Highlights

[INARI] QoQ TTM Result on 2016-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -10.08%    YoY -     5.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,031,159 1,049,748 1,043,120 1,040,926 1,051,893 986,165 933,099 6.86%
  QoQ % -1.77% 0.64% 0.21% -1.04% 6.67% 5.69% -
  Horiz. % 110.51% 112.50% 111.79% 111.56% 112.73% 105.69% 100.00%
PBT 178,685 159,160 153,131 151,583 166,513 161,664 151,676 11.49%
  QoQ % 12.27% 3.94% 1.02% -8.97% 3.00% 6.59% -
  Horiz. % 117.81% 104.93% 100.96% 99.94% 109.78% 106.59% 100.00%
Tax -6,422 -6,406 -6,040 -3,384 -3,864 -2,533 -1,428 171.22%
  QoQ % -0.25% -6.06% -78.49% 12.42% -52.55% -77.38% -
  Horiz. % 449.72% 448.60% 422.97% 236.97% 270.59% 177.38% 100.00%
NP 172,263 152,754 147,091 148,199 162,649 159,131 150,248 9.50%
  QoQ % 12.77% 3.85% -0.75% -8.88% 2.21% 5.91% -
  Horiz. % 114.65% 101.67% 97.90% 98.64% 108.25% 105.91% 100.00%
NP to SH 172,371 150,749 148,254 148,712 165,388 164,287 152,534 8.45%
  QoQ % 14.34% 1.68% -0.31% -10.08% 0.67% 7.71% -
  Horiz. % 113.00% 98.83% 97.19% 97.49% 108.43% 107.71% 100.00%
Tax Rate 3.59 % 4.02 % 3.94 % 2.23 % 2.32 % 1.57 % 0.94 % 143.34%
  QoQ % -10.70% 2.03% 76.68% -3.88% 47.77% 67.02% -
  Horiz. % 381.91% 427.66% 419.15% 237.23% 246.81% 167.02% 100.00%
Total Cost 858,896 896,994 896,029 892,727 889,244 827,034 782,851 6.35%
  QoQ % -4.25% 0.11% 0.37% 0.39% 7.52% 5.64% -
  Horiz. % 109.71% 114.58% 114.46% 114.04% 113.59% 105.64% 100.00%
Net Worth 0 0 719,127 655,363 642,198 608,026 535,326 -
  QoQ % 0.00% 0.00% 9.73% 2.05% 5.62% 13.58% -
  Horiz. % 0.00% 0.00% 134.33% 122.42% 119.96% 113.58% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 77,858 78,228 69,903 64,455 68,868 65,220 57,176 22.74%
  QoQ % -0.47% 11.91% 8.45% -6.41% 5.59% 14.07% -
  Horiz. % 136.17% 136.82% 122.26% 112.73% 120.45% 114.07% 100.00%
Div Payout % 45.17 % 51.89 % 47.15 % 43.34 % 41.64 % 39.70 % 37.48 % 13.18%
  QoQ % -12.95% 10.05% 8.79% 4.08% 4.89% 5.92% -
  Horiz. % 120.52% 138.45% 125.80% 115.64% 111.10% 105.92% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 0 0 719,127 655,363 642,198 608,026 535,326 -
  QoQ % 0.00% 0.00% 9.73% 2.05% 5.62% 13.58% -
  Horiz. % 0.00% 0.00% 134.33% 122.42% 119.96% 113.58% 100.00%
NOSH 964,021 958,163 1,005,491 964,054 738,413 729,310 724,883 20.83%
  QoQ % 0.61% -4.71% 4.30% 30.56% 1.25% 0.61% -
  Horiz. % 132.99% 132.18% 138.71% 132.99% 101.87% 100.61% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.71 % 14.55 % 14.10 % 14.24 % 15.46 % 16.14 % 16.10 % 2.50%
  QoQ % 14.85% 3.19% -0.98% -7.89% -4.21% 0.25% -
  Horiz. % 103.79% 90.37% 87.58% 88.45% 96.02% 100.25% 100.00%
ROE - % - % 20.62 % 22.69 % 25.75 % 27.02 % 28.49 % -
  QoQ % 0.00% 0.00% -9.12% -11.88% -4.70% -5.16% -
  Horiz. % 0.00% 0.00% 72.38% 79.64% 90.38% 94.84% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 106.96 109.56 103.74 107.97 142.45 135.22 128.72 -11.56%
  QoQ % -2.37% 5.61% -3.92% -24.20% 5.35% 5.05% -
  Horiz. % 83.10% 85.11% 80.59% 83.88% 110.67% 105.05% 100.00%
EPS 17.88 15.73 14.74 15.43 22.40 22.53 21.04 -10.24%
  QoQ % 13.67% 6.72% -4.47% -31.12% -0.58% 7.08% -
  Horiz. % 84.98% 74.76% 70.06% 73.34% 106.46% 107.08% 100.00%
DPS 8.08 8.16 6.95 6.69 9.33 8.94 7.89 1.59%
  QoQ % -0.98% 17.41% 3.89% -28.30% 4.36% 13.31% -
  Horiz. % 102.41% 103.42% 88.09% 84.79% 118.25% 113.31% 100.00%
NAPS 0.0000 0.0000 0.7152 0.6798 0.8697 0.8337 0.7385 -
  QoQ % 0.00% 0.00% 5.21% -21.84% 4.32% 12.89% -
  Horiz. % 0.00% 0.00% 96.84% 92.05% 117.77% 112.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.36 32.94 32.74 32.67 33.01 30.95 29.28 6.86%
  QoQ % -1.76% 0.61% 0.21% -1.03% 6.66% 5.70% -
  Horiz. % 110.52% 112.50% 111.82% 111.58% 112.74% 105.70% 100.00%
EPS 5.41 4.73 4.65 4.67 5.19 5.16 4.79 8.41%
  QoQ % 14.38% 1.72% -0.43% -10.02% 0.58% 7.72% -
  Horiz. % 112.94% 98.75% 97.08% 97.49% 108.35% 107.72% 100.00%
DPS 2.44 2.46 2.19 2.02 2.16 2.05 1.79 22.82%
  QoQ % -0.81% 12.33% 8.42% -6.48% 5.37% 14.53% -
  Horiz. % 136.31% 137.43% 122.35% 112.85% 120.67% 114.53% 100.00%
NAPS 0.0000 0.0000 0.2257 0.2057 0.2015 0.1908 0.1680 -
  QoQ % 0.00% 0.00% 9.72% 2.08% 5.61% 13.57% -
  Horiz. % 0.00% 0.00% 134.35% 122.44% 119.94% 113.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.3200 3.3200 2.9700 3.2200 4.5800 3.3900 3.2500 -
P/RPS 3.10 3.03 2.86 2.98 3.22 2.51 2.52 14.74%
  QoQ % 2.31% 5.94% -4.03% -7.45% 28.29% -0.40% -
  Horiz. % 123.02% 120.24% 113.49% 118.25% 127.78% 99.60% 100.00%
P/EPS 18.57 21.10 20.14 20.87 20.45 15.05 15.44 13.03%
  QoQ % -11.99% 4.77% -3.50% 2.05% 35.88% -2.53% -
  Horiz. % 120.27% 136.66% 130.44% 135.17% 132.45% 97.47% 100.00%
EY 5.39 4.74 4.96 4.79 4.89 6.64 6.47 -11.41%
  QoQ % 13.71% -4.44% 3.55% -2.04% -26.36% 2.63% -
  Horiz. % 83.31% 73.26% 76.66% 74.03% 75.58% 102.63% 100.00%
DY 2.43 2.46 2.34 2.08 2.04 2.64 2.43 -
  QoQ % -1.22% 5.13% 12.50% 1.96% -22.73% 8.64% -
  Horiz. % 100.00% 101.23% 96.30% 85.60% 83.95% 108.64% 100.00%
P/NAPS 0.00 0.00 4.15 4.74 5.27 4.07 4.40 -
  QoQ % 0.00% 0.00% -12.45% -10.06% 29.48% -7.50% -
  Horiz. % 0.00% 0.00% 94.32% 107.73% 119.77% 92.50% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 -
Price 1.9100 3.3000 3.0600 2.7200 3.3900 3.8200 3.1300 -
P/RPS 1.79 3.01 2.95 2.52 2.38 2.83 2.43 -18.36%
  QoQ % -40.53% 2.03% 17.06% 5.88% -15.90% 16.46% -
  Horiz. % 73.66% 123.87% 121.40% 103.70% 97.94% 116.46% 100.00%
P/EPS 10.68 20.97 20.75 17.63 15.14 16.96 14.87 -19.72%
  QoQ % -49.07% 1.06% 17.70% 16.45% -10.73% 14.06% -
  Horiz. % 71.82% 141.02% 139.54% 118.56% 101.82% 114.06% 100.00%
EY 9.36 4.77 4.82 5.67 6.61 5.90 6.72 24.60%
  QoQ % 96.23% -1.04% -14.99% -14.22% 12.03% -12.20% -
  Horiz. % 139.29% 70.98% 71.73% 84.38% 98.36% 87.80% 100.00%
DY 4.23 2.47 2.27 2.46 2.75 2.34 2.52 41.02%
  QoQ % 71.26% 8.81% -7.72% -10.55% 17.52% -7.14% -
  Horiz. % 167.86% 98.02% 90.08% 97.62% 109.13% 92.86% 100.00%
P/NAPS 0.00 0.00 4.28 4.00 3.90 4.58 4.24 -
  QoQ % 0.00% 0.00% 7.00% 2.56% -14.85% 8.02% -
  Horiz. % 0.00% 0.00% 100.94% 94.34% 91.98% 108.02% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers