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 - 3,186,481
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.79 36.92 34.14 32.36 32.94 32.74 32.67 14.03%
  QoQ % 7.77% 8.14% 5.50% -1.76% 0.61% 0.21% -
  Horiz. % 121.79% 113.01% 104.50% 99.05% 100.83% 100.21% 100.00%
EPS 7.79 7.15 6.34 5.41 4.73 4.65 4.67 40.61%
  QoQ % 8.95% 12.78% 17.19% 14.38% 1.72% -0.43% -
  Horiz. % 166.81% 153.10% 135.76% 115.85% 101.28% 99.57% 100.00%
DPS 5.08 4.54 3.49 2.44 2.46 2.19 2.02 84.83%
  QoQ % 11.89% 30.09% 43.03% -0.81% 12.33% 8.42% -
  Horiz. % 251.49% 224.75% 172.77% 120.79% 121.78% 108.42% 100.00%
NAPS 0.2849 0.2732 0.2607 0.0000 0.0000 0.2257 0.2057 24.23%
  QoQ % 4.28% 4.79% 0.00% 0.00% 0.00% 9.72% -
  Horiz. % 138.50% 132.81% 126.74% 0.00% 0.00% 109.72% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers