142.40% 144.36% 124.36% 102.55% 100.00%
ROE 7.53 % 26.60 % 19.68 % 14.03 % 6.68 % 22.08 % 17.08 % -42.05%
  QoQ % -71.69% 35.16% 40.27% 110.03% -69.75% 29.27% -
  Horiz. % 44.09% 155.74% 115.22% 82.14% 39.11% 129.27% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.61 60.30 42.86 57.94 29.39 111.10 84.22 -63.42%
  QoQ % -69.14% 40.69% -26.03% 97.14% -73.55% 31.92% -
  Horiz. % 22.10% 71.60% 50.89% 68.80% 34.90% 131.92% 100.00%
EPS 3.41 11.68 8.37 11.56 5.01 7.76 11.61 -55.78%
  QoQ % -70.80% 39.55% -27.60% 130.74% -35.44% -33.16% -
  Horiz. % 29.37% 100.60% 72.09% 99.57% 43.15% 66.84% 100.00%
DPS 2.30 9.80 7.00 4.80 3.00 8.40 6.20 -48.34%
  QoQ % -76.53% 40.00% 45.83% 60.00% -64.29% 35.48% -
  Horiz. % 37.10% 158.06% 112.90% 77.42% 48.39% 135.48% 100.00%
NAPS 0.4528 0.4391 0.4252 0.8242 0.7496 0.7152 0.6798 -23.71%
  QoQ % 3.12% 3.27% -48.41% 9.95% 4.81% 5.21% -
  Horiz. % 66.61% 64.59% 62.55% 121.24% 110.27% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,190,429
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.69 36.87 26.04 17.45 8.83 32.70 24.63 -39.13%
  QoQ % -68.29% 41.59% 49.23% 97.62% -73.00% 32.76% -
  Horiz. % 47.46% 149.70% 105.72% 70.85% 35.85% 132.76% 100.00%
EPS 2.14 7.14 5.08 3.48 1.50 4.65 3.40 -26.54%
  QoQ % -70.03% 40.55% 45.98% 132.00% -67.74% 36.76% -
  Horiz. % 62.94% 210.00% 149.41% 102.35% 44.12% 136.76% 100.00%
DPS 1.45 5.99 4.25 1.45 0.90 2.47 1.81 -13.73%
  QoQ % -75.79% 40.94% 193.10% 61.11% -63.56% 36.46% -
  Horiz. % 80.11% 330.94% 234.81% 80.11% 49.72% 136.46% 100.00%
NAPS 0.2846 0.2685 0.2583 0.2482 0.2251 0.2105 0.1988 26.99%
  QoQ % 6.00% 3.95% 4.07% 10.26% 6.94% 5.89% -
  Horiz. % 143.16% 135.06% 129.93% 124.85% 113.23% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.5400 2.1100 2.0400 3.3200 3.3200 2.9700 3.2200 -
P/RPS 13.65 3.50 4.76 5.73 11.30 2.67 3.82 133.55%
  QoQ % 290.00% -26.47% -16.93% -49.29% 323.22% -30.10% -
  Horiz. % 357.33% 91.62% 124.61% 150.00% 295.81% 69.90% 100.00%
P/EPS 74.49 18.07 24.37 28.72 66.27 18.81 27.73 93.12%
  QoQ % 312.23% -25.85% -15.15% -56.66% 252.31% -32.17% -
  Horiz. % 268.63% 65.16% 87.88% 103.57% 238.98% 67.83% 100.00%
EY 1.34 5.54 4.10 3.48 1.51 5.32 3.61 -48.32%
  QoQ % -75.81% 35.12% 17.82% 130.46% -71.62% 47.37% -
  Horiz. % 37.12% 153.46% 113.57% 96.40% 41.83% 147.37% 100.00%
DY 0.91 4.64 3.43 1.45 0.90 2.83 1.93 -39.39%
  QoQ % -80.39% 35.28% 136.55% 61.11% -68.20% 46.63% -
  Horiz. % 47.15% 240.41% 177.72% 75.13% 46.63% 146.63% 100.00%
P/NAPS 5.61 4.81 4.80 4.03 4.43 4.15 4.74 11.88%
  QoQ % 16.63% 0.21% 19.11% -9.03% 6.75% -12.45% -
  Horiz. % 118.35% 101.48% 101.27% 85.02% 93.46% 87.55% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 -
Price 2.8300 2.5000 2.1800 1.9100 3.3000 3.0600 2.7200 -
P/RPS 15.21 4.15 5.09 3.30 11.23 2.75 3.23 180.68%
  QoQ % 266.51% -18.47% 54.24% -70.61% 308.36% -14.86% -
  Horiz. % 470.90% 128.48% 157.59% 102.17% 347.68% 85.14% 100.00%
P/EPS 82.99 21.40 26.05 16.52 65.87 19.38 23.43 132.19%
  QoQ % 287.80% -17.85% 57.69% -74.92% 239.89% -17.29% -
  Horiz. % 354.20% 91.34% 111.18% 70.51% 281.14% 82.71% 100.00%
EY 1.20 4.67 3.84 6.05 1.52 5.16 4.27 -57.06%
  QoQ % -74.30% 21.61% -36.53% 298.03% -70.54% 20.84% -
  Horiz. % 28.10% 109.37% 89.93% 141.69% 35.60% 120.84% 100.00%
DY 0.81 3.92 3.21 2.51 0.91 2.75 2.28 -49.81%
  QoQ % -79.34% 22.12% 27.89% 175.82% -66.91% 20.61% -
  Horiz. % 35.53% 171.93% 140.79% 110.09% 39.91% 120.61% 100.00%
P/NAPS 6.25 5.69 5.13 2.32 4.40 4.28 4.00 34.62%
  QoQ % 9.84% 10.92% 121.12% -47.27% 2.80% 7.00% -
  Horiz. % 156.25% 142.25% 128.25% 58.00% 110.00% 107.00% 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.
 


 

244  268  500  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.335+0.035 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers