Highlights

[INARI] QoQ TTM Result on 2015-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     0.67%    YoY -     29.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,049,748 1,043,120 1,040,926 1,051,893 986,165 933,099 901,967 10.61%
  QoQ % 0.64% 0.21% -1.04% 6.67% 5.69% 3.45% -
  Horiz. % 116.38% 115.65% 115.41% 116.62% 109.33% 103.45% 100.00%
PBT 159,160 153,131 151,583 166,513 161,664 151,676 143,036 7.36%
  QoQ % 3.94% 1.02% -8.97% 3.00% 6.59% 6.04% -
  Horiz. % 111.27% 107.06% 105.98% 116.41% 113.02% 106.04% 100.00%
Tax -6,406 -6,040 -3,384 -3,864 -2,533 -1,428 -3,958 37.73%
  QoQ % -6.06% -78.49% 12.42% -52.55% -77.38% 63.92% -
  Horiz. % 161.85% 152.60% 85.50% 97.63% 64.00% 36.08% 100.00%
NP 152,754 147,091 148,199 162,649 159,131 150,248 139,078 6.43%
  QoQ % 3.85% -0.75% -8.88% 2.21% 5.91% 8.03% -
  Horiz. % 109.83% 105.76% 106.56% 116.95% 114.42% 108.03% 100.00%
NP to SH 150,749 148,254 148,712 165,388 164,287 152,534 140,949 4.57%
  QoQ % 1.68% -0.31% -10.08% 0.67% 7.71% 8.22% -
  Horiz. % 106.95% 105.18% 105.51% 117.34% 116.56% 108.22% 100.00%
Tax Rate 4.02 % 3.94 % 2.23 % 2.32 % 1.57 % 0.94 % 2.77 % 28.10%
  QoQ % 2.03% 76.68% -3.88% 47.77% 67.02% -66.06% -
  Horiz. % 145.13% 142.24% 80.51% 83.75% 56.68% 33.94% 100.00%
Total Cost 896,994 896,029 892,727 889,244 827,034 782,851 762,889 11.37%
  QoQ % 0.11% 0.37% 0.39% 7.52% 5.64% 2.62% -
  Horiz. % 117.58% 117.45% 117.02% 116.56% 108.41% 102.62% 100.00%
Net Worth 0 719,127 655,363 642,198 608,026 535,326 473,933 -
  QoQ % 0.00% 9.73% 2.05% 5.62% 13.58% 12.95% -
  Horiz. % 0.00% 151.74% 138.28% 135.50% 128.29% 112.95% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 78,228 69,903 64,455 68,868 65,220 57,176 49,416 35.72%
  QoQ % 11.91% 8.45% -6.41% 5.59% 14.07% 15.70% -
  Horiz. % 158.31% 141.46% 130.43% 139.36% 131.98% 115.70% 100.00%
Div Payout % 51.89 % 47.15 % 43.34 % 41.64 % 39.70 % 37.48 % 35.06 % 29.78%
  QoQ % 10.05% 8.79% 4.08% 4.89% 5.92% 6.90% -
  Horiz. % 148.00% 134.48% 123.62% 118.77% 113.23% 106.90% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 719,127 655,363 642,198 608,026 535,326 473,933 -
  QoQ % 0.00% 9.73% 2.05% 5.62% 13.58% 12.95% -
  Horiz. % 0.00% 151.74% 138.28% 135.50% 128.29% 112.95% 100.00%
NOSH 958,163 1,005,491 964,054 738,413 729,310 724,883 669,209 26.95%
  QoQ % -4.71% 4.30% 30.56% 1.25% 0.61% 8.32% -
  Horiz. % 143.18% 150.25% 144.06% 110.34% 108.98% 108.32% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.55 % 14.10 % 14.24 % 15.46 % 16.14 % 16.10 % 15.42 % -3.79%
  QoQ % 3.19% -0.98% -7.89% -4.21% 0.25% 4.41% -
  Horiz. % 94.36% 91.44% 92.35% 100.26% 104.67% 104.41% 100.00%
ROE - % 20.62 % 22.69 % 25.75 % 27.02 % 28.49 % 29.74 % -
  QoQ % 0.00% -9.12% -11.88% -4.70% -5.16% -4.20% -
  Horiz. % 0.00% 69.33% 76.29% 86.58% 90.85% 95.80% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 109.56 103.74 107.97 142.45 135.22 128.72 134.78 -12.87%
  QoQ % 5.61% -3.92% -24.20% 5.35% 5.05% -4.50% -
  Horiz. % 81.29% 76.97% 80.11% 105.69% 100.33% 95.50% 100.00%
EPS 15.73 14.74 15.43 22.40 22.53 21.04 21.06 -17.63%
  QoQ % 6.72% -4.47% -31.12% -0.58% 7.08% -0.09% -
  Horiz. % 74.69% 69.99% 73.27% 106.36% 106.98% 99.91% 100.00%
DPS 8.16 6.95 6.69 9.33 8.94 7.89 7.38 6.91%
  QoQ % 17.41% 3.89% -28.30% 4.36% 13.31% 6.91% -
  Horiz. % 110.57% 94.17% 90.65% 126.42% 121.14% 106.91% 100.00%
NAPS 0.0000 0.7152 0.6798 0.8697 0.8337 0.7385 0.7082 -
  QoQ % 0.00% 5.21% -21.84% 4.32% 12.89% 4.28% -
  Horiz. % 0.00% 100.99% 95.99% 122.80% 117.72% 104.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,313
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.95 32.74 32.67 33.01 30.95 29.28 28.31 10.62%
  QoQ % 0.64% 0.21% -1.03% 6.66% 5.70% 3.43% -
  Horiz. % 116.39% 115.65% 115.40% 116.60% 109.33% 103.43% 100.00%
EPS 4.73 4.65 4.67 5.19 5.16 4.79 4.42 4.61%
  QoQ % 1.72% -0.43% -10.02% 0.58% 7.72% 8.37% -
  Horiz. % 107.01% 105.20% 105.66% 117.42% 116.74% 108.37% 100.00%
DPS 2.46 2.19 2.02 2.16 2.05 1.79 1.55 35.95%
  QoQ % 12.33% 8.42% -6.48% 5.37% 14.53% 15.48% -
  Horiz. % 158.71% 141.29% 130.32% 139.35% 132.26% 115.48% 100.00%
NAPS 0.0000 0.2257 0.2057 0.2015 0.1908 0.1680 0.1487 -
  QoQ % 0.00% 9.72% 2.08% 5.61% 13.57% 12.98% -
  Horiz. % 0.00% 151.78% 138.33% 135.51% 128.31% 112.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.3200 2.9700 3.2200 4.5800 3.3900 3.2500 3.3100 -
P/RPS 3.03 2.86 2.98 3.22 2.51 2.52 2.46 14.86%
  QoQ % 5.94% -4.03% -7.45% 28.29% -0.40% 2.44% -
  Horiz. % 123.17% 116.26% 121.14% 130.89% 102.03% 102.44% 100.00%
P/EPS 21.10 20.14 20.87 20.45 15.05 15.44 15.72 21.61%
  QoQ % 4.77% -3.50% 2.05% 35.88% -2.53% -1.78% -
  Horiz. % 134.22% 128.12% 132.76% 130.09% 95.74% 98.22% 100.00%
EY 4.74 4.96 4.79 4.89 6.64 6.47 6.36 -17.75%
  QoQ % -4.44% 3.55% -2.04% -26.36% 2.63% 1.73% -
  Horiz. % 74.53% 77.99% 75.31% 76.89% 104.40% 101.73% 100.00%
DY 2.46 2.34 2.08 2.04 2.64 2.43 2.23 6.74%
  QoQ % 5.13% 12.50% 1.96% -22.73% 8.64% 8.97% -
  Horiz. % 110.31% 104.93% 93.27% 91.48% 118.39% 108.97% 100.00%
P/NAPS 0.00 4.15 4.74 5.27 4.07 4.40 4.67 -
  QoQ % 0.00% -12.45% -10.06% 29.48% -7.50% -5.78% -
  Horiz. % 0.00% 88.87% 101.50% 112.85% 87.15% 94.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 -
Price 3.3000 3.0600 2.7200 3.3900 3.8200 3.1300 3.3200 -
P/RPS 3.01 2.95 2.52 2.38 2.83 2.43 2.46 14.36%
  QoQ % 2.03% 17.06% 5.88% -15.90% 16.46% -1.22% -
  Horiz. % 122.36% 119.92% 102.44% 96.75% 115.04% 98.78% 100.00%
P/EPS 20.97 20.75 17.63 15.14 16.96 14.87 15.76 20.91%
  QoQ % 1.06% 17.70% 16.45% -10.73% 14.06% -5.65% -
  Horiz. % 133.06% 131.66% 111.87% 96.07% 107.61% 94.35% 100.00%
EY 4.77 4.82 5.67 6.61 5.90 6.72 6.34 -17.24%
  QoQ % -1.04% -14.99% -14.22% 12.03% -12.20% 5.99% -
  Horiz. % 75.24% 76.03% 89.43% 104.26% 93.06% 105.99% 100.00%
DY 2.47 2.27 2.46 2.75 2.34 2.52 2.22 7.35%
  QoQ % 8.81% -7.72% -10.55% 17.52% -7.14% 13.51% -
  Horiz. % 111.26% 102.25% 110.81% 123.87% 105.41% 113.51% 100.00%
P/NAPS 0.00 4.28 4.00 3.90 4.58 4.24 4.69 -
  QoQ % 0.00% 7.00% 2.56% -14.85% 8.02% -9.59% -
  Horiz. % 0.00% 91.26% 85.29% 83.16% 97.65% 90.41% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers