Highlights

[INARI] QoQ TTM Result on 2017-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     12.72%    YoY -     53.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,420,530 1,368,736 1,267,823 1,176,311 1,087,871 1,031,159 1,049,748 22.36%
  QoQ % 3.78% 7.96% 7.78% 8.13% 5.50% -1.77% -
  Horiz. % 135.32% 130.39% 120.77% 112.06% 103.63% 98.23% 100.00%
PBT 286,280 278,071 264,531 240,828 209,931 178,685 159,160 47.95%
  QoQ % 2.95% 5.12% 9.84% 14.72% 17.49% 12.27% -
  Horiz. % 179.87% 174.71% 166.20% 151.31% 131.90% 112.27% 100.00%
Tax -26,957 -22,091 -15,265 -12,105 -8,249 -6,422 -6,406 160.88%
  QoQ % -22.03% -44.72% -26.10% -46.75% -28.45% -0.25% -
  Horiz. % 420.81% 344.85% 238.29% 188.96% 128.77% 100.25% 100.00%
NP 259,323 255,980 249,266 228,723 201,682 172,263 152,754 42.35%
  QoQ % 1.31% 2.69% 8.98% 13.41% 17.08% 12.77% -
  Horiz. % 169.77% 167.58% 163.18% 149.73% 132.03% 112.77% 100.00%
NP to SH 257,787 253,791 248,225 227,853 202,147 172,371 150,749 43.05%
  QoQ % 1.57% 2.24% 8.94% 12.72% 17.27% 14.34% -
  Horiz. % 171.00% 168.35% 164.66% 151.15% 134.10% 114.34% 100.00%
Tax Rate 9.42 % 7.94 % 5.77 % 5.03 % 3.93 % 3.59 % 4.02 % 76.51%
  QoQ % 18.64% 37.61% 14.71% 27.99% 9.47% -10.70% -
  Horiz. % 234.33% 197.51% 143.53% 125.12% 97.76% 89.30% 100.00%
Total Cost 1,161,207 1,112,756 1,018,557 947,588 886,189 858,896 896,994 18.80%
  QoQ % 4.35% 9.25% 7.49% 6.93% 3.18% -4.25% -
  Horiz. % 129.46% 124.05% 113.55% 105.64% 98.80% 95.75% 100.00%
Net Worth 1,026,872 978,584 907,937 870,558 830,568 0 0 -
  QoQ % 4.93% 7.78% 4.29% 4.81% 0.00% 0.00% -
  Horiz. % 123.63% 117.82% 109.32% 104.81% 100.00% - -
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 185,989 195,446 161,957 144,583 111,191 77,858 78,228 78.23%
  QoQ % -4.84% 20.68% 12.02% 30.03% 42.81% -0.47% -
  Horiz. % 237.75% 249.84% 207.03% 184.82% 142.14% 99.53% 100.00%
Div Payout % 72.15 % 77.01 % 65.25 % 63.45 % 55.01 % 45.17 % 51.89 % 24.60%
  QoQ % -6.31% 18.02% 2.84% 15.34% 21.78% -12.95% -
  Horiz. % 139.04% 148.41% 125.75% 122.28% 106.01% 87.05% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,026,872 978,584 907,937 870,558 830,568 0 0 -
  QoQ % 4.93% 7.78% 4.29% 4.81% 0.00% 0.00% -
  Horiz. % 123.63% 117.82% 109.32% 104.81% 100.00% - -
NOSH 2,094,803 2,033,633 2,005,161 1,982,598 1,953,358 964,021 958,163 68.53%
  QoQ % 3.01% 1.42% 1.14% 1.50% 102.63% 0.61% -
  Horiz. % 218.63% 212.24% 209.27% 206.92% 203.86% 100.61% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.26 % 18.70 % 19.66 % 19.44 % 18.54 % 16.71 % 14.55 % 16.36%
  QoQ % -2.35% -4.88% 1.13% 4.85% 10.95% 14.85% -
  Horiz. % 125.50% 128.52% 135.12% 133.61% 127.42% 114.85% 100.00%
ROE 25.10 % 25.93 % 27.34 % 26.17 % 24.34 % - % - % -
  QoQ % -3.20% -5.16% 4.47% 7.52% 0.00% 0.00% -
  Horiz. % 103.12% 106.53% 112.33% 107.52% 100.00% - -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 67.81 67.30 63.23 59.33 55.69 106.96 109.56 -27.39%
  QoQ % 0.76% 6.44% 6.57% 6.54% -47.93% -2.37% -
  Horiz. % 61.89% 61.43% 57.71% 54.15% 50.83% 97.63% 100.00%
EPS 12.31 12.48 12.38 11.49 10.35 17.88 15.73 -15.09%
  QoQ % -1.36% 0.81% 7.75% 11.01% -42.11% 13.67% -
  Horiz. % 78.26% 79.34% 78.70% 73.05% 65.80% 113.67% 100.00%
DPS 8.88 9.61 8.08 7.29 5.69 8.08 8.16 5.80%
  QoQ % -7.60% 18.94% 10.84% 28.12% -29.58% -0.98% -
  Horiz. % 108.82% 117.77% 99.02% 89.34% 69.73% 99.02% 100.00%
NAPS 0.4902 0.4812 0.4528 0.4391 0.4252 0.0000 0.0000 -
  QoQ % 1.87% 6.27% 3.12% 3.27% 0.00% 0.00% -
  Horiz. % 115.29% 113.17% 106.49% 103.27% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 44.58 42.95 39.79 36.92 34.14 32.36 32.94 22.37%
  QoQ % 3.80% 7.94% 7.77% 8.14% 5.50% -1.76% -
  Horiz. % 135.34% 130.39% 120.80% 112.08% 103.64% 98.24% 100.00%
EPS 8.09 7.96 7.79 7.15 6.34 5.41 4.73 43.07%
  QoQ % 1.63% 2.18% 8.95% 12.78% 17.19% 14.38% -
  Horiz. % 171.04% 168.29% 164.69% 151.16% 134.04% 114.38% 100.00%
DPS 5.84 6.13 5.08 4.54 3.49 2.44 2.46 78.05%
  QoQ % -4.73% 20.67% 11.89% 30.09% 43.03% -0.81% -
  Horiz. % 237.40% 249.19% 206.50% 184.55% 141.87% 99.19% 100.00%
NAPS 0.3223 0.3071 0.2849 0.2732 0.2607 0.0000 0.0000 -
  QoQ % 4.95% 7.79% 4.28% 4.79% 0.00% 0.00% -
  Horiz. % 123.63% 117.80% 109.28% 104.79% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.7500 3.4000 2.5400 2.1100 2.0400 3.3200 3.3200 -
P/RPS 4.06 5.05 4.02 3.56 3.66 3.10 3.03 21.56%
  QoQ % -19.60% 25.62% 12.92% -2.73% 18.06% 2.31% -
  Horiz. % 133.99% 166.67% 132.67% 117.49% 120.79% 102.31% 100.00%
P/EPS 22.35 27.24 20.52 18.36 19.71 18.57 21.10 3.92%
  QoQ % -17.95% 32.75% 11.76% -6.85% 6.14% -11.99% -
  Horiz. % 105.92% 129.10% 97.25% 87.01% 93.41% 88.01% 100.00%
EY 4.47 3.67 4.87 5.45 5.07 5.39 4.74 -3.84%
  QoQ % 21.80% -24.64% -10.64% 7.50% -5.94% 13.71% -
  Horiz. % 94.30% 77.43% 102.74% 114.98% 106.96% 113.71% 100.00%
DY 3.23 2.83 3.18 3.46 2.79 2.43 2.46 19.93%
  QoQ % 14.13% -11.01% -8.09% 24.01% 14.81% -1.22% -
  Horiz. % 131.30% 115.04% 129.27% 140.65% 113.41% 98.78% 100.00%
P/NAPS 5.61 7.07 5.61 4.81 4.80 0.00 0.00 -
  QoQ % -20.65% 26.02% 16.63% 0.21% 0.00% 0.00% -
  Horiz. % 116.87% 147.29% 116.87% 100.21% 100.00% - -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 -
Price 2.1600 3.4500 2.8300 2.5000 2.1800 1.9100 3.3000 -
P/RPS 3.19 5.13 4.48 4.21 3.91 1.79 3.01 3.95%
  QoQ % -37.82% 14.51% 6.41% 7.67% 118.44% -40.53% -
  Horiz. % 105.98% 170.43% 148.84% 139.87% 129.90% 59.47% 100.00%
P/EPS 17.55 27.64 22.86 21.75 21.07 10.68 20.97 -11.20%
  QoQ % -36.51% 20.91% 5.10% 3.23% 97.28% -49.07% -
  Horiz. % 83.69% 131.81% 109.01% 103.72% 100.48% 50.93% 100.00%
EY 5.70 3.62 4.37 4.60 4.75 9.36 4.77 12.62%
  QoQ % 57.46% -17.16% -5.00% -3.16% -49.25% 96.23% -
  Horiz. % 119.50% 75.89% 91.61% 96.44% 99.58% 196.23% 100.00%
DY 4.11 2.79 2.85 2.92 2.61 4.23 2.47 40.46%
  QoQ % 47.31% -2.11% -2.40% 11.88% -38.30% 71.26% -
  Horiz. % 166.40% 112.96% 115.38% 118.22% 105.67% 171.26% 100.00%
P/NAPS 4.41 7.17 6.25 5.69 5.13 0.00 0.00 -
  QoQ % -38.49% 14.72% 9.84% 10.92% 0.00% 0.00% -
  Horiz. % 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers