Highlights

[INARI] QoQ TTM Result on 2017-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     2.24%    YoY -     47.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,328,674 1,376,042 1,420,530 1,368,736 1,267,823 1,176,311 1,087,871 14.25%
  QoQ % -3.44% -3.13% 3.78% 7.96% 7.78% 8.13% -
  Horiz. % 122.14% 126.49% 130.58% 125.82% 116.54% 108.13% 100.00%
PBT 286,688 295,458 286,280 278,071 264,531 240,828 209,931 23.07%
  QoQ % -2.97% 3.21% 2.95% 5.12% 9.84% 14.72% -
  Horiz. % 136.56% 140.74% 136.37% 132.46% 126.01% 114.72% 100.00%
Tax -35,135 -35,328 -26,957 -22,091 -15,265 -12,105 -8,249 162.53%
  QoQ % 0.55% -31.05% -22.03% -44.72% -26.10% -46.75% -
  Horiz. % 425.93% 428.27% 326.79% 267.80% 185.05% 146.75% 100.00%
NP 251,553 260,130 259,323 255,980 249,266 228,723 201,682 15.86%
  QoQ % -3.30% 0.31% 1.31% 2.69% 8.98% 13.41% -
  Horiz. % 124.73% 128.98% 128.58% 126.92% 123.59% 113.41% 100.00%
NP to SH 241,045 249,266 257,787 253,791 248,225 227,853 202,147 12.44%
  QoQ % -3.30% -3.31% 1.57% 2.24% 8.94% 12.72% -
  Horiz. % 119.24% 123.31% 127.52% 125.55% 122.79% 112.72% 100.00%
Tax Rate 12.26 % 11.96 % 9.42 % 7.94 % 5.77 % 5.03 % 3.93 % 113.35%
  QoQ % 2.51% 26.96% 18.64% 37.61% 14.71% 27.99% -
  Horiz. % 311.96% 304.33% 239.69% 202.04% 146.82% 127.99% 100.00%
Total Cost 1,077,121 1,115,912 1,161,207 1,112,756 1,018,557 947,588 886,189 13.88%
  QoQ % -3.48% -3.90% 4.35% 9.25% 7.49% 6.93% -
  Horiz. % 121.55% 125.92% 131.03% 125.57% 114.94% 106.93% 100.00%
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 830,568 20.01%
  QoQ % 1.72% 4.57% 4.93% 7.78% 4.29% 4.81% -
  Horiz. % 131.50% 129.28% 123.63% 117.82% 109.32% 104.81% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 198,293 193,993 185,989 195,446 161,957 144,583 111,191 47.01%
  QoQ % 2.22% 4.30% -4.84% 20.68% 12.02% 30.03% -
  Horiz. % 178.33% 174.47% 167.27% 175.77% 145.66% 130.03% 100.00%
Div Payout % 82.26 % 77.83 % 72.15 % 77.01 % 65.25 % 63.45 % 55.01 % 30.73%
  QoQ % 5.69% 7.87% -6.31% 18.02% 2.84% 15.34% -
  Horiz. % 149.54% 141.48% 131.16% 139.99% 118.61% 115.34% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 830,568 20.01%
  QoQ % 1.72% 4.57% 4.93% 7.78% 4.29% 4.81% -
  Horiz. % 131.50% 129.28% 123.63% 117.82% 109.32% 104.81% 100.00%
NOSH 3,151,139 3,175,857 2,094,803 2,033,633 2,005,161 1,982,598 1,953,358 37.51%
  QoQ % -0.78% 51.61% 3.01% 1.42% 1.14% 1.50% -
  Horiz. % 161.32% 162.58% 107.24% 104.11% 102.65% 101.50% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.93 % 18.90 % 18.26 % 18.70 % 19.66 % 19.44 % 18.54 % 1.40%
  QoQ % 0.16% 3.50% -2.35% -4.88% 1.13% 4.85% -
  Horiz. % 102.10% 101.94% 98.49% 100.86% 106.04% 104.85% 100.00%
ROE 22.07 % 23.21 % 25.10 % 25.93 % 27.34 % 26.17 % 24.34 % -6.31%
  QoQ % -4.91% -7.53% -3.20% -5.16% 4.47% 7.52% -
  Horiz. % 90.67% 95.36% 103.12% 106.53% 112.33% 107.52% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.16 43.33 67.81 67.30 63.23 59.33 55.69 -16.92%
  QoQ % -2.70% -36.10% 0.76% 6.44% 6.57% 6.54% -
  Horiz. % 75.70% 77.81% 121.76% 120.85% 113.54% 106.54% 100.00%
EPS 7.65 7.85 12.31 12.48 12.38 11.49 10.35 -18.24%
  QoQ % -2.55% -36.23% -1.36% 0.81% 7.75% 11.01% -
  Horiz. % 73.91% 75.85% 118.94% 120.58% 119.61% 111.01% 100.00%
DPS 6.29 6.11 8.88 9.61 8.08 7.29 5.69 6.91%
  QoQ % 2.95% -31.19% -7.60% 18.94% 10.84% 28.12% -
  Horiz. % 110.54% 107.38% 156.06% 168.89% 142.00% 128.12% 100.00%
NAPS 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 0.4252 -12.73%
  QoQ % 2.51% -31.03% 1.87% 6.27% 3.12% 3.27% -
  Horiz. % 81.51% 79.52% 115.29% 113.17% 106.49% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.70 43.18 44.58 42.95 39.79 36.92 34.14 14.25%
  QoQ % -3.43% -3.14% 3.80% 7.94% 7.77% 8.14% -
  Horiz. % 122.14% 126.48% 130.58% 125.81% 116.55% 108.14% 100.00%
EPS 7.56 7.82 8.09 7.96 7.79 7.15 6.34 12.44%
  QoQ % -3.32% -3.34% 1.63% 2.18% 8.95% 12.78% -
  Horiz. % 119.24% 123.34% 127.60% 125.55% 122.87% 112.78% 100.00%
DPS 6.22 6.09 5.84 6.13 5.08 4.54 3.49 46.95%
  QoQ % 2.13% 4.28% -4.73% 20.67% 11.89% 30.09% -
  Horiz. % 178.22% 174.50% 167.34% 175.64% 145.56% 130.09% 100.00%
NAPS 0.3428 0.3370 0.3223 0.3071 0.2849 0.2732 0.2607 20.00%
  QoQ % 1.72% 4.56% 4.95% 7.79% 4.28% 4.79% -
  Horiz. % 131.49% 129.27% 123.63% 117.80% 109.28% 104.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.2800 2.2600 2.7500 3.4000 2.5400 2.1100 2.0400 -
P/RPS 5.41 5.22 4.06 5.05 4.02 3.56 3.66 29.73%
  QoQ % 3.64% 28.57% -19.60% 25.62% 12.92% -2.73% -
  Horiz. % 147.81% 142.62% 110.93% 137.98% 109.84% 97.27% 100.00%
P/EPS 29.81 28.79 22.35 27.24 20.52 18.36 19.71 31.73%
  QoQ % 3.54% 28.81% -17.95% 32.75% 11.76% -6.85% -
  Horiz. % 151.24% 146.07% 113.39% 138.20% 104.11% 93.15% 100.00%
EY 3.36 3.47 4.47 3.67 4.87 5.45 5.07 -23.97%
  QoQ % -3.17% -22.37% 21.80% -24.64% -10.64% 7.50% -
  Horiz. % 66.27% 68.44% 88.17% 72.39% 96.06% 107.50% 100.00%
DY 2.76 2.70 3.23 2.83 3.18 3.46 2.79 -0.72%
  QoQ % 2.22% -16.41% 14.13% -11.01% -8.09% 24.01% -
  Horiz. % 98.92% 96.77% 115.77% 101.43% 113.98% 124.01% 100.00%
P/NAPS 6.58 6.68 5.61 7.07 5.61 4.81 4.80 23.38%
  QoQ % -1.50% 19.07% -20.65% 26.02% 16.63% 0.21% -
  Horiz. % 137.08% 139.17% 116.87% 147.29% 116.87% 100.21% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 -
Price 1.7100 2.3700 2.1600 3.4500 2.8300 2.5000 2.1800 -
P/RPS 4.06 5.47 3.19 5.13 4.48 4.21 3.91 2.54%
  QoQ % -25.78% 71.47% -37.82% 14.51% 6.41% 7.67% -
  Horiz. % 103.84% 139.90% 81.59% 131.20% 114.58% 107.67% 100.00%
P/EPS 22.35 30.20 17.55 27.64 22.86 21.75 21.07 4.01%
  QoQ % -25.99% 72.08% -36.51% 20.91% 5.10% 3.23% -
  Horiz. % 106.07% 143.33% 83.29% 131.18% 108.50% 103.23% 100.00%
EY 4.47 3.31 5.70 3.62 4.37 4.60 4.75 -3.97%
  QoQ % 35.05% -41.93% 57.46% -17.16% -5.00% -3.16% -
  Horiz. % 94.11% 69.68% 120.00% 76.21% 92.00% 96.84% 100.00%
DY 3.68 2.58 4.11 2.79 2.85 2.92 2.61 25.71%
  QoQ % 42.64% -37.23% 47.31% -2.11% -2.40% 11.88% -
  Horiz. % 141.00% 98.85% 157.47% 106.90% 109.20% 111.88% 100.00%
P/NAPS 4.93 7.01 4.41 7.17 6.25 5.69 5.13 -2.61%
  QoQ % -29.67% 58.96% -38.49% 14.72% 9.84% 10.92% -
  Horiz. % 96.10% 136.65% 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.
 


 

111  111  382  1692 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 PUC 0.0550.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PA 0.065+0.005 
Partners & Brokers