Highlights

[INARI] QoQ 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 -     -48.34%    YoY -     -43.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 275,051 281,577 257,210 217,321 293,640 274,949 255,016 5.15%
  QoQ % -2.32% 9.47% 18.35% -25.99% 6.80% 7.82% -
  Horiz. % 107.86% 110.42% 100.86% 85.22% 115.15% 107.82% 100.00%
PBT 64,363 49,965 41,326 23,031 44,838 43,936 39,778 37.62%
  QoQ % 28.82% 20.90% 79.44% -48.64% 2.05% 10.45% -
  Horiz. % 161.81% 125.61% 103.89% 57.90% 112.72% 110.45% 100.00%
Tax -2,009 -1,813 -2,312 -288 -1,993 -1,447 344 -
  QoQ % -10.81% 21.58% -702.78% 85.55% -37.73% -520.64% -
  Horiz. % -584.01% -527.03% -672.09% -83.72% -579.36% -420.64% 100.00%
NP 62,354 48,152 39,014 22,743 42,845 42,489 40,122 33.99%
  QoQ % 29.49% 23.42% 71.54% -46.92% 0.84% 5.90% -
  Horiz. % 155.41% 120.01% 97.24% 56.68% 106.79% 105.90% 100.00%
NP to SH 63,047 48,004 39,918 21,402 41,425 45,509 40,376 34.41%
  QoQ % 31.34% 20.26% 86.52% -48.34% -8.97% 12.71% -
  Horiz. % 156.15% 118.89% 98.87% 53.01% 102.60% 112.71% 100.00%
Tax Rate 3.12 % 3.63 % 5.59 % 1.25 % 4.44 % 3.29 % -0.86 % -
  QoQ % -14.05% -35.06% 347.20% -71.85% 34.95% 482.56% -
  Horiz. % -362.79% -422.09% -650.00% -145.35% -516.28% -382.56% 100.00%
Total Cost 212,697 233,425 218,196 194,578 250,795 232,460 214,894 -0.68%
  QoQ % -8.88% 6.98% 12.14% -22.42% 7.89% 8.17% -
  Horiz. % 98.98% 108.62% 101.54% 90.55% 116.71% 108.17% 100.00%
Net Worth 794,546 718,239 719,127 655,363 642,198 608,026 535,326 29.96%
  QoQ % 10.62% -0.12% 9.73% 2.05% 5.62% 13.58% -
  Horiz. % 148.42% 134.17% 134.33% 122.42% 119.96% 113.58% 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 17,352 28,744 22,120 9,640 17,721 20,420 16,672 2.69%
  QoQ % -39.63% 29.95% 129.46% -45.60% -13.22% 22.48% -
  Horiz. % 104.08% 172.41% 132.68% 57.82% 106.30% 122.48% 100.00%
Div Payout % 27.52 % 59.88 % 55.42 % 45.05 % 42.78 % 44.87 % 41.29 % -23.60%
  QoQ % -54.04% 8.05% 23.02% 5.31% -4.66% 8.67% -
  Horiz. % 66.65% 145.02% 134.22% 109.11% 103.61% 108.67% 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 794,546 718,239 719,127 655,363 642,198 608,026 535,326 29.96%
  QoQ % 10.62% -0.12% 9.73% 2.05% 5.62% 13.58% -
  Horiz. % 148.42% 134.17% 134.33% 122.42% 119.96% 113.58% 100.00%
NOSH 964,021 958,163 1,005,491 964,054 738,413 729,310 724,883 20.83%
  QoQ % 0.61% -4.71% 4.30% 30.56% 1.25% 0.61% -
  Horiz. % 132.99% 132.18% 138.71% 132.99% 101.87% 100.61% 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 22.67 % 17.10 % 15.17 % 10.47 % 14.59 % 15.45 % 15.73 % 27.45%
  QoQ % 32.57% 12.72% 44.89% -28.24% -5.57% -1.78% -
  Horiz. % 144.12% 108.71% 96.44% 66.56% 92.75% 98.22% 100.00%
ROE 7.93 % 6.68 % 5.55 % 3.27 % 6.45 % 7.48 % 7.54 % 3.40%
  QoQ % 18.71% 20.36% 69.72% -49.30% -13.77% -0.80% -
  Horiz. % 105.17% 88.59% 73.61% 43.37% 85.54% 99.20% 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 28.53 29.39 25.58 22.54 39.77 37.70 35.18 -12.98%
  QoQ % -2.93% 14.89% 13.49% -43.32% 5.49% 7.16% -
  Horiz. % 81.10% 83.54% 72.71% 64.07% 113.05% 107.16% 100.00%
EPS 6.54 5.01 2.02 2.22 5.61 6.24 5.57 11.24%
  QoQ % 30.54% 148.02% -9.01% -60.43% -10.10% 12.03% -
  Horiz. % 117.41% 89.95% 36.27% 39.86% 100.72% 112.03% 100.00%
DPS 1.80 3.00 2.20 1.00 2.40 2.80 2.30 -15.01%
  QoQ % -40.00% 36.36% 120.00% -58.33% -14.29% 21.74% -
  Horiz. % 78.26% 130.43% 95.65% 43.48% 104.35% 121.74% 100.00%
NAPS 0.8242 0.7496 0.7152 0.6798 0.8697 0.8337 0.7385 7.56%
  QoQ % 9.95% 4.81% 5.21% -21.84% 4.32% 12.89% -
  Horiz. % 111.60% 101.50% 96.84% 92.05% 117.77% 112.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,276,642
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.39 8.59 7.85 6.63 8.96 8.39 7.78 5.14%
  QoQ % -2.33% 9.43% 18.40% -26.00% 6.79% 7.84% -
  Horiz. % 107.84% 110.41% 100.90% 85.22% 115.17% 107.84% 100.00%
EPS 1.92 1.47 1.22 0.65 1.26 1.39 1.23 34.38%
  QoQ % 30.61% 20.49% 87.69% -48.41% -9.35% 13.01% -
  Horiz. % 156.10% 119.51% 99.19% 52.85% 102.44% 113.01% 100.00%
DPS 0.53 0.88 0.68 0.29 0.54 0.62 0.51 2.59%
  QoQ % -39.77% 29.41% 134.48% -46.30% -12.90% 21.57% -
  Horiz. % 103.92% 172.55% 133.33% 56.86% 105.88% 121.57% 100.00%
NAPS 0.2425 0.2192 0.2195 0.2000 0.1960 0.1856 0.1634 29.95%
  QoQ % 10.63% -0.14% 9.75% 2.04% 5.60% 13.59% -
  Horiz. % 148.41% 134.15% 134.33% 122.40% 119.95% 113.59% 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 11.64 11.30 11.61 14.28 11.52 8.99 9.24 16.56%
  QoQ % 3.01% -2.67% -18.70% 23.96% 28.14% -2.71% -
  Horiz. % 125.97% 122.29% 125.65% 154.55% 124.68% 97.29% 100.00%
P/EPS 50.76 66.27 74.81 145.05 81.64 54.33 58.35 -8.83%
  QoQ % -23.40% -11.42% -48.42% 77.67% 50.27% -6.89% -
  Horiz. % 86.99% 113.57% 128.21% 248.59% 139.91% 93.11% 100.00%
EY 1.97 1.51 1.34 0.69 1.22 1.84 1.71 9.85%
  QoQ % 30.46% 12.69% 94.20% -43.44% -33.70% 7.60% -
  Horiz. % 115.20% 88.30% 78.36% 40.35% 71.35% 107.60% 100.00%
DY 0.54 0.90 0.74 0.31 0.52 0.83 0.71 -16.61%
  QoQ % -40.00% 21.62% 138.71% -40.38% -37.35% 16.90% -
  Horiz. % 76.06% 126.76% 104.23% 43.66% 73.24% 116.90% 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 6.69 11.23 11.96 12.07 8.52 10.13 8.90 -17.26%
  QoQ % -40.43% -6.10% -0.91% 41.67% -15.89% 13.82% -
  Horiz. % 75.17% 126.18% 134.38% 135.62% 95.73% 113.82% 100.00%
P/EPS 29.20 65.87 77.08 122.52 60.43 61.22 56.19 -35.23%
  QoQ % -55.67% -14.54% -37.09% 102.75% -1.29% 8.95% -
  Horiz. % 51.97% 117.23% 137.18% 218.05% 107.55% 108.95% 100.00%
EY 3.42 1.52 1.30 0.82 1.65 1.63 1.78 54.25%
  QoQ % 125.00% 16.92% 58.54% -50.30% 1.23% -8.43% -
  Horiz. % 192.13% 85.39% 73.03% 46.07% 92.70% 91.57% 100.00%
DY 0.94 0.91 0.72 0.37 0.71 0.73 0.73 18.27%
  QoQ % 3.30% 26.39% 94.59% -47.89% -2.74% 0.00% -
  Horiz. % 128.77% 124.66% 98.63% 50.68% 97.26% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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