Highlights

[INARI] YoY Annualized Quarter Result on 2017-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     5.34%    YoY -     53.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,057,951 1,152,860 1,376,042 1,176,311 1,043,120 933,099 793,655 4.90%
  YoY % -8.23% -16.22% 16.98% 12.77% 11.79% 17.57% -
  Horiz. % 133.30% 145.26% 173.38% 148.21% 131.43% 117.57% 100.00%
PBT 172,364 216,205 295,458 240,828 153,131 151,967 106,934 8.27%
  YoY % -20.28% -26.82% 22.68% 57.27% 0.77% 42.11% -
  Horiz. % 161.19% 202.19% 276.30% 225.21% 143.20% 142.11% 100.00%
Tax -15,924 -23,858 -35,328 -12,105 -6,040 -1,719 -6,535 15.99%
  YoY % 33.26% 32.47% -191.85% -100.41% -251.37% 73.70% -
  Horiz. % 243.67% 365.08% 540.60% 185.23% 92.43% 26.30% 100.00%
NP 156,440 192,347 260,130 228,723 147,091 150,248 100,399 7.66%
  YoY % -18.67% -26.06% 13.73% 55.50% -2.10% 49.65% -
  Horiz. % 155.82% 191.58% 259.10% 227.81% 146.51% 149.65% 100.00%
NP to SH 155,750 191,723 249,266 227,853 148,254 152,535 99,220 7.80%
  YoY % -18.76% -23.08% 9.40% 53.69% -2.81% 53.73% -
  Horiz. % 156.97% 193.23% 251.23% 229.64% 149.42% 153.73% 100.00%
Tax Rate 9.24 % 11.03 % 11.96 % 5.03 % 3.94 % 1.13 % 6.11 % 7.13%
  YoY % -16.23% -7.78% 137.77% 27.66% 248.67% -81.51% -
  Horiz. % 151.23% 180.52% 195.74% 82.32% 64.48% 18.49% 100.00%
Total Cost 901,511 960,513 1,115,912 947,588 896,029 782,851 693,256 4.47%
  YoY % -6.14% -13.93% 17.76% 5.75% 14.46% 12.92% -
  Horiz. % 130.04% 138.55% 160.97% 136.69% 129.25% 112.92% 100.00%
Net Worth 1,202,337 1,128,255 1,073,757 856,594 671,508 472,714 236,542 31.09%
  YoY % 6.57% 5.08% 25.35% 27.56% 42.05% 99.84% -
  Horiz. % 508.30% 476.98% 453.94% 362.13% 283.89% 199.84% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 142,710 166,674 266,771 191,178 78,868 56,992 32,150 28.17%
  YoY % -14.38% -37.52% 39.54% 142.40% 38.38% 77.27% -
  Horiz. % 443.88% 518.42% 829.76% 594.64% 245.31% 177.27% 100.00%
Div Payout % 91.63 % 86.93 % 107.02 % 83.90 % 53.20 % 37.36 % 32.40 % 18.90%
  YoY % 5.41% -18.77% 27.56% 57.71% 42.40% 15.31% -
  Horiz. % 282.81% 268.30% 330.31% 258.95% 164.20% 115.31% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,202,337 1,128,255 1,073,757 856,594 671,508 472,714 236,542 31.09%
  YoY % 6.57% 5.08% 25.35% 27.56% 42.05% 99.84% -
  Horiz. % 508.30% 476.98% 453.94% 362.13% 283.89% 199.84% 100.00%
NOSH 3,243,425 3,205,270 3,175,857 1,950,796 938,910 640,361 472,801 37.80%
  YoY % 1.19% 0.93% 62.80% 107.77% 46.62% 35.44% -
  Horiz. % 686.00% 677.93% 671.71% 412.60% 198.58% 135.44% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 14.79 % 16.68 % 18.90 % 19.44 % 14.10 % 16.10 % 12.65 % 2.64%
  YoY % -11.33% -11.75% -2.78% 37.87% -12.42% 27.27% -
  Horiz. % 116.92% 131.86% 149.41% 153.68% 111.46% 127.27% 100.00%
ROE 12.95 % 16.99 % 23.21 % 26.60 % 22.08 % 32.27 % 41.95 % -17.78%
  YoY % -23.78% -26.80% -12.74% 20.47% -31.58% -23.08% -
  Horiz. % 30.87% 40.50% 55.33% 63.41% 52.63% 76.92% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 32.62 35.97 43.33 60.30 111.10 145.71 167.86 -23.87%
  YoY % -9.31% -16.99% -28.14% -45.72% -23.75% -13.20% -
  Horiz. % 19.43% 21.43% 25.81% 35.92% 66.19% 86.80% 100.00%
EPS 4.85 6.06 8.08 11.68 7.76 18.39 20.98 -21.64%
  YoY % -19.97% -25.00% -30.82% 50.52% -57.80% -12.35% -
  Horiz. % 23.12% 28.88% 38.51% 55.67% 36.99% 87.65% 100.00%
DPS 4.40 5.20 8.40 9.80 8.40 8.90 6.80 -6.99%
  YoY % -15.38% -38.10% -14.29% 16.67% -5.62% 30.88% -
  Horiz. % 64.71% 76.47% 123.53% 144.12% 123.53% 130.88% 100.00%
NAPS 0.3707 0.3520 0.3381 0.4391 0.7152 0.7382 0.5003 -4.87%
  YoY % 5.31% 4.11% -23.00% -38.60% -3.12% 47.55% -
  Horiz. % 74.10% 70.36% 67.58% 87.77% 142.95% 147.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,306,730
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 31.99 34.86 41.61 35.57 31.55 28.22 24.00 4.90%
  YoY % -8.23% -16.22% 16.98% 12.74% 11.80% 17.58% -
  Horiz. % 133.29% 145.25% 173.38% 148.21% 131.46% 117.58% 100.00%
EPS 4.71 5.80 7.54 6.89 4.48 4.61 3.00 7.80%
  YoY % -18.79% -23.08% 9.43% 53.79% -2.82% 53.67% -
  Horiz. % 157.00% 193.33% 251.33% 229.67% 149.33% 153.67% 100.00%
DPS 4.32 5.04 8.07 5.78 2.39 1.72 0.97 28.24%
  YoY % -14.29% -37.55% 39.62% 141.84% 38.95% 77.32% -
  Horiz. % 445.36% 519.59% 831.96% 595.88% 246.39% 177.32% 100.00%
NAPS 0.3636 0.3412 0.3247 0.2590 0.2031 0.1430 0.0715 31.10%
  YoY % 6.57% 5.08% 25.37% 27.52% 42.03% 100.00% -
  Horiz. % 508.53% 477.20% 454.13% 362.24% 284.06% 200.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.6900 1.6000 2.2600 2.1100 2.9700 3.2500 3.0300 -
P/RPS 5.18 4.45 5.22 3.50 2.67 2.23 1.81 19.13%
  YoY % 16.40% -14.75% 49.14% 31.09% 19.73% 23.20% -
  Horiz. % 286.19% 245.86% 288.40% 193.37% 147.51% 123.20% 100.00%
P/EPS 35.19 26.75 28.79 18.07 18.81 13.64 14.44 15.99%
  YoY % 31.55% -7.09% 59.32% -3.93% 37.90% -5.54% -
  Horiz. % 243.70% 185.25% 199.38% 125.14% 130.26% 94.46% 100.00%
EY 2.84 3.74 3.47 5.54 5.32 7.33 6.93 -13.80%
  YoY % -24.06% 7.78% -37.36% 4.14% -27.42% 5.77% -
  Horiz. % 40.98% 53.97% 50.07% 79.94% 76.77% 105.77% 100.00%
DY 2.60 3.25 3.72 4.64 2.83 2.74 2.24 2.51%
  YoY % -20.00% -12.63% -19.83% 63.96% 3.28% 22.32% -
  Horiz. % 116.07% 145.09% 166.07% 207.14% 126.34% 122.32% 100.00%
P/NAPS 4.56 4.55 6.68 4.81 4.15 4.40 6.06 -4.63%
  YoY % 0.22% -31.89% 38.88% 15.90% -5.68% -27.39% -
  Horiz. % 75.25% 75.08% 110.23% 79.37% 68.48% 72.61% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 -
Price 2.2400 1.5900 2.3700 2.5000 3.0600 3.1300 3.2300 -
P/RPS 6.87 4.42 5.47 4.15 2.75 2.15 1.92 23.65%
  YoY % 55.43% -19.20% 31.81% 50.91% 27.91% 11.98% -
  Horiz. % 357.81% 230.21% 284.90% 216.15% 143.23% 111.98% 100.00%
P/EPS 46.65 26.58 30.20 21.40 19.38 13.14 15.39 20.28%
  YoY % 75.51% -11.99% 41.12% 10.42% 47.49% -14.62% -
  Horiz. % 303.12% 172.71% 196.23% 139.05% 125.93% 85.38% 100.00%
EY 2.14 3.76 3.31 4.67 5.16 7.61 6.50 -16.89%
  YoY % -43.09% 13.60% -29.12% -9.50% -32.19% 17.08% -
  Horiz. % 32.92% 57.85% 50.92% 71.85% 79.38% 117.08% 100.00%
DY 1.96 3.27 3.54 3.92 2.75 2.84 2.11 -1.22%
  YoY % -40.06% -7.63% -9.69% 42.55% -3.17% 34.60% -
  Horiz. % 92.89% 154.98% 167.77% 185.78% 130.33% 134.60% 100.00%
P/NAPS 6.04 4.52 7.01 5.69 4.28 4.24 6.46 -1.11%
  YoY % 33.63% -35.52% 23.20% 32.94% 0.94% -34.37% -
  Horiz. % 93.50% 69.97% 108.51% 88.08% 66.25% 65.63% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS