Highlights

[INARI] YoY Cumulative Quarter Result on 2018-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     91.57%    YoY -     -15.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 625,868 749,053 556,628 568,589 449,795 377,957 116,703 32.29%
  YoY % -16.45% 34.57% -2.10% 26.41% 19.01% 223.86% -
  Horiz. % 536.29% 641.85% 476.96% 487.21% 385.42% 323.86% 100.00%
PBT 124,374 151,571 114,328 88,774 73,937 48,623 21,428 34.04%
  YoY % -17.94% 32.58% 28.79% 20.07% 52.06% 126.91% -
  Horiz. % 580.43% 707.35% 533.54% 414.29% 345.05% 226.91% 100.00%
Tax -9,101 -13,808 -3,822 -3,440 -1,004 -2,674 -5,390 9.12%
  YoY % 34.09% -261.28% -11.10% -242.63% 62.45% 50.39% -
  Horiz. % 168.85% 256.18% 70.91% 63.82% 18.63% 49.61% 100.00%
NP 115,273 137,763 110,506 85,334 72,933 45,949 16,038 38.90%
  YoY % -16.33% 24.67% 29.50% 17.00% 58.73% 186.50% -
  Horiz. % 718.75% 858.98% 689.03% 532.07% 454.75% 286.50% 100.00%
NP to SH 115,241 136,989 111,051 86,934 74,080 45,463 16,510 38.22%
  YoY % -15.88% 23.36% 27.74% 17.35% 62.95% 175.37% -
  Horiz. % 698.01% 829.73% 672.63% 526.55% 448.70% 275.37% 100.00%
Tax Rate 7.32 % 9.11 % 3.34 % 3.88 % 1.36 % 5.50 % 25.15 % -18.59%
  YoY % -19.65% 172.75% -13.92% 185.29% -75.27% -78.13% -
  Horiz. % 29.11% 36.22% 13.28% 15.43% 5.41% 21.87% 100.00%
Total Cost 510,595 611,290 446,122 483,255 376,862 332,008 100,665 31.06%
  YoY % -16.47% 37.02% -7.68% 28.23% 13.51% 229.81% -
  Horiz. % 507.22% 607.25% 443.17% 480.06% 374.37% 329.81% 100.00%
Net Worth 1,115,776 978,584 791,766 638,568 333,918 194,432 96,000 50.48%
  YoY % 14.02% 23.60% 23.99% 91.24% 71.74% 102.53% -
  Horiz. % 1,162.27% 1,019.36% 824.76% 665.17% 347.83% 202.53% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 98,825 97,614 46,111 38,180 26,436 13,625 5,716 60.77%
  YoY % 1.24% 111.69% 20.77% 44.43% 94.02% 138.36% -
  Horiz. % 1,728.85% 1,707.65% 806.66% 667.92% 462.47% 238.36% 100.00%
Div Payout % 85.76 % 71.26 % 41.52 % 43.92 % 35.69 % 29.97 % 34.62 % 16.31%
  YoY % 20.35% 71.63% -5.46% 23.06% 19.09% -13.43% -
  Horiz. % 247.72% 205.83% 119.93% 126.86% 103.09% 86.57% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,115,776 978,584 791,766 638,568 333,918 194,432 96,000 50.48%
  YoY % 14.02% 23.60% 23.99% 91.24% 71.74% 102.53% -
  Horiz. % 1,162.27% 1,019.36% 824.76% 665.17% 347.83% 202.53% 100.00%
NOSH 3,187,933 2,033,633 960,648 734,239 587,470 454,175 336,252 45.46%
  YoY % 56.76% 111.69% 30.84% 24.98% 29.35% 35.07% -
  Horiz. % 948.08% 604.79% 285.69% 218.36% 174.71% 135.07% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.42 % 18.39 % 19.85 % 15.01 % 16.21 % 12.16 % 13.74 % 5.00%
  YoY % 0.16% -7.36% 32.25% -7.40% 33.31% -11.50% -
  Horiz. % 134.06% 133.84% 144.47% 109.24% 117.98% 88.50% 100.00%
ROE 10.33 % 14.00 % 14.03 % 13.61 % 22.19 % 23.38 % 17.20 % -8.14%
  YoY % -26.21% -0.21% 3.09% -38.67% -5.09% 35.93% -
  Horiz. % 60.06% 81.40% 81.57% 79.13% 129.01% 135.93% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.63 36.83 57.94 77.44 76.56 83.22 34.71 -9.06%
  YoY % -46.70% -36.43% -25.18% 1.15% -8.00% 139.76% -
  Horiz. % 56.55% 106.11% 166.93% 223.11% 220.57% 239.76% 100.00%
EPS 3.65 6.78 11.56 11.84 12.61 10.01 4.91 -4.82%
  YoY % -46.17% -41.35% -2.36% -6.11% 25.97% 103.87% -
  Horiz. % 74.34% 138.09% 235.44% 241.14% 256.82% 203.87% 100.00%
DPS 3.10 4.80 4.80 5.20 4.50 3.00 1.70 10.53%
  YoY % -35.42% 0.00% -7.69% 15.56% 50.00% 76.47% -
  Horiz. % 182.35% 282.35% 282.35% 305.88% 264.71% 176.47% 100.00%
NAPS 0.3500 0.4812 0.8242 0.8697 0.5684 0.4281 0.2855 3.45%
  YoY % -27.27% -41.62% -5.23% 53.01% 32.77% 49.95% -
  Horiz. % 122.59% 168.55% 288.69% 304.62% 199.09% 149.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,193,150
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.60 23.46 17.43 17.81 14.09 11.84 3.65 32.31%
  YoY % -16.45% 34.60% -2.13% 26.40% 19.00% 224.38% -
  Horiz. % 536.99% 642.74% 477.53% 487.95% 386.03% 324.38% 100.00%
EPS 3.61 4.29 3.48 2.72 2.32 1.42 0.52 38.10%
  YoY % -15.85% 23.28% 27.94% 17.24% 63.38% 173.08% -
  Horiz. % 694.23% 825.00% 669.23% 523.08% 446.15% 273.08% 100.00%
DPS 3.09 3.06 1.44 1.20 0.83 0.43 0.18 60.58%
  YoY % 0.98% 112.50% 20.00% 44.58% 93.02% 138.89% -
  Horiz. % 1,716.67% 1,700.00% 800.00% 666.67% 461.11% 238.89% 100.00%
NAPS 0.3494 0.3065 0.2480 0.2000 0.1046 0.0609 0.0301 50.45%
  YoY % 14.00% 23.59% 24.00% 91.20% 71.76% 102.33% -
  Horiz. % 1,160.80% 1,018.27% 823.92% 664.45% 347.51% 202.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.5000 3.4000 3.3200 4.5800 2.5400 1.6300 0.4000 -
P/RPS 7.64 9.23 5.73 5.91 3.32 1.96 1.15 37.09%
  YoY % -17.23% 61.08% -3.05% 78.01% 69.39% 70.43% -
  Horiz. % 664.35% 802.61% 498.26% 513.91% 288.70% 170.43% 100.00%
P/EPS 41.49 50.47 28.72 38.68 20.14 16.28 8.15 31.14%
  YoY % -17.79% 75.73% -25.75% 92.06% 23.71% 99.75% -
  Horiz. % 509.08% 619.26% 352.39% 474.60% 247.12% 199.75% 100.00%
EY 2.41 1.98 3.48 2.59 4.96 6.14 12.28 -23.76%
  YoY % 21.72% -43.10% 34.36% -47.78% -19.22% -50.00% -
  Horiz. % 19.63% 16.12% 28.34% 21.09% 40.39% 50.00% 100.00%
DY 2.07 1.41 1.45 1.14 1.77 1.84 4.25 -11.29%
  YoY % 46.81% -2.76% 27.19% -35.59% -3.80% -56.71% -
  Horiz. % 48.71% 33.18% 34.12% 26.82% 41.65% 43.29% 100.00%
P/NAPS 4.29 7.07 4.03 5.27 4.47 3.81 1.40 20.51%
  YoY % -39.32% 75.43% -23.53% 17.90% 17.32% 172.14% -
  Horiz. % 306.43% 505.00% 287.86% 376.43% 319.29% 272.14% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 -
Price 1.6100 3.4500 1.9100 3.3900 2.8600 1.9400 0.4250 -
P/RPS 8.20 9.37 3.30 4.38 3.74 2.33 1.22 37.36%
  YoY % -12.49% 183.94% -24.66% 17.11% 60.52% 90.98% -
  Horiz. % 672.13% 768.03% 270.49% 359.02% 306.56% 190.98% 100.00%
P/EPS 44.54 51.22 16.52 28.63 22.68 19.38 8.66 31.37%
  YoY % -13.04% 210.05% -42.30% 26.23% 17.03% 123.79% -
  Horiz. % 514.32% 591.45% 190.76% 330.60% 261.89% 223.79% 100.00%
EY 2.25 1.95 6.05 3.49 4.41 5.16 11.55 -23.85%
  YoY % 15.38% -67.77% 73.35% -20.86% -14.53% -55.32% -
  Horiz. % 19.48% 16.88% 52.38% 30.22% 38.18% 44.68% 100.00%
DY 1.93 1.39 2.51 1.53 1.57 1.55 4.00 -11.43%
  YoY % 38.85% -44.62% 64.05% -2.55% 1.29% -61.25% -
  Horiz. % 48.25% 34.75% 62.75% 38.25% 39.25% 38.75% 100.00%
P/NAPS 4.60 7.17 2.32 3.90 5.03 4.53 1.49 20.66%
  YoY % -35.84% 209.05% -40.51% -22.47% 11.04% 204.03% -
  Horiz. % 308.72% 481.21% 155.70% 261.74% 337.58% 304.03% 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  470  1027 

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 0.06-0.005 
 ARMADA 0.47+0.005 
 NETX 0.02-0.005 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers