Highlights

[INARI] QoQ Quarter Result on 2017-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 16-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -18.83%    YoY -     139.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 375,964 373,089 345,650 274,033 275,051 281,577 257,210 28.71%
  QoQ % 0.77% 7.94% 26.13% -0.37% -2.32% 9.47% -
  Horiz. % 146.17% 145.05% 134.38% 106.54% 106.94% 109.47% 100.00%
PBT 77,903 73,668 72,223 54,277 64,363 49,965 41,326 52.42%
  QoQ % 5.75% 2.00% 33.06% -15.67% 28.82% 20.90% -
  Horiz. % 188.51% 178.26% 174.76% 131.34% 155.74% 120.90% 100.00%
Tax -8,835 -4,973 -6,168 -2,115 -2,009 -1,813 -2,312 143.83%
  QoQ % -77.66% 19.37% -191.63% -5.28% -10.81% 21.58% -
  Horiz. % 382.14% 215.10% 266.78% 91.48% 86.89% 78.42% 100.00%
NP 69,068 68,695 66,055 52,162 62,354 48,152 39,014 46.19%
  QoQ % 0.54% 4.00% 26.63% -16.35% 29.49% 23.42% -
  Horiz. % 177.03% 176.08% 169.31% 133.70% 159.82% 123.42% 100.00%
NP to SH 68,613 68,376 65,624 51,178 63,047 48,004 39,918 43.35%
  QoQ % 0.35% 4.19% 28.23% -18.83% 31.34% 20.26% -
  Horiz. % 171.88% 171.29% 164.40% 128.21% 157.94% 120.26% 100.00%
Tax Rate 11.34 % 6.75 % 8.54 % 3.90 % 3.12 % 3.63 % 5.59 % 60.04%
  QoQ % 68.00% -20.96% 118.97% 25.00% -14.05% -35.06% -
  Horiz. % 202.86% 120.75% 152.77% 69.77% 55.81% 64.94% 100.00%
Total Cost 306,896 304,394 279,595 221,871 212,697 233,425 218,196 25.46%
  QoQ % 0.82% 8.87% 26.02% 4.31% -8.88% 6.98% -
  Horiz. % 140.65% 139.50% 128.14% 101.68% 97.48% 106.98% 100.00%
Net Worth 978,584 907,937 870,558 830,568 794,546 718,239 719,127 22.73%
  QoQ % 7.78% 4.29% 4.81% 4.53% 10.62% -0.12% -
  Horiz. % 136.08% 126.26% 121.06% 115.50% 110.49% 99.88% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 50,840 46,118 55,512 42,973 17,352 28,744 22,120 73.89%
  QoQ % 10.24% -16.92% 29.18% 147.65% -39.63% 29.95% -
  Horiz. % 229.83% 208.49% 250.95% 194.27% 78.44% 129.95% 100.00%
Div Payout % 74.10 % 67.45 % 84.59 % 83.97 % 27.52 % 59.88 % 55.42 % 21.30%
  QoQ % 9.86% -20.26% 0.74% 205.12% -54.04% 8.05% -
  Horiz. % 133.71% 121.71% 152.63% 151.52% 49.66% 108.05% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 978,584 907,937 870,558 830,568 794,546 718,239 719,127 22.73%
  QoQ % 7.78% 4.29% 4.81% 4.53% 10.62% -0.12% -
  Horiz. % 136.08% 126.26% 121.06% 115.50% 110.49% 99.88% 100.00%
NOSH 2,033,633 2,005,161 1,982,598 1,953,358 964,021 958,163 1,005,491 59.72%
  QoQ % 1.42% 1.14% 1.50% 102.63% 0.61% -4.71% -
  Horiz. % 202.25% 199.42% 197.18% 194.27% 95.88% 95.29% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.37 % 18.41 % 19.11 % 19.03 % 22.67 % 17.10 % 15.17 % 13.57%
  QoQ % -0.22% -3.66% 0.42% -16.06% 32.57% 12.72% -
  Horiz. % 121.09% 121.36% 125.97% 125.44% 149.44% 112.72% 100.00%
ROE 7.01 % 7.53 % 7.54 % 6.16 % 7.93 % 6.68 % 5.55 % 16.80%
  QoQ % -6.91% -0.13% 22.40% -22.32% 18.71% 20.36% -
  Horiz. % 126.31% 135.68% 135.86% 110.99% 142.88% 120.36% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.49 18.61 17.43 14.03 28.53 29.39 25.58 -19.41%
  QoQ % -0.64% 6.77% 24.23% -50.82% -2.93% 14.89% -
  Horiz. % 72.28% 72.75% 68.14% 54.85% 111.53% 114.89% 100.00%
EPS 3.37 3.41 3.31 2.62 6.54 5.01 2.02 40.53%
  QoQ % -1.17% 3.02% 26.34% -59.94% 30.54% 148.02% -
  Horiz. % 166.83% 168.81% 163.86% 129.70% 323.76% 248.02% 100.00%
DPS 2.50 2.30 2.80 2.20 1.80 3.00 2.20 8.87%
  QoQ % 8.70% -17.86% 27.27% 22.22% -40.00% 36.36% -
  Horiz. % 113.64% 104.55% 127.27% 100.00% 81.82% 136.36% 100.00%
NAPS 0.4812 0.4528 0.4391 0.4252 0.8242 0.7496 0.7152 -23.16%
  QoQ % 6.27% 3.12% 3.27% -48.41% 9.95% 4.81% -
  Horiz. % 67.28% 63.31% 61.40% 59.45% 115.24% 104.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,277,938
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.47 11.38 10.54 8.36 8.39 8.59 7.85 28.68%
  QoQ % 0.79% 7.97% 26.08% -0.36% -2.33% 9.43% -
  Horiz. % 146.11% 144.97% 134.27% 106.50% 106.88% 109.43% 100.00%
EPS 2.09 2.09 2.00 1.56 1.92 1.46 1.22 43.03%
  QoQ % 0.00% 4.50% 28.21% -18.75% 31.51% 19.67% -
  Horiz. % 171.31% 171.31% 163.93% 127.87% 157.38% 119.67% 100.00%
DPS 1.55 1.41 1.69 1.31 0.53 0.88 0.67 74.65%
  QoQ % 9.93% -16.57% 29.01% 147.17% -39.77% 31.34% -
  Horiz. % 231.34% 210.45% 252.24% 195.52% 79.10% 131.34% 100.00%
NAPS 0.2985 0.2770 0.2656 0.2534 0.2424 0.2191 0.2194 22.71%
  QoQ % 7.76% 4.29% 4.81% 4.54% 10.63% -0.14% -
  Horiz. % 136.05% 126.25% 121.06% 115.50% 110.48% 99.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.4000 2.5400 2.1100 2.0400 3.3200 3.3200 2.9700 -
P/RPS 18.39 13.65 12.10 14.54 11.64 11.30 11.61 35.77%
  QoQ % 34.73% 12.81% -16.78% 24.91% 3.01% -2.67% -
  Horiz. % 158.40% 117.57% 104.22% 125.24% 100.26% 97.33% 100.00%
P/EPS 100.77 74.49 63.75 77.86 50.76 66.27 74.81 21.90%
  QoQ % 35.28% 16.85% -18.12% 53.39% -23.40% -11.42% -
  Horiz. % 134.70% 99.57% 85.22% 104.08% 67.85% 88.58% 100.00%
EY 0.99 1.34 1.57 1.28 1.97 1.51 1.34 -18.23%
  QoQ % -26.12% -14.65% 22.66% -35.03% 30.46% 12.69% -
  Horiz. % 73.88% 100.00% 117.16% 95.52% 147.01% 112.69% 100.00%
DY 0.74 0.91 1.33 1.08 0.54 0.90 0.74 -
  QoQ % -18.68% -31.58% 23.15% 100.00% -40.00% 21.62% -
  Horiz. % 100.00% 122.97% 179.73% 145.95% 72.97% 121.62% 100.00%
P/NAPS 7.07 5.61 4.81 4.80 4.03 4.43 4.15 42.50%
  QoQ % 26.02% 16.63% 0.21% 19.11% -9.03% 6.75% -
  Horiz. % 170.36% 135.18% 115.90% 115.66% 97.11% 106.75% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 -
Price 3.4500 2.8300 2.5000 2.1800 1.9100 3.3000 3.0600 -
P/RPS 18.66 15.21 14.34 15.54 6.69 11.23 11.96 34.41%
  QoQ % 22.68% 6.07% -7.72% 132.29% -40.43% -6.10% -
  Horiz. % 156.02% 127.17% 119.90% 129.93% 55.94% 93.90% 100.00%
P/EPS 102.26 82.99 75.53 83.21 29.20 65.87 77.08 20.68%
  QoQ % 23.22% 9.88% -9.23% 184.97% -55.67% -14.54% -
  Horiz. % 132.67% 107.67% 97.99% 107.95% 37.88% 85.46% 100.00%
EY 0.98 1.20 1.32 1.20 3.42 1.52 1.30 -17.13%
  QoQ % -18.33% -9.09% 10.00% -64.91% 125.00% 16.92% -
  Horiz. % 75.38% 92.31% 101.54% 92.31% 263.08% 116.92% 100.00%
DY 0.72 0.81 1.12 1.01 0.94 0.91 0.72 -
  QoQ % -11.11% -27.68% 10.89% 7.45% 3.30% 26.39% -
  Horiz. % 100.00% 112.50% 155.56% 140.28% 130.56% 126.39% 100.00%
P/NAPS 7.17 6.25 5.69 5.13 2.32 4.40 4.28 40.92%
  QoQ % 14.72% 9.84% 10.92% 121.12% -47.27% 2.80% -
  Horiz. % 167.52% 146.03% 132.94% 119.86% 54.21% 102.80% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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