Highlights

[INARI] QoQ TTM 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 -     14.34%    YoY -     4.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,267,823 1,176,311 1,087,871 1,031,159 1,049,748 1,043,120 1,040,926 14.04%
  QoQ % 7.78% 8.13% 5.50% -1.77% 0.64% 0.21% -
  Horiz. % 121.80% 113.01% 104.51% 99.06% 100.85% 100.21% 100.00%
PBT 264,531 240,828 209,931 178,685 159,160 153,131 151,583 44.90%
  QoQ % 9.84% 14.72% 17.49% 12.27% 3.94% 1.02% -
  Horiz. % 174.51% 158.88% 138.49% 117.88% 105.00% 101.02% 100.00%
Tax -15,265 -12,105 -8,249 -6,422 -6,406 -6,040 -3,384 172.76%
  QoQ % -26.10% -46.75% -28.45% -0.25% -6.06% -78.49% -
  Horiz. % 451.09% 357.71% 243.76% 189.78% 189.30% 178.49% 100.00%
NP 249,266 228,723 201,682 172,263 152,754 147,091 148,199 41.39%
  QoQ % 8.98% 13.41% 17.08% 12.77% 3.85% -0.75% -
  Horiz. % 168.20% 154.34% 136.09% 116.24% 103.07% 99.25% 100.00%
NP to SH 248,225 227,853 202,147 172,371 150,749 148,254 148,712 40.67%
  QoQ % 8.94% 12.72% 17.27% 14.34% 1.68% -0.31% -
  Horiz. % 166.92% 153.22% 135.93% 115.91% 101.37% 99.69% 100.00%
Tax Rate 5.77 % 5.03 % 3.93 % 3.59 % 4.02 % 3.94 % 2.23 % 88.36%
  QoQ % 14.71% 27.99% 9.47% -10.70% 2.03% 76.68% -
  Horiz. % 258.74% 225.56% 176.23% 160.99% 180.27% 176.68% 100.00%
Total Cost 1,018,557 947,588 886,189 858,896 896,994 896,029 892,727 9.18%
  QoQ % 7.49% 6.93% 3.18% -4.25% 0.11% 0.37% -
  Horiz. % 114.10% 106.15% 99.27% 96.21% 100.48% 100.37% 100.00%
Net Worth 907,937 870,558 830,568 0 0 719,127 655,363 24.25%
  QoQ % 4.29% 4.81% 0.00% 0.00% 0.00% 9.73% -
  Horiz. % 138.54% 132.84% 126.73% 0.00% 0.00% 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 161,957 144,583 111,191 77,858 78,228 69,903 64,455 84.72%
  QoQ % 12.02% 30.03% 42.81% -0.47% 11.91% 8.45% -
  Horiz. % 251.27% 224.32% 172.51% 120.79% 121.37% 108.45% 100.00%
Div Payout % 65.25 % 63.45 % 55.01 % 45.17 % 51.89 % 47.15 % 43.34 % 31.33%
  QoQ % 2.84% 15.34% 21.78% -12.95% 10.05% 8.79% -
  Horiz. % 150.55% 146.40% 126.93% 104.22% 119.73% 108.79% 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 0 0 719,127 655,363 24.25%
  QoQ % 4.29% 4.81% 0.00% 0.00% 0.00% 9.73% -
  Horiz. % 138.54% 132.84% 126.73% 0.00% 0.00% 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 19.66 % 19.44 % 18.54 % 16.71 % 14.55 % 14.10 % 14.24 % 23.96%
  QoQ % 1.13% 4.85% 10.95% 14.85% 3.19% -0.98% -
  Horiz. % 138.06% 136.52% 130.20% 117.35% 102.18% 99.02% 100.00%
ROE 27.34 % 26.17 % 24.34 % - % - % 20.62 % 22.69 % 13.22%
  QoQ % 4.47% 7.52% 0.00% 0.00% 0.00% -9.12% -
  Horiz. % 120.49% 115.34% 107.27% 0.00% 0.00% 90.88% 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 63.23 59.33 55.69 106.96 109.56 103.74 107.97 -29.98%
  QoQ % 6.57% 6.54% -47.93% -2.37% 5.61% -3.92% -
  Horiz. % 58.56% 54.95% 51.58% 99.06% 101.47% 96.08% 100.00%
EPS 12.38 11.49 10.35 17.88 15.73 14.74 15.43 -13.64%
  QoQ % 7.75% 11.01% -42.11% 13.67% 6.72% -4.47% -
  Horiz. % 80.23% 74.47% 67.08% 115.88% 101.94% 95.53% 100.00%
DPS 8.08 7.29 5.69 8.08 8.16 6.95 6.69 13.40%
  QoQ % 10.84% 28.12% -29.58% -0.98% 17.41% 3.89% -
  Horiz. % 120.78% 108.97% 85.05% 120.78% 121.97% 103.89% 100.00%
NAPS 0.4528 0.4391 0.4252 0.0000 0.0000 0.7152 0.6798 -23.71%
  QoQ % 3.12% 3.27% 0.00% 0.00% 0.00% 5.21% -
  Horiz. % 66.61% 64.59% 62.55% 0.00% 0.00% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,288,746
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.55 35.77 33.08 31.35 31.92 31.72 31.65 14.04%
  QoQ % 7.77% 8.13% 5.52% -1.79% 0.63% 0.22% -
  Horiz. % 121.80% 113.02% 104.52% 99.05% 100.85% 100.22% 100.00%
EPS 7.55 6.93 6.15 5.24 4.58 4.51 4.52 40.74%
  QoQ % 8.95% 12.68% 17.37% 14.41% 1.55% -0.22% -
  Horiz. % 167.04% 153.32% 136.06% 115.93% 101.33% 99.78% 100.00%
DPS 4.92 4.40 3.38 2.37 2.38 2.13 1.96 84.60%
  QoQ % 11.82% 30.18% 42.62% -0.42% 11.74% 8.67% -
  Horiz. % 251.02% 224.49% 172.45% 120.92% 121.43% 108.67% 100.00%
NAPS 0.2761 0.2647 0.2525 0.0000 0.0000 0.2187 0.1993 24.25%
  QoQ % 4.31% 4.83% 0.00% 0.00% 0.00% 9.73% -
  Horiz. % 138.53% 132.81% 126.69% 0.00% 0.00% 109.73% 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 4.02 3.56 3.66 3.10 3.03 2.86 2.98 22.07%
  QoQ % 12.92% -2.73% 18.06% 2.31% 5.94% -4.03% -
  Horiz. % 134.90% 119.46% 122.82% 104.03% 101.68% 95.97% 100.00%
P/EPS 20.52 18.36 19.71 18.57 21.10 20.14 20.87 -1.12%
  QoQ % 11.76% -6.85% 6.14% -11.99% 4.77% -3.50% -
  Horiz. % 98.32% 87.97% 94.44% 88.98% 101.10% 96.50% 100.00%
EY 4.87 5.45 5.07 5.39 4.74 4.96 4.79 1.11%
  QoQ % -10.64% 7.50% -5.94% 13.71% -4.44% 3.55% -
  Horiz. % 101.67% 113.78% 105.85% 112.53% 98.96% 103.55% 100.00%
DY 3.18 3.46 2.79 2.43 2.46 2.34 2.08 32.68%
  QoQ % -8.09% 24.01% 14.81% -1.22% 5.13% 12.50% -
  Horiz. % 152.88% 166.35% 134.13% 116.83% 118.27% 112.50% 100.00%
P/NAPS 5.61 4.81 4.80 0.00 0.00 4.15 4.74 11.88%
  QoQ % 16.63% 0.21% 0.00% 0.00% 0.00% -12.45% -
  Horiz. % 118.35% 101.48% 101.27% 0.00% 0.00% 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 4.48 4.21 3.91 1.79 3.01 2.95 2.52 46.70%
  QoQ % 6.41% 7.67% 118.44% -40.53% 2.03% 17.06% -
  Horiz. % 177.78% 167.06% 155.16% 71.03% 119.44% 117.06% 100.00%
P/EPS 22.86 21.75 21.07 10.68 20.97 20.75 17.63 18.89%
  QoQ % 5.10% 3.23% 97.28% -49.07% 1.06% 17.70% -
  Horiz. % 129.67% 123.37% 119.51% 60.58% 118.94% 117.70% 100.00%
EY 4.37 4.60 4.75 9.36 4.77 4.82 5.67 -15.92%
  QoQ % -5.00% -3.16% -49.25% 96.23% -1.04% -14.99% -
  Horiz. % 77.07% 81.13% 83.77% 165.08% 84.13% 85.01% 100.00%
DY 2.85 2.92 2.61 4.23 2.47 2.27 2.46 10.30%
  QoQ % -2.40% 11.88% -38.30% 71.26% 8.81% -7.72% -
  Horiz. % 115.85% 118.70% 106.10% 171.95% 100.41% 92.28% 100.00%
P/NAPS 6.25 5.69 5.13 0.00 0.00 4.28 4.00 34.62%
  QoQ % 9.84% 10.92% 0.00% 0.00% 0.00% 7.00% -
  Horiz. % 156.25% 142.25% 128.25% 0.00% 0.00% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
5. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
6. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
7. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
8. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
PARTNERS & BROKERS