Highlights

[INARI] QoQ 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 -     31.34%    YoY -     52.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 373,089 345,650 274,033 275,051 281,577 257,210 217,321 43.33%
  QoQ % 7.94% 26.13% -0.37% -2.32% 9.47% 18.35% -
  Horiz. % 171.68% 159.05% 126.10% 126.56% 129.57% 118.35% 100.00%
PBT 73,668 72,223 54,277 64,363 49,965 41,326 23,031 116.94%
  QoQ % 2.00% 33.06% -15.67% 28.82% 20.90% 79.44% -
  Horiz. % 319.86% 313.59% 235.67% 279.46% 216.95% 179.44% 100.00%
Tax -4,973 -6,168 -2,115 -2,009 -1,813 -2,312 -288 566.91%
  QoQ % 19.37% -191.63% -5.28% -10.81% 21.58% -702.78% -
  Horiz. % 1,726.74% 2,141.67% 734.38% 697.57% 629.51% 802.78% 100.00%
NP 68,695 66,055 52,162 62,354 48,152 39,014 22,743 108.81%
  QoQ % 4.00% 26.63% -16.35% 29.49% 23.42% 71.54% -
  Horiz. % 302.05% 290.44% 229.35% 274.17% 211.72% 171.54% 100.00%
NP to SH 68,376 65,624 51,178 63,047 48,004 39,918 21,402 116.77%
  QoQ % 4.19% 28.23% -18.83% 31.34% 20.26% 86.52% -
  Horiz. % 319.48% 306.63% 239.13% 294.58% 224.30% 186.52% 100.00%
Tax Rate 6.75 % 8.54 % 3.90 % 3.12 % 3.63 % 5.59 % 1.25 % 207.48%
  QoQ % -20.96% 118.97% 25.00% -14.05% -35.06% 347.20% -
  Horiz. % 540.00% 683.20% 312.00% 249.60% 290.40% 447.20% 100.00%
Total Cost 304,394 279,595 221,871 212,697 233,425 218,196 194,578 34.72%
  QoQ % 8.87% 26.02% 4.31% -8.88% 6.98% 12.14% -
  Horiz. % 156.44% 143.69% 114.03% 109.31% 119.96% 112.14% 100.00%
Net Worth 907,937 870,558 830,568 794,546 718,239 719,127 655,363 24.25%
  QoQ % 4.29% 4.81% 4.53% 10.62% -0.12% 9.73% -
  Horiz. % 138.54% 132.84% 126.73% 121.24% 109.59% 109.73% 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 55,512 42,973 17,352 28,744 22,120 9,640 183.64%
  QoQ % -16.92% 29.18% 147.65% -39.63% 29.95% 129.46% -
  Horiz. % 478.38% 575.83% 445.76% 179.99% 298.17% 229.46% 100.00%
Div Payout % 67.45 % 84.59 % 83.97 % 27.52 % 59.88 % 55.42 % 45.05 % 30.84%
  QoQ % -20.26% 0.74% 205.12% -54.04% 8.05% 23.02% -
  Horiz. % 149.72% 187.77% 186.39% 61.09% 132.92% 123.02% 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 907,937 870,558 830,568 794,546 718,239 719,127 655,363 24.25%
  QoQ % 4.29% 4.81% 4.53% 10.62% -0.12% 9.73% -
  Horiz. % 138.54% 132.84% 126.73% 121.24% 109.59% 109.73% 100.00%
NOSH 2,005,161 1,982,598 1,953,358 964,021 958,163 1,005,491 964,054 62.87%
  QoQ % 1.14% 1.50% 102.63% 0.61% -4.71% 4.30% -
  Horiz. % 207.99% 205.65% 202.62% 100.00% 99.39% 104.30% 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 % 19.11 % 19.03 % 22.67 % 17.10 % 15.17 % 10.47 % 45.63%
  QoQ % -3.66% 0.42% -16.06% 32.57% 12.72% 44.89% -
  Horiz. % 175.84% 182.52% 181.76% 216.52% 163.32% 144.89% 100.00%
ROE 7.53 % 7.54 % 6.16 % 7.93 % 6.68 % 5.55 % 3.27 % 74.29%
  QoQ % -0.13% 22.40% -22.32% 18.71% 20.36% 69.72% -
  Horiz. % 230.28% 230.58% 188.38% 242.51% 204.28% 169.72% 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 17.43 14.03 28.53 29.39 25.58 22.54 -11.98%
  QoQ % 6.77% 24.23% -50.82% -2.93% 14.89% 13.49% -
  Horiz. % 82.56% 77.33% 62.24% 126.57% 130.39% 113.49% 100.00%
EPS 3.41 3.31 2.62 6.54 5.01 2.02 2.22 33.09%
  QoQ % 3.02% 26.34% -59.94% 30.54% 148.02% -9.01% -
  Horiz. % 153.60% 149.10% 118.02% 294.59% 225.68% 90.99% 100.00%
DPS 2.30 2.80 2.20 1.80 3.00 2.20 1.00 74.15%
  QoQ % -17.86% 27.27% 22.22% -40.00% 36.36% 120.00% -
  Horiz. % 230.00% 280.00% 220.00% 180.00% 300.00% 220.00% 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 - 3,276,642
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.39 10.55 8.36 8.39 8.59 7.85 6.63 43.39%
  QoQ % 7.96% 26.20% -0.36% -2.33% 9.43% 18.40% -
  Horiz. % 171.79% 159.13% 126.09% 126.55% 129.56% 118.40% 100.00%
EPS 2.09 2.00 1.56 1.92 1.47 1.22 0.65 117.69%
  QoQ % 4.50% 28.21% -18.75% 30.61% 20.49% 87.69% -
  Horiz. % 321.54% 307.69% 240.00% 295.38% 226.15% 187.69% 100.00%
DPS 1.41 1.69 1.31 0.53 0.88 0.68 0.29 186.72%
  QoQ % -16.57% 29.01% 147.17% -39.77% 29.41% 134.48% -
  Horiz. % 486.21% 582.76% 451.72% 182.76% 303.45% 234.48% 100.00%
NAPS 0.2771 0.2657 0.2535 0.2425 0.2192 0.2195 0.2000 24.26%
  QoQ % 4.29% 4.81% 4.54% 10.63% -0.14% 9.75% -
  Horiz. % 138.55% 132.85% 126.75% 121.25% 109.60% 109.75% 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 12.10 14.54 11.64 11.30 11.61 14.28 -2.96%
  QoQ % 12.81% -16.78% 24.91% 3.01% -2.67% -18.70% -
  Horiz. % 95.59% 84.73% 101.82% 81.51% 79.13% 81.30% 100.00%
P/EPS 74.49 63.75 77.86 50.76 66.27 74.81 145.05 -35.85%
  QoQ % 16.85% -18.12% 53.39% -23.40% -11.42% -48.42% -
  Horiz. % 51.35% 43.95% 53.68% 34.99% 45.69% 51.58% 100.00%
EY 1.34 1.57 1.28 1.97 1.51 1.34 0.69 55.59%
  QoQ % -14.65% 22.66% -35.03% 30.46% 12.69% 94.20% -
  Horiz. % 194.20% 227.54% 185.51% 285.51% 218.84% 194.20% 100.00%
DY 0.91 1.33 1.08 0.54 0.90 0.74 0.31 104.88%
  QoQ % -31.58% 23.15% 100.00% -40.00% 21.62% 138.71% -
  Horiz. % 293.55% 429.03% 348.39% 174.19% 290.32% 238.71% 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 14.34 15.54 6.69 11.23 11.96 12.07 16.65%
  QoQ % 6.07% -7.72% 132.29% -40.43% -6.10% -0.91% -
  Horiz. % 126.01% 118.81% 128.75% 55.43% 93.04% 99.09% 100.00%
P/EPS 82.99 75.53 83.21 29.20 65.87 77.08 122.52 -22.85%
  QoQ % 9.88% -9.23% 184.97% -55.67% -14.54% -37.09% -
  Horiz. % 67.74% 61.65% 67.92% 23.83% 53.76% 62.91% 100.00%
EY 1.20 1.32 1.20 3.42 1.52 1.30 0.82 28.87%
  QoQ % -9.09% 10.00% -64.91% 125.00% 16.92% 58.54% -
  Horiz. % 146.34% 160.98% 146.34% 417.07% 185.37% 158.54% 100.00%
DY 0.81 1.12 1.01 0.94 0.91 0.72 0.37 68.52%
  QoQ % -27.68% 10.89% 7.45% 3.30% 26.39% 94.59% -
  Horiz. % 218.92% 302.70% 272.97% 254.05% 245.95% 194.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+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