Highlights

[INARI] YoY Annualized Quarter Result on 2016-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     29.52%    YoY -     5.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,266,428 1,302,884 1,492,356 1,126,308 1,099,796 887,532 765,356 8.75%
  YoY % -2.80% -12.70% 32.50% 2.41% 23.92% 15.96% -
  Horiz. % 165.47% 170.23% 194.99% 147.16% 143.70% 115.96% 100.00%
PBT 219,556 259,592 294,672 199,860 175,744 135,792 88,264 16.39%
  YoY % -15.42% -11.90% 47.44% 13.72% 29.42% 53.85% -
  Horiz. % 248.75% 294.11% 333.85% 226.43% 199.11% 153.85% 100.00%
Tax -28,580 -19,120 -19,892 -7,252 -5,788 -1,368 -4,768 34.76%
  YoY % -49.48% 3.88% -174.30% -25.29% -323.10% 71.31% -
  Horiz. % 599.41% 401.01% 417.20% 152.10% 121.39% 28.69% 100.00%
NP 190,976 240,472 274,780 192,608 169,956 134,424 83,496 14.78%
  YoY % -20.58% -12.49% 42.66% 13.33% 26.43% 60.99% -
  Horiz. % 228.72% 288.00% 329.09% 230.68% 203.55% 160.99% 100.00%
NP to SH 190,920 240,620 273,504 192,016 182,036 135,024 84,136 14.63%
  YoY % -20.65% -12.02% 42.44% 5.48% 34.82% 60.48% -
  Horiz. % 226.92% 285.99% 325.07% 228.22% 216.36% 160.48% 100.00%
Tax Rate 13.02 % 7.37 % 6.75 % 3.63 % 3.29 % 1.01 % 5.40 % 15.79%
  YoY % 76.66% 9.19% 85.95% 10.33% 225.74% -81.30% -
  Horiz. % 241.11% 136.48% 125.00% 67.22% 60.93% 18.70% 100.00%
Total Cost 1,075,452 1,062,412 1,217,576 933,700 929,840 753,108 681,860 7.89%
  YoY % 1.23% -12.74% 30.40% 0.42% 23.47% 10.45% -
  Horiz. % 157.72% 155.81% 178.57% 136.93% 136.37% 110.45% 100.00%
Net Worth 1,140,138 1,092,184 907,937 718,239 608,026 297,390 174,281 36.74%
  YoY % 4.39% 20.29% 26.41% 18.13% 104.45% 70.64% -
  Horiz. % 654.19% 626.68% 520.96% 412.11% 348.88% 170.64% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 165,283 201,672 184,474 114,979 81,682 49,508 26,909 35.31%
  YoY % -18.04% 9.32% 60.44% 40.76% 64.99% 83.98% -
  Horiz. % 614.23% 749.46% 685.55% 427.29% 303.55% 183.98% 100.00%
Div Payout % 86.57 % 83.81 % 67.45 % 59.88 % 44.87 % 36.67 % 31.98 % 18.05%
  YoY % 3.29% 24.26% 12.64% 33.45% 22.36% 14.67% -
  Horiz. % 270.70% 262.07% 210.91% 187.24% 140.31% 114.67% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,140,138 1,092,184 907,937 718,239 608,026 297,390 174,281 36.74%
  YoY % 4.39% 20.29% 26.41% 18.13% 104.45% 70.64% -
  Horiz. % 654.19% 626.68% 520.96% 412.11% 348.88% 170.64% 100.00%
NOSH 3,178,530 3,151,139 2,005,161 958,163 729,310 562,600 448,486 38.57%
  YoY % 0.87% 57.15% 109.27% 31.38% 29.63% 25.44% -
  Horiz. % 708.72% 702.62% 447.10% 213.64% 162.62% 125.44% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.08 % 18.46 % 18.41 % 17.10 % 15.45 % 15.15 % 10.91 % 5.54%
  YoY % -18.31% 0.27% 7.66% 10.68% 1.98% 38.86% -
  Horiz. % 138.22% 169.20% 168.74% 156.74% 141.61% 138.86% 100.00%
ROE 16.75 % 22.03 % 30.12 % 26.73 % 29.94 % 45.40 % 48.28 % -16.17%
  YoY % -23.97% -26.86% 12.68% -10.72% -34.05% -5.97% -
  Horiz. % 34.69% 45.63% 62.39% 55.36% 62.01% 94.03% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 39.84 41.35 74.43 117.55 150.80 157.76 170.65 -21.52%
  YoY % -3.65% -44.44% -36.68% -22.05% -4.41% -7.55% -
  Horiz. % 23.35% 24.23% 43.62% 68.88% 88.37% 92.45% 100.00%
EPS 6.00 7.64 13.64 20.04 24.96 24.00 18.76 -17.30%
  YoY % -21.47% -43.99% -31.94% -19.71% 4.00% 27.93% -
  Horiz. % 31.98% 40.72% 72.71% 106.82% 133.05% 127.93% 100.00%
DPS 5.20 6.40 9.20 12.00 11.20 8.80 6.00 -2.36%
  YoY % -18.75% -30.43% -23.33% 7.14% 27.27% 46.67% -
  Horiz. % 86.67% 106.67% 153.33% 200.00% 186.67% 146.67% 100.00%
NAPS 0.3587 0.3466 0.4528 0.7496 0.8337 0.5286 0.3886 -1.32%
  YoY % 3.49% -23.45% -39.59% -10.09% 57.72% 36.03% -
  Horiz. % 92.31% 89.19% 116.52% 192.90% 214.54% 136.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,224,628
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 39.27 40.40 46.28 34.93 34.11 27.52 23.73 8.75%
  YoY % -2.80% -12.71% 32.49% 2.40% 23.95% 15.97% -
  Horiz. % 165.49% 170.25% 195.03% 147.20% 143.74% 115.97% 100.00%
EPS 5.92 7.46 8.48 5.95 5.65 4.19 2.61 14.62%
  YoY % -20.64% -12.03% 42.52% 5.31% 34.84% 60.54% -
  Horiz. % 226.82% 285.82% 324.90% 227.97% 216.48% 160.54% 100.00%
DPS 5.13 6.25 5.72 3.57 2.53 1.54 0.83 35.45%
  YoY % -17.92% 9.27% 60.22% 41.11% 64.29% 85.54% -
  Horiz. % 618.07% 753.01% 689.16% 430.12% 304.82% 185.54% 100.00%
NAPS 0.3536 0.3387 0.2816 0.2227 0.1886 0.0922 0.0540 36.76%
  YoY % 4.40% 20.28% 26.45% 18.08% 104.56% 70.74% -
  Horiz. % 654.81% 627.22% 521.48% 412.41% 349.26% 170.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.8200 2.2800 2.5400 3.3200 3.3900 3.2300 1.0200 -
P/RPS 4.57 5.51 3.41 2.82 2.25 2.05 0.60 40.25%
  YoY % -17.06% 61.58% 20.92% 25.33% 9.76% 241.67% -
  Horiz. % 761.67% 918.33% 568.33% 470.00% 375.00% 341.67% 100.00%
P/EPS 30.30 29.86 18.62 16.57 13.58 13.46 5.44 33.12%
  YoY % 1.47% 60.37% 12.37% 22.02% 0.89% 147.43% -
  Horiz. % 556.99% 548.90% 342.28% 304.60% 249.63% 247.43% 100.00%
EY 3.30 3.35 5.37 6.04 7.36 7.43 18.39 -24.89%
  YoY % -1.49% -37.62% -11.09% -17.93% -0.94% -59.60% -
  Horiz. % 17.94% 18.22% 29.20% 32.84% 40.02% 40.40% 100.00%
DY 2.86 2.81 3.62 3.61 3.30 2.72 5.88 -11.31%
  YoY % 1.78% -22.38% 0.28% 9.39% 21.32% -53.74% -
  Horiz. % 48.64% 47.79% 61.56% 61.39% 56.12% 46.26% 100.00%
P/NAPS 5.07 6.58 5.61 4.43 4.07 6.11 2.62 11.63%
  YoY % -22.95% 17.29% 26.64% 8.85% -33.39% 133.21% -
  Horiz. % 193.51% 251.15% 214.12% 169.08% 155.34% 233.21% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 -
Price 1.9500 1.7100 2.8300 3.3000 3.8200 2.8800 1.5200 -
P/RPS 4.89 4.14 3.80 2.81 2.53 1.83 0.89 32.82%
  YoY % 18.12% 8.95% 35.23% 11.07% 38.25% 105.62% -
  Horiz. % 549.44% 465.17% 426.97% 315.73% 284.27% 205.62% 100.00%
P/EPS 32.46 22.39 20.75 16.47 15.30 12.00 8.10 26.02%
  YoY % 44.98% 7.90% 25.99% 7.65% 27.50% 48.15% -
  Horiz. % 400.74% 276.42% 256.17% 203.33% 188.89% 148.15% 100.00%
EY 3.08 4.47 4.82 6.07 6.53 8.33 12.34 -20.64%
  YoY % -31.10% -7.26% -20.59% -7.04% -21.61% -32.50% -
  Horiz. % 24.96% 36.22% 39.06% 49.19% 52.92% 67.50% 100.00%
DY 2.67 3.74 3.25 3.64 2.93 3.06 3.95 -6.32%
  YoY % -28.61% 15.08% -10.71% 24.23% -4.25% -22.53% -
  Horiz. % 67.59% 94.68% 82.28% 92.15% 74.18% 77.47% 100.00%
P/NAPS 5.44 4.93 6.25 4.40 4.58 5.45 3.91 5.66%
  YoY % 10.34% -21.12% 42.05% -3.93% -15.96% 39.39% -
  Horiz. % 139.13% 126.09% 159.85% 112.53% 117.14% 139.39% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers