Highlights

[INARI] QoQ TTM Result on 2017-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 16-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     17.27%    YoY -     35.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,368,736 1,267,823 1,176,311 1,087,871 1,031,159 1,049,748 1,043,120 19.80%
  QoQ % 7.96% 7.78% 8.13% 5.50% -1.77% 0.64% -
  Horiz. % 131.22% 121.54% 112.77% 104.29% 98.85% 100.64% 100.00%
PBT 278,071 264,531 240,828 209,931 178,685 159,160 153,131 48.68%
  QoQ % 5.12% 9.84% 14.72% 17.49% 12.27% 3.94% -
  Horiz. % 181.59% 172.75% 157.27% 137.09% 116.69% 103.94% 100.00%
Tax -22,091 -15,265 -12,105 -8,249 -6,422 -6,406 -6,040 136.82%
  QoQ % -44.72% -26.10% -46.75% -28.45% -0.25% -6.06% -
  Horiz. % 365.75% 252.73% 200.41% 136.57% 106.32% 106.06% 100.00%
NP 255,980 249,266 228,723 201,682 172,263 152,754 147,091 44.54%
  QoQ % 2.69% 8.98% 13.41% 17.08% 12.77% 3.85% -
  Horiz. % 174.03% 169.46% 155.50% 137.11% 117.11% 103.85% 100.00%
NP to SH 253,791 248,225 227,853 202,147 172,371 150,749 148,254 42.96%
  QoQ % 2.24% 8.94% 12.72% 17.27% 14.34% 1.68% -
  Horiz. % 171.19% 167.43% 153.69% 136.35% 116.27% 101.68% 100.00%
Tax Rate 7.94 % 5.77 % 5.03 % 3.93 % 3.59 % 4.02 % 3.94 % 59.34%
  QoQ % 37.61% 14.71% 27.99% 9.47% -10.70% 2.03% -
  Horiz. % 201.52% 146.45% 127.66% 99.75% 91.12% 102.03% 100.00%
Total Cost 1,112,756 1,018,557 947,588 886,189 858,896 896,994 896,029 15.49%
  QoQ % 9.25% 7.49% 6.93% 3.18% -4.25% 0.11% -
  Horiz. % 124.19% 113.67% 105.75% 98.90% 95.86% 100.11% 100.00%
Net Worth 978,584 907,937 870,558 830,568 0 0 719,127 22.73%
  QoQ % 7.78% 4.29% 4.81% 0.00% 0.00% 0.00% -
  Horiz. % 136.08% 126.26% 121.06% 115.50% 0.00% 0.00% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 195,446 161,957 144,583 111,191 77,858 78,228 69,903 98.09%
  QoQ % 20.68% 12.02% 30.03% 42.81% -0.47% 11.91% -
  Horiz. % 279.59% 231.69% 206.83% 159.06% 111.38% 111.91% 100.00%
Div Payout % 77.01 % 65.25 % 63.45 % 55.01 % 45.17 % 51.89 % 47.15 % 38.57%
  QoQ % 18.02% 2.84% 15.34% 21.78% -12.95% 10.05% -
  Horiz. % 163.33% 138.39% 134.57% 116.67% 95.80% 110.05% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 978,584 907,937 870,558 830,568 0 0 719,127 22.73%
  QoQ % 7.78% 4.29% 4.81% 0.00% 0.00% 0.00% -
  Horiz. % 136.08% 126.26% 121.06% 115.50% 0.00% 0.00% 100.00%
NOSH 2,033,633 2,005,161 1,982,598 1,953,358 964,021 958,163 1,005,491 59.72%
  QoQ % 1.42% 1.14% 1.50% 102.63% 0.61% -4.71% -
  Horiz. % 202.25% 199.42% 197.18% 194.27% 95.88% 95.29% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.70 % 19.66 % 19.44 % 18.54 % 16.71 % 14.55 % 14.10 % 20.65%
  QoQ % -4.88% 1.13% 4.85% 10.95% 14.85% 3.19% -
  Horiz. % 132.62% 139.43% 137.87% 131.49% 118.51% 103.19% 100.00%
ROE 25.93 % 27.34 % 26.17 % 24.34 % - % - % 20.62 % 16.46%
  QoQ % -5.16% 4.47% 7.52% 0.00% 0.00% 0.00% -
  Horiz. % 125.75% 132.59% 126.92% 118.04% 0.00% 0.00% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.30 63.23 59.33 55.69 106.96 109.56 103.74 -25.00%
  QoQ % 6.44% 6.57% 6.54% -47.93% -2.37% 5.61% -
  Horiz. % 64.87% 60.95% 57.19% 53.68% 103.10% 105.61% 100.00%
EPS 12.48 12.38 11.49 10.35 17.88 15.73 14.74 -10.48%
  QoQ % 0.81% 7.75% 11.01% -42.11% 13.67% 6.72% -
  Horiz. % 84.67% 83.99% 77.95% 70.22% 121.30% 106.72% 100.00%
DPS 9.61 8.08 7.29 5.69 8.08 8.16 6.95 24.04%
  QoQ % 18.94% 10.84% 28.12% -29.58% -0.98% 17.41% -
  Horiz. % 138.27% 116.26% 104.89% 81.87% 116.26% 117.41% 100.00%
NAPS 0.4812 0.4528 0.4391 0.4252 0.0000 0.0000 0.7152 -23.16%
  QoQ % 6.27% 3.12% 3.27% 0.00% 0.00% 0.00% -
  Horiz. % 67.28% 63.31% 61.40% 59.45% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.95 39.79 36.92 34.14 32.36 32.94 32.74 19.78%
  QoQ % 7.94% 7.77% 8.14% 5.50% -1.76% 0.61% -
  Horiz. % 131.19% 121.53% 112.77% 104.28% 98.84% 100.61% 100.00%
EPS 7.96 7.79 7.15 6.34 5.41 4.73 4.65 42.96%
  QoQ % 2.18% 8.95% 12.78% 17.19% 14.38% 1.72% -
  Horiz. % 171.18% 167.53% 153.76% 136.34% 116.34% 101.72% 100.00%
DPS 6.13 5.08 4.54 3.49 2.44 2.46 2.19 98.24%
  QoQ % 20.67% 11.89% 30.09% 43.03% -0.81% 12.33% -
  Horiz. % 279.91% 231.96% 207.31% 159.36% 111.42% 112.33% 100.00%
NAPS 0.3071 0.2849 0.2732 0.2607 0.0000 0.0000 0.2257 22.72%
  QoQ % 7.79% 4.28% 4.79% 0.00% 0.00% 0.00% -
  Horiz. % 136.07% 126.23% 121.05% 115.51% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.4000 2.5400 2.1100 2.0400 3.3200 3.3200 2.9700 -
P/RPS 5.05 4.02 3.56 3.66 3.10 3.03 2.86 45.94%
  QoQ % 25.62% 12.92% -2.73% 18.06% 2.31% 5.94% -
  Horiz. % 176.57% 140.56% 124.48% 127.97% 108.39% 105.94% 100.00%
P/EPS 27.24 20.52 18.36 19.71 18.57 21.10 20.14 22.23%
  QoQ % 32.75% 11.76% -6.85% 6.14% -11.99% 4.77% -
  Horiz. % 135.25% 101.89% 91.16% 97.86% 92.20% 104.77% 100.00%
EY 3.67 4.87 5.45 5.07 5.39 4.74 4.96 -18.15%
  QoQ % -24.64% -10.64% 7.50% -5.94% 13.71% -4.44% -
  Horiz. % 73.99% 98.19% 109.88% 102.22% 108.67% 95.56% 100.00%
DY 2.83 3.18 3.46 2.79 2.43 2.46 2.34 13.47%
  QoQ % -11.01% -8.09% 24.01% 14.81% -1.22% 5.13% -
  Horiz. % 120.94% 135.90% 147.86% 119.23% 103.85% 105.13% 100.00%
P/NAPS 7.07 5.61 4.81 4.80 0.00 0.00 4.15 42.50%
  QoQ % 26.02% 16.63% 0.21% 0.00% 0.00% 0.00% -
  Horiz. % 170.36% 135.18% 115.90% 115.66% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 -
Price 3.4500 2.8300 2.5000 2.1800 1.9100 3.3000 3.0600 -
P/RPS 5.13 4.48 4.21 3.91 1.79 3.01 2.95 44.46%
  QoQ % 14.51% 6.41% 7.67% 118.44% -40.53% 2.03% -
  Horiz. % 173.90% 151.86% 142.71% 132.54% 60.68% 102.03% 100.00%
P/EPS 27.64 22.86 21.75 21.07 10.68 20.97 20.75 21.00%
  QoQ % 20.91% 5.10% 3.23% 97.28% -49.07% 1.06% -
  Horiz. % 133.20% 110.17% 104.82% 101.54% 51.47% 101.06% 100.00%
EY 3.62 4.37 4.60 4.75 9.36 4.77 4.82 -17.33%
  QoQ % -17.16% -5.00% -3.16% -49.25% 96.23% -1.04% -
  Horiz. % 75.10% 90.66% 95.44% 98.55% 194.19% 98.96% 100.00%
DY 2.79 2.85 2.92 2.61 4.23 2.47 2.27 14.70%
  QoQ % -2.11% -2.40% 11.88% -38.30% 71.26% 8.81% -
  Horiz. % 122.91% 125.55% 128.63% 114.98% 186.34% 108.81% 100.00%
P/NAPS 7.17 6.25 5.69 5.13 0.00 0.00 4.28 40.92%
  QoQ % 14.72% 9.84% 10.92% 0.00% 0.00% 0.00% -
  Horiz. % 167.52% 146.03% 132.94% 119.86% 0.00% 0.00% 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.
 


 

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