Highlights

[INARI] QoQ Cumulative Quarter Result on 2016-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     24.62%    YoY -     -3.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 556,628 281,577 1,043,120 785,910 568,589 274,949 933,099 -29.03%
  QoQ % 97.68% -73.01% 32.73% 38.22% 106.80% -70.53% -
  Horiz. % 59.65% 30.18% 111.79% 84.23% 60.94% 29.47% 100.00%
PBT 114,328 49,965 153,131 111,805 88,774 43,936 151,967 -17.21%
  QoQ % 128.82% -67.37% 36.96% 25.94% 102.05% -71.09% -
  Horiz. % 75.23% 32.88% 100.77% 73.57% 58.42% 28.91% 100.00%
Tax -3,822 -1,813 -6,040 -3,728 -3,440 -1,447 -1,719 69.94%
  QoQ % -110.81% 69.98% -62.02% -8.37% -137.73% 15.82% -
  Horiz. % 222.34% 105.47% 351.37% 216.87% 200.12% 84.18% 100.00%
NP 110,506 48,152 147,091 108,077 85,334 42,489 150,248 -18.44%
  QoQ % 129.49% -67.26% 36.10% 26.65% 100.84% -71.72% -
  Horiz. % 73.55% 32.05% 97.90% 71.93% 56.80% 28.28% 100.00%
NP to SH 111,051 48,004 148,254 108,336 86,934 45,509 152,535 -18.99%
  QoQ % 131.34% -67.62% 36.85% 24.62% 91.03% -70.16% -
  Horiz. % 72.80% 31.47% 97.19% 71.02% 56.99% 29.84% 100.00%
Tax Rate 3.34 % 3.63 % 3.94 % 3.33 % 3.88 % 3.29 % 1.13 % 105.28%
  QoQ % -7.99% -7.87% 18.32% -14.18% 17.93% 191.15% -
  Horiz. % 295.58% 321.24% 348.67% 294.69% 343.36% 291.15% 100.00%
Total Cost 446,122 233,425 896,029 677,833 483,255 232,460 782,851 -31.15%
  QoQ % 91.12% -73.95% 32.19% 40.26% 107.89% -70.31% -
  Horiz. % 56.99% 29.82% 114.46% 86.59% 61.73% 29.69% 100.00%
Net Worth 791,766 718,239 671,508 634,339 638,568 608,026 472,714 40.82%
  QoQ % 10.24% 6.96% 5.86% -0.66% 5.02% 28.62% -
  Horiz. % 167.49% 151.94% 142.05% 134.19% 135.09% 128.62% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 46,111 28,744 78,868 57,853 38,180 20,420 56,992 -13.12%
  QoQ % 60.41% -63.55% 36.32% 51.53% 86.97% -64.17% -
  Horiz. % 80.91% 50.44% 138.38% 101.51% 66.99% 35.83% 100.00%
Div Payout % 41.52 % 59.88 % 53.20 % 53.40 % 43.92 % 44.87 % 37.36 % 7.26%
  QoQ % -30.66% 12.56% -0.37% 21.58% -2.12% 20.10% -
  Horiz. % 111.13% 160.28% 142.40% 142.93% 117.56% 120.10% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 791,766 718,239 671,508 634,339 638,568 608,026 472,714 40.82%
  QoQ % 10.24% 6.96% 5.86% -0.66% 5.02% 28.62% -
  Horiz. % 167.49% 151.94% 142.05% 134.19% 135.09% 128.62% 100.00%
NOSH 960,648 958,163 938,910 933,126 734,239 729,310 640,361 30.89%
  QoQ % 0.26% 2.05% 0.62% 27.09% 0.68% 13.89% -
  Horiz. % 150.02% 149.63% 146.62% 145.72% 114.66% 113.89% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.85 % 17.10 % 14.10 % 13.75 % 15.01 % 15.45 % 16.10 % 14.91%
  QoQ % 16.08% 21.28% 2.55% -8.39% -2.85% -4.04% -
  Horiz. % 123.29% 106.21% 87.58% 85.40% 93.23% 95.96% 100.00%
ROE 14.03 % 6.68 % 22.08 % 17.08 % 13.61 % 7.48 % 32.27 % -42.46%
  QoQ % 110.03% -69.75% 29.27% 25.50% 81.95% -76.82% -
  Horiz. % 43.48% 20.70% 68.42% 52.93% 42.18% 23.18% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.94 29.39 111.10 84.22 77.44 37.70 145.71 -45.77%
  QoQ % 97.14% -73.55% 31.92% 8.76% 105.41% -74.13% -
  Horiz. % 39.76% 20.17% 76.25% 57.80% 53.15% 25.87% 100.00%
EPS 11.56 5.01 7.76 11.61 11.84 6.24 18.39 -26.52%
  QoQ % 130.74% -35.44% -33.16% -1.94% 89.74% -66.07% -
  Horiz. % 62.86% 27.24% 42.20% 63.13% 64.38% 33.93% 100.00%
DPS 4.80 3.00 8.40 6.20 5.20 2.80 8.90 -33.62%
  QoQ % 60.00% -64.29% 35.48% 19.23% 85.71% -68.54% -
  Horiz. % 53.93% 33.71% 94.38% 69.66% 58.43% 31.46% 100.00%
NAPS 0.8242 0.7496 0.7152 0.6798 0.8697 0.8337 0.7382 7.59%
  QoQ % 9.95% 4.81% 5.21% -21.84% 4.32% 12.94% -
  Horiz. % 111.65% 101.54% 96.88% 92.09% 117.81% 112.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,205,751
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.36 8.78 32.54 24.52 17.74 8.58 29.11 -29.04%
  QoQ % 97.72% -73.02% 32.71% 38.22% 106.76% -70.53% -
  Horiz. % 59.64% 30.16% 111.78% 84.23% 60.94% 29.47% 100.00%
EPS 3.46 1.50 4.62 3.38 2.71 1.42 4.76 -19.08%
  QoQ % 130.67% -67.53% 36.69% 24.72% 90.85% -70.17% -
  Horiz. % 72.69% 31.51% 97.06% 71.01% 56.93% 29.83% 100.00%
DPS 1.44 0.90 2.46 1.80 1.19 0.64 1.78 -13.12%
  QoQ % 60.00% -63.41% 36.67% 51.26% 85.94% -64.04% -
  Horiz. % 80.90% 50.56% 138.20% 101.12% 66.85% 35.96% 100.00%
NAPS 0.2470 0.2240 0.2095 0.1979 0.1992 0.1897 0.1475 40.80%
  QoQ % 10.27% 6.92% 5.86% -0.65% 5.01% 28.61% -
  Horiz. % 167.46% 151.86% 142.03% 134.17% 135.05% 128.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.3200 3.3200 2.9700 3.2200 4.5800 3.3900 3.2500 -
P/RPS 5.73 11.30 2.67 3.82 5.91 8.99 2.23 87.06%
  QoQ % -49.29% 323.22% -30.10% -35.36% -34.26% 303.14% -
  Horiz. % 256.95% 506.73% 119.73% 171.30% 265.02% 403.14% 100.00%
P/EPS 28.72 66.27 18.81 27.73 38.68 54.33 13.64 63.91%
  QoQ % -56.66% 252.31% -32.17% -28.31% -28.81% 298.31% -
  Horiz. % 210.56% 485.85% 137.90% 203.30% 283.58% 398.31% 100.00%
EY 3.48 1.51 5.32 3.61 2.59 1.84 7.33 -39.00%
  QoQ % 130.46% -71.62% 47.37% 39.38% 40.76% -74.90% -
  Horiz. % 47.48% 20.60% 72.58% 49.25% 35.33% 25.10% 100.00%
DY 1.45 0.90 2.83 1.93 1.14 0.83 2.74 -34.45%
  QoQ % 61.11% -68.20% 46.63% 69.30% 37.35% -69.71% -
  Horiz. % 52.92% 32.85% 103.28% 70.44% 41.61% 30.29% 100.00%
P/NAPS 4.03 4.43 4.15 4.74 5.27 4.07 4.40 -5.66%
  QoQ % -9.03% 6.75% -12.45% -10.06% 29.48% -7.50% -
  Horiz. % 91.59% 100.68% 94.32% 107.73% 119.77% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 -
Price 1.9100 3.3000 3.0600 2.7200 3.3900 3.8200 3.1300 -
P/RPS 3.30 11.23 2.75 3.23 4.38 10.13 2.15 32.89%
  QoQ % -70.61% 308.36% -14.86% -26.26% -56.76% 371.16% -
  Horiz. % 153.49% 522.33% 127.91% 150.23% 203.72% 471.16% 100.00%
P/EPS 16.52 65.87 19.38 23.43 28.63 61.22 13.14 16.41%
  QoQ % -74.92% 239.89% -17.29% -18.16% -53.23% 365.91% -
  Horiz. % 125.72% 501.29% 147.49% 178.31% 217.88% 465.91% 100.00%
EY 6.05 1.52 5.16 4.27 3.49 1.63 7.61 -14.12%
  QoQ % 298.03% -70.54% 20.84% 22.35% 114.11% -78.58% -
  Horiz. % 79.50% 19.97% 67.81% 56.11% 45.86% 21.42% 100.00%
DY 2.51 0.91 2.75 2.28 1.53 0.73 2.84 -7.87%
  QoQ % 175.82% -66.91% 20.61% 49.02% 109.59% -74.30% -
  Horiz. % 88.38% 32.04% 96.83% 80.28% 53.87% 25.70% 100.00%
P/NAPS 2.32 4.40 4.28 4.00 3.90 4.58 4.24 -32.98%
  QoQ % -47.27% 2.80% 7.00% 2.56% -14.85% 8.02% -
  Horiz. % 54.72% 103.77% 100.94% 94.34% 91.98% 108.02% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers