Highlights

[INARI] YoY Cumulative Quarter Result on 2016-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     24.62%    YoY -     -3.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 882,190 1,074,880 830,661 785,910 678,083 569,771 173,479 31.12%
  YoY % -17.93% 29.40% 5.69% 15.90% 19.01% 228.44% -
  Horiz. % 508.53% 619.60% 478.83% 453.03% 390.87% 328.44% 100.00%
PBT 166,944 214,057 168,605 111,805 111,898 75,796 29,752 33.29%
  YoY % -22.01% 26.96% 50.80% -0.08% 47.63% 154.76% -
  Horiz. % 561.12% 719.47% 566.70% 375.79% 376.10% 254.76% 100.00%
Tax -12,924 -20,789 -5,937 -3,728 -1,772 -4,349 -1,277 47.05%
  YoY % 37.83% -250.16% -59.25% -110.38% 59.26% -240.56% -
  Horiz. % 1,012.06% 1,627.96% 464.92% 291.93% 138.76% 340.56% 100.00%
NP 154,020 193,268 162,668 108,077 110,126 71,447 28,475 32.47%
  YoY % -20.31% 18.81% 50.51% -1.86% 54.14% 150.91% -
  Horiz. % 540.90% 678.73% 571.27% 379.55% 386.75% 250.91% 100.00%
NP to SH 153,429 192,163 162,229 108,336 112,158 70,429 28,898 32.06%
  YoY % -20.16% 18.45% 49.75% -3.41% 59.25% 143.72% -
  Horiz. % 530.93% 664.97% 561.38% 374.89% 388.12% 243.72% 100.00%
Tax Rate 7.74 % 9.71 % 3.52 % 3.33 % 1.58 % 5.74 % 4.29 % 10.33%
  YoY % -20.29% 175.85% 5.71% 110.76% -72.47% 33.80% -
  Horiz. % 180.42% 226.34% 82.05% 77.62% 36.83% 133.80% 100.00%
Total Cost 728,170 881,612 667,993 677,833 567,957 498,324 145,004 30.84%
  YoY % -17.40% 31.98% -1.45% 19.35% 13.97% 243.66% -
  Horiz. % 502.17% 607.99% 460.67% 467.46% 391.68% 343.66% 100.00%
Net Worth 1,107,854 1,026,872 824,131 634,339 426,585 216,010 108,426 47.28%
  YoY % 7.89% 24.60% 29.92% 48.70% 97.48% 99.22% -
  Horiz. % 1,021.76% 947.07% 760.08% 585.04% 393.43% 199.22% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 130,936 134,067 135,675 57,853 39,755 23,152 11,774 49.37%
  YoY % -2.33% -1.19% 134.51% 45.53% 71.71% 96.63% -
  Horiz. % 1,112.04% 1,138.62% 1,152.28% 491.35% 337.64% 196.63% 100.00%
Div Payout % 85.34 % 69.77 % 83.63 % 53.40 % 35.45 % 32.87 % 40.75 % 13.10%
  YoY % 22.32% -16.57% 56.61% 50.63% 7.85% -19.34% -
  Horiz. % 209.42% 171.21% 205.23% 131.04% 86.99% 80.66% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,107,854 1,026,872 824,131 634,339 426,585 216,010 108,426 47.28%
  YoY % 7.89% 24.60% 29.92% 48.70% 97.48% 99.22% -
  Horiz. % 1,021.76% 947.07% 760.08% 585.04% 393.43% 199.22% 100.00%
NOSH 3,193,585 2,094,803 1,938,219 933,126 602,352 463,044 336,414 45.49%
  YoY % 52.45% 8.08% 107.71% 54.91% 30.09% 37.64% -
  Horiz. % 949.30% 622.69% 576.14% 277.37% 179.05% 137.64% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 17.46 % 17.98 % 19.58 % 13.75 % 16.24 % 12.54 % 16.41 % 1.04%
  YoY % -2.89% -8.17% 42.40% -15.33% 29.51% -23.58% -
  Horiz. % 106.40% 109.57% 119.32% 83.79% 98.96% 76.42% 100.00%
ROE 13.85 % 18.71 % 19.68 % 17.08 % 26.29 % 32.60 % 26.65 % -10.33%
  YoY % -25.98% -4.93% 15.22% -35.03% -19.36% 22.33% -
  Horiz. % 51.97% 70.21% 73.85% 64.09% 98.65% 122.33% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 27.62 51.31 42.86 84.22 112.57 123.05 51.57 -9.88%
  YoY % -46.17% 19.72% -49.11% -25.18% -8.52% 138.61% -
  Horiz. % 53.56% 99.50% 83.11% 163.31% 218.29% 238.61% 100.00%
EPS 4.85 9.45 8.37 11.61 18.62 15.21 8.59 -9.08%
  YoY % -48.68% 12.90% -27.91% -37.65% 22.42% 77.07% -
  Horiz. % 56.46% 110.01% 97.44% 135.16% 216.76% 177.07% 100.00%
DPS 4.10 6.40 7.00 6.20 6.60 5.00 3.50 2.67%
  YoY % -35.94% -8.57% 12.90% -6.06% 32.00% 42.86% -
  Horiz. % 117.14% 182.86% 200.00% 177.14% 188.57% 142.86% 100.00%
NAPS 0.3469 0.4902 0.4252 0.6798 0.7082 0.4665 0.3223 1.23%
  YoY % -29.23% 15.29% -37.45% -4.01% 51.81% 44.74% -
  Horiz. % 107.63% 152.09% 131.93% 210.92% 219.73% 144.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,193,150
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 27.63 33.66 26.01 24.61 21.24 17.84 5.43 31.13%
  YoY % -17.91% 29.41% 5.69% 15.87% 19.06% 228.55% -
  Horiz. % 508.84% 619.89% 479.01% 453.22% 391.16% 328.55% 100.00%
EPS 4.80 6.02 5.08 3.39 3.51 2.21 0.90 32.16%
  YoY % -20.27% 18.50% 49.85% -3.42% 58.82% 145.56% -
  Horiz. % 533.33% 668.89% 564.44% 376.67% 390.00% 245.56% 100.00%
DPS 4.10 4.20 4.25 1.81 1.25 0.73 0.37 49.29%
  YoY % -2.38% -1.18% 134.81% 44.80% 71.23% 97.30% -
  Horiz. % 1,108.11% 1,135.14% 1,148.65% 489.19% 337.84% 197.30% 100.00%
NAPS 0.3469 0.3216 0.2581 0.1987 0.1336 0.0676 0.0340 47.25%
  YoY % 7.87% 24.60% 29.89% 48.73% 97.63% 98.82% -
  Horiz. % 1,020.29% 945.88% 759.12% 584.41% 392.94% 198.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.5700 2.7500 2.0400 3.2200 3.3100 2.6900 0.4350 -
P/RPS 5.68 5.36 4.76 3.82 2.94 2.19 0.84 37.49%
  YoY % 5.97% 12.61% 24.61% 29.93% 34.25% 160.71% -
  Horiz. % 676.19% 638.10% 566.67% 454.76% 350.00% 260.71% 100.00%
P/EPS 32.68 29.98 24.37 27.73 17.78 17.69 5.06 36.45%
  YoY % 9.01% 23.02% -12.12% 55.96% 0.51% 249.60% -
  Horiz. % 645.85% 592.49% 481.62% 548.02% 351.38% 349.60% 100.00%
EY 3.06 3.34 4.10 3.61 5.63 5.65 19.75 -26.70%
  YoY % -8.38% -18.54% 13.57% -35.88% -0.35% -71.39% -
  Horiz. % 15.49% 16.91% 20.76% 18.28% 28.51% 28.61% 100.00%
DY 2.61 2.33 3.43 1.93 1.99 1.86 8.05 -17.11%
  YoY % 12.02% -32.07% 77.72% -3.02% 6.99% -76.89% -
  Horiz. % 32.42% 28.94% 42.61% 23.98% 24.72% 23.11% 100.00%
P/NAPS 4.53 5.61 4.80 4.74 4.67 5.77 1.35 22.35%
  YoY % -19.25% 16.87% 1.27% 1.50% -19.06% 327.41% -
  Horiz. % 335.56% 415.56% 355.56% 351.11% 345.93% 427.41% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 -
Price 1.3200 2.1600 2.1800 2.7200 3.3200 2.8400 0.5950 -
P/RPS 4.78 4.21 5.09 3.23 2.95 2.31 1.15 26.79%
  YoY % 13.54% -17.29% 57.59% 9.49% 27.71% 100.87% -
  Horiz. % 415.65% 366.09% 442.61% 280.87% 256.52% 200.87% 100.00%
P/EPS 27.48 23.55 26.05 23.43 17.83 18.67 6.93 25.80%
  YoY % 16.69% -9.60% 11.18% 31.41% -4.50% 169.41% -
  Horiz. % 396.54% 339.83% 375.90% 338.10% 257.29% 269.41% 100.00%
EY 3.64 4.25 3.84 4.27 5.61 5.36 14.44 -20.51%
  YoY % -14.35% 10.68% -10.07% -23.89% 4.66% -62.88% -
  Horiz. % 25.21% 29.43% 26.59% 29.57% 38.85% 37.12% 100.00%
DY 3.11 2.96 3.21 2.28 1.99 1.76 5.88 -10.07%
  YoY % 5.07% -7.79% 40.79% 14.57% 13.07% -70.07% -
  Horiz. % 52.89% 50.34% 54.59% 38.78% 33.84% 29.93% 100.00%
P/NAPS 3.81 4.41 5.13 4.00 4.69 6.09 1.85 12.79%
  YoY % -13.61% -14.04% 28.25% -14.71% -22.99% 229.19% -
  Horiz. % 205.95% 238.38% 277.30% 216.22% 253.51% 329.19% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers