Highlights

[INARI] YoY Cumulative Quarter Result on 2018-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     29.72%    YoY -     9.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,152,860 1,376,042 1,176,311 1,043,120 933,099 793,655 241,140 29.78%
  YoY % -16.22% 16.98% 12.77% 11.79% 17.57% 229.13% -
  Horiz. % 478.09% 570.64% 487.81% 432.58% 386.95% 329.13% 100.00%
PBT 216,205 295,458 240,828 153,131 151,967 106,934 43,289 30.73%
  YoY % -26.82% 22.68% 57.27% 0.77% 42.11% 147.02% -
  Horiz. % 499.45% 682.52% 556.33% 353.74% 351.05% 247.02% 100.00%
Tax -23,858 -35,328 -12,105 -6,040 -1,719 -6,535 -2,046 50.56%
  YoY % 32.47% -191.85% -100.41% -251.37% 73.70% -219.40% -
  Horiz. % 1,166.08% 1,726.69% 591.64% 295.21% 84.02% 319.40% 100.00%
NP 192,347 260,130 228,723 147,091 150,248 100,399 41,243 29.24%
  YoY % -26.06% 13.73% 55.50% -2.10% 49.65% 143.43% -
  Horiz. % 466.37% 630.73% 554.57% 356.64% 364.30% 243.43% 100.00%
NP to SH 191,723 249,266 227,853 148,254 152,535 99,220 42,014 28.77%
  YoY % -23.08% 9.40% 53.69% -2.81% 53.73% 136.16% -
  Horiz. % 456.33% 593.29% 542.33% 352.87% 363.06% 236.16% 100.00%
Tax Rate 11.03 % 11.96 % 5.03 % 3.94 % 1.13 % 6.11 % 4.73 % 15.15%
  YoY % -7.78% 137.77% 27.66% 248.67% -81.51% 29.18% -
  Horiz. % 233.19% 252.85% 106.34% 83.30% 23.89% 129.18% 100.00%
Total Cost 960,513 1,115,912 947,588 896,029 782,851 693,256 199,897 29.89%
  YoY % -13.93% 17.76% 5.75% 14.46% 12.92% 246.81% -
  Horiz. % 480.50% 558.24% 474.04% 448.25% 391.63% 346.81% 100.00%
Net Worth 1,128,255 1,073,757 856,594 671,508 472,714 236,542 119,392 45.38%
  YoY % 5.08% 25.35% 27.56% 42.05% 99.84% 98.12% -
  Horiz. % 945.00% 899.35% 717.46% 562.44% 395.93% 198.12% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 166,674 266,771 191,178 78,868 56,992 32,150 15,346 48.79%
  YoY % -37.52% 39.54% 142.40% 38.38% 77.27% 109.50% -
  Horiz. % 1,086.11% 1,738.38% 1,245.78% 513.93% 371.38% 209.50% 100.00%
Div Payout % 86.93 % 107.02 % 83.90 % 53.20 % 37.36 % 32.40 % 36.53 % 15.54%
  YoY % -18.77% 27.56% 57.71% 42.40% 15.31% -11.31% -
  Horiz. % 237.97% 292.96% 229.67% 145.63% 102.27% 88.69% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,128,255 1,073,757 856,594 671,508 472,714 236,542 119,392 45.38%
  YoY % 5.08% 25.35% 27.56% 42.05% 99.84% 98.12% -
  Horiz. % 945.00% 899.35% 717.46% 562.44% 395.93% 198.12% 100.00%
NOSH 3,205,270 3,175,857 1,950,796 938,910 640,361 472,801 341,022 45.25%
  YoY % 0.93% 62.80% 107.77% 46.62% 35.44% 38.64% -
  Horiz. % 939.90% 931.27% 572.04% 275.32% 187.78% 138.64% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 16.68 % 18.90 % 19.44 % 14.10 % 16.10 % 12.65 % 17.10 % -0.41%
  YoY % -11.75% -2.78% 37.87% -12.42% 27.27% -26.02% -
  Horiz. % 97.54% 110.53% 113.68% 82.46% 94.15% 73.98% 100.00%
ROE 16.99 % 23.21 % 26.60 % 22.08 % 32.27 % 41.95 % 35.19 % -11.42%
  YoY % -26.80% -12.74% 20.47% -31.58% -23.08% 19.21% -
  Horiz. % 48.28% 65.96% 75.59% 62.75% 91.70% 119.21% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 35.97 43.33 60.30 111.10 145.71 167.86 70.71 -10.65%
  YoY % -16.99% -28.14% -45.72% -23.75% -13.20% 137.39% -
  Horiz. % 50.87% 61.28% 85.28% 157.12% 206.07% 237.39% 100.00%
EPS 6.06 8.08 11.68 7.76 18.39 20.98 12.32 -11.15%
  YoY % -25.00% -30.82% 50.52% -57.80% -12.35% 70.29% -
  Horiz. % 49.19% 65.58% 94.81% 62.99% 149.27% 170.29% 100.00%
DPS 5.20 8.40 9.80 8.40 8.90 6.80 4.50 2.44%
  YoY % -38.10% -14.29% 16.67% -5.62% 30.88% 51.11% -
  Horiz. % 115.56% 186.67% 217.78% 186.67% 197.78% 151.11% 100.00%
NAPS 0.3520 0.3381 0.4391 0.7152 0.7382 0.5003 0.3501 0.09%
  YoY % 4.11% -23.00% -38.60% -3.12% 47.55% 42.90% -
  Horiz. % 100.54% 96.57% 125.42% 204.28% 210.85% 142.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,193,150
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 36.10 43.09 36.84 32.67 29.22 24.85 7.55 29.78%
  YoY % -16.22% 16.97% 12.76% 11.81% 17.59% 229.14% -
  Horiz. % 478.15% 570.73% 487.95% 432.72% 387.02% 329.14% 100.00%
EPS 6.00 7.81 7.14 4.64 4.78 3.11 1.32 28.69%
  YoY % -23.18% 9.38% 53.88% -2.93% 53.70% 135.61% -
  Horiz. % 454.55% 591.67% 540.91% 351.52% 362.12% 235.61% 100.00%
DPS 5.22 8.35 5.99 2.47 1.78 1.01 0.48 48.82%
  YoY % -37.49% 39.40% 142.51% 38.76% 76.24% 110.42% -
  Horiz. % 1,087.50% 1,739.58% 1,247.92% 514.58% 370.83% 210.42% 100.00%
NAPS 0.3533 0.3363 0.2683 0.2103 0.1480 0.0741 0.0374 45.37%
  YoY % 5.06% 25.34% 27.58% 42.09% 99.73% 98.13% -
  Horiz. % 944.65% 899.20% 717.38% 562.30% 395.72% 198.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.6000 2.2600 2.1100 2.9700 3.2500 3.0300 0.7150 -
P/RPS 4.45 5.22 3.50 2.67 2.23 1.81 1.01 28.02%
  YoY % -14.75% 49.14% 31.09% 19.73% 23.20% 79.21% -
  Horiz. % 440.59% 516.83% 346.53% 264.36% 220.79% 179.21% 100.00%
P/EPS 26.75 28.79 18.07 18.81 13.64 14.44 5.80 29.00%
  YoY % -7.09% 59.32% -3.93% 37.90% -5.54% 148.97% -
  Horiz. % 461.21% 496.38% 311.55% 324.31% 235.17% 248.97% 100.00%
EY 3.74 3.47 5.54 5.32 7.33 6.93 17.23 -22.47%
  YoY % 7.78% -37.36% 4.14% -27.42% 5.77% -59.78% -
  Horiz. % 21.71% 20.14% 32.15% 30.88% 42.54% 40.22% 100.00%
DY 3.25 3.72 4.64 2.83 2.74 2.24 6.29 -10.42%
  YoY % -12.63% -19.83% 63.96% 3.28% 22.32% -64.39% -
  Horiz. % 51.67% 59.14% 73.77% 44.99% 43.56% 35.61% 100.00%
P/NAPS 4.55 6.68 4.81 4.15 4.40 6.06 2.04 14.30%
  YoY % -31.89% 38.88% 15.90% -5.68% -27.39% 197.06% -
  Horiz. % 223.04% 327.45% 235.78% 203.43% 215.69% 297.06% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 -
Price 1.5900 2.3700 2.5000 3.0600 3.1300 3.2300 0.7850 -
P/RPS 4.42 5.47 4.15 2.75 2.15 1.92 1.11 25.88%
  YoY % -19.20% 31.81% 50.91% 27.91% 11.98% 72.97% -
  Horiz. % 398.20% 492.79% 373.87% 247.75% 193.69% 172.97% 100.00%
P/EPS 26.58 30.20 21.40 19.38 13.14 15.39 6.37 26.87%
  YoY % -11.99% 41.12% 10.42% 47.49% -14.62% 141.60% -
  Horiz. % 417.27% 474.10% 335.95% 304.24% 206.28% 241.60% 100.00%
EY 3.76 3.31 4.67 5.16 7.61 6.50 15.69 -21.18%
  YoY % 13.60% -29.12% -9.50% -32.19% 17.08% -58.57% -
  Horiz. % 23.96% 21.10% 29.76% 32.89% 48.50% 41.43% 100.00%
DY 3.27 3.54 3.92 2.75 2.84 2.11 5.73 -8.92%
  YoY % -7.63% -9.69% 42.55% -3.17% 34.60% -63.18% -
  Horiz. % 57.07% 61.78% 68.41% 47.99% 49.56% 36.82% 100.00%
P/NAPS 4.52 7.01 5.69 4.28 4.24 6.46 2.24 12.41%
  YoY % -35.52% 23.20% 32.94% 0.94% -34.37% 188.39% -
  Horiz. % 201.79% 312.95% 254.02% 191.07% 189.29% 288.39% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers