Highlights

[INARI] QoQ Cumulative Quarter Result on 2017-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     100.35%    YoY -     23.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 325,721 1,376,042 1,074,880 749,053 373,089 1,176,311 830,661 -46.40%
  QoQ % -76.33% 28.02% 43.50% 100.77% -68.28% 41.61% -
  Horiz. % 39.21% 165.66% 129.40% 90.18% 44.91% 141.61% 100.00%
PBT 64,898 295,458 214,057 151,571 73,668 240,828 168,605 -47.05%
  QoQ % -78.03% 38.03% 41.23% 105.75% -69.41% 42.84% -
  Horiz. % 38.49% 175.24% 126.96% 89.90% 43.69% 142.84% 100.00%
Tax -4,780 -35,328 -20,789 -13,808 -4,973 -12,105 -5,937 -13.44%
  QoQ % 86.47% -69.94% -50.56% -177.66% 58.92% -103.89% -
  Horiz. % 80.51% 595.05% 350.16% 232.58% 83.76% 203.89% 100.00%
NP 60,118 260,130 193,268 137,763 68,695 228,723 162,668 -48.47%
  QoQ % -76.89% 34.60% 40.29% 100.54% -69.97% 40.61% -
  Horiz. % 36.96% 159.91% 118.81% 84.69% 42.23% 140.61% 100.00%
NP to SH 60,155 249,266 192,163 136,989 68,376 227,853 162,229 -48.36%
  QoQ % -75.87% 29.72% 40.28% 100.35% -69.99% 40.45% -
  Horiz. % 37.08% 153.65% 118.45% 84.44% 42.15% 140.45% 100.00%
Tax Rate 7.37 % 11.96 % 9.71 % 9.11 % 6.75 % 5.03 % 3.52 % 63.59%
  QoQ % -38.38% 23.17% 6.59% 34.96% 34.19% 42.90% -
  Horiz. % 209.38% 339.77% 275.85% 258.81% 191.76% 142.90% 100.00%
Total Cost 265,603 1,115,912 881,612 611,290 304,394 947,588 667,993 -45.90%
  QoQ % -76.20% 26.58% 44.22% 100.82% -67.88% 41.86% -
  Horiz. % 39.76% 167.05% 131.98% 91.51% 45.57% 141.86% 100.00%
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 824,131 20.63%
  QoQ % 1.72% 4.57% 4.93% 7.78% 5.99% 3.94% -
  Horiz. % 132.53% 130.29% 124.60% 118.74% 110.17% 103.94% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 50,418 266,771 134,067 97,614 46,118 191,178 135,675 -48.28%
  QoQ % -81.10% 98.98% 37.34% 111.66% -75.88% 40.91% -
  Horiz. % 37.16% 196.63% 98.81% 71.95% 33.99% 140.91% 100.00%
Div Payout % 83.81 % 107.02 % 69.77 % 71.26 % 67.45 % 83.90 % 83.63 % 0.14%
  QoQ % -21.69% 53.39% -2.09% 5.65% -19.61% 0.32% -
  Horiz. % 100.22% 127.97% 83.43% 85.21% 80.65% 100.32% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 824,131 20.63%
  QoQ % 1.72% 4.57% 4.93% 7.78% 5.99% 3.94% -
  Horiz. % 132.53% 130.29% 124.60% 118.74% 110.17% 103.94% 100.00%
NOSH 3,151,139 3,175,857 2,094,803 2,033,633 2,005,161 1,950,796 1,938,219 38.22%
  QoQ % -0.78% 51.61% 3.01% 1.42% 2.79% 0.65% -
  Horiz. % 162.58% 163.85% 108.08% 104.92% 103.45% 100.65% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.46 % 18.90 % 17.98 % 18.39 % 18.41 % 19.44 % 19.58 % -3.85%
  QoQ % -2.33% 5.12% -2.23% -0.11% -5.30% -0.72% -
  Horiz. % 94.28% 96.53% 91.83% 93.92% 94.02% 99.28% 100.00%
ROE 5.51 % 23.21 % 18.71 % 14.00 % 7.53 % 26.60 % 19.68 % -57.17%
  QoQ % -76.26% 24.05% 33.64% 85.92% -71.69% 35.16% -
  Horiz. % 28.00% 117.94% 95.07% 71.14% 38.26% 135.16% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.34 43.33 51.31 36.83 18.61 60.30 42.86 -61.21%
  QoQ % -76.14% -15.55% 39.32% 97.90% -69.14% 40.69% -
  Horiz. % 24.13% 101.10% 119.72% 85.93% 43.42% 140.69% 100.00%
EPS 1.91 8.08 9.45 6.78 3.41 11.68 8.37 -62.62%
  QoQ % -76.36% -14.50% 39.38% 98.83% -70.80% 39.55% -
  Horiz. % 22.82% 96.54% 112.90% 81.00% 40.74% 139.55% 100.00%
DPS 1.60 8.40 6.40 4.80 2.30 9.80 7.00 -62.58%
  QoQ % -80.95% 31.25% 33.33% 108.70% -76.53% 40.00% -
  Horiz. % 22.86% 120.00% 91.43% 68.57% 32.86% 140.00% 100.00%
NAPS 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 0.4252 -12.73%
  QoQ % 2.51% -31.03% 1.87% 6.27% 3.12% 3.27% -
  Horiz. % 81.51% 79.52% 115.29% 113.17% 106.49% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,193,150
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.20 43.09 33.66 23.46 11.68 36.84 26.01 -46.39%
  QoQ % -76.33% 28.02% 43.48% 100.86% -68.30% 41.64% -
  Horiz. % 39.22% 165.67% 129.41% 90.20% 44.91% 141.64% 100.00%
EPS 1.88 7.81 6.02 4.29 2.14 7.14 5.08 -48.42%
  QoQ % -75.93% 29.73% 40.33% 100.47% -70.03% 40.55% -
  Horiz. % 37.01% 153.74% 118.50% 84.45% 42.13% 140.55% 100.00%
DPS 1.58 8.35 4.20 3.06 1.44 5.99 4.25 -48.27%
  QoQ % -81.08% 98.81% 37.25% 112.50% -75.96% 40.94% -
  Horiz. % 37.18% 196.47% 98.82% 72.00% 33.88% 140.94% 100.00%
NAPS 0.3420 0.3363 0.3216 0.3065 0.2843 0.2683 0.2581 20.62%
  QoQ % 1.69% 4.57% 4.93% 7.81% 5.96% 3.95% -
  Horiz. % 132.51% 130.30% 124.60% 118.75% 110.15% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.2800 2.2600 2.7500 3.4000 2.5400 2.1100 2.0400 -
P/RPS 22.06 5.22 5.36 9.23 13.65 3.50 4.76 177.71%
  QoQ % 322.61% -2.61% -41.93% -32.38% 290.00% -26.47% -
  Horiz. % 463.45% 109.66% 112.61% 193.91% 286.76% 73.53% 100.00%
P/EPS 119.43 28.79 29.98 50.47 74.49 18.07 24.37 188.24%
  QoQ % 314.83% -3.97% -40.60% -32.25% 312.23% -25.85% -
  Horiz. % 490.07% 118.14% 123.02% 207.10% 305.66% 74.15% 100.00%
EY 0.84 3.47 3.34 1.98 1.34 5.54 4.10 -65.21%
  QoQ % -75.79% 3.89% 68.69% 47.76% -75.81% 35.12% -
  Horiz. % 20.49% 84.63% 81.46% 48.29% 32.68% 135.12% 100.00%
DY 0.70 3.72 2.33 1.41 0.91 4.64 3.43 -65.30%
  QoQ % -81.18% 59.66% 65.25% 54.95% -80.39% 35.28% -
  Horiz. % 20.41% 108.45% 67.93% 41.11% 26.53% 135.28% 100.00%
P/NAPS 6.58 6.68 5.61 7.07 5.61 4.81 4.80 23.38%
  QoQ % -1.50% 19.07% -20.65% 26.02% 16.63% 0.21% -
  Horiz. % 137.08% 139.17% 116.87% 147.29% 116.87% 100.21% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 -
Price 1.7100 2.3700 2.1600 3.4500 2.8300 2.5000 2.1800 -
P/RPS 16.54 5.47 4.21 9.37 15.21 4.15 5.09 119.23%
  QoQ % 202.38% 29.93% -55.07% -38.40% 266.51% -18.47% -
  Horiz. % 324.95% 107.47% 82.71% 184.09% 298.82% 81.53% 100.00%
P/EPS 89.58 30.20 23.55 51.22 82.99 21.40 26.05 127.65%
  QoQ % 196.62% 28.24% -54.02% -38.28% 287.80% -17.85% -
  Horiz. % 343.88% 115.93% 90.40% 196.62% 318.58% 82.15% 100.00%
EY 1.12 3.31 4.25 1.95 1.20 4.67 3.84 -55.99%
  QoQ % -66.16% -22.12% 117.95% 62.50% -74.30% 21.61% -
  Horiz. % 29.17% 86.20% 110.68% 50.78% 31.25% 121.61% 100.00%
DY 0.94 3.54 2.96 1.39 0.81 3.92 3.21 -55.87%
  QoQ % -73.45% 19.59% 112.95% 71.60% -79.34% 22.12% -
  Horiz. % 29.28% 110.28% 92.21% 43.30% 25.23% 122.12% 100.00%
P/NAPS 4.93 7.01 4.41 7.17 6.25 5.69 5.13 -2.61%
  QoQ % -29.67% 58.96% -38.49% 14.72% 9.84% 10.92% -
  Horiz. % 96.10% 136.65% 85.96% 139.77% 121.83% 110.92% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers