Highlights

[INARI] YoY 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 -     -48.34%    YoY -     -43.79%
Quarter Report


View:


Show?  YoY % Horiz. %

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 256,322 325,827 274,033 217,321 228,288 191,814 56,776 28.54%
  YoY % -21.33% 18.90% 26.10% -4.80% 19.02% 237.84% -
  Horiz. % 451.46% 573.88% 482.66% 382.77% 402.09% 337.84% 100.00%
PBT 42,570 62,486 54,277 23,031 37,961 27,173 8,324 31.24%
  YoY % -31.87% 15.12% 135.67% -39.33% 39.70% 226.44% -
  Horiz. % 511.41% 750.67% 652.05% 276.68% 456.04% 326.44% 100.00%
Tax -3,823 -6,981 -2,115 -288 -768 -1,675 4,113 -
  YoY % 45.24% -230.07% -634.38% 62.50% 54.15% -140.72% -
  Horiz. % -92.95% -169.73% -51.42% -7.00% -18.67% -40.72% 100.00%
NP 38,747 55,505 52,162 22,743 37,193 25,498 12,437 20.84%
  YoY % -30.19% 6.41% 129.35% -38.85% 45.87% 105.02% -
  Horiz. % 311.55% 446.29% 419.41% 182.87% 299.05% 205.02% 100.00%
NP to SH 38,188 55,174 51,178 21,402 38,078 24,966 12,388 20.63%
  YoY % -30.79% 7.81% 139.13% -43.79% 52.52% 101.53% -
  Horiz. % 308.27% 445.38% 413.13% 172.76% 307.38% 201.53% 100.00%
Tax Rate 8.98 % 11.17 % 3.90 % 1.25 % 2.02 % 6.16 % -49.41 % -
  YoY % -19.61% 186.41% 212.00% -38.12% -67.21% 112.47% -
  Horiz. % -18.17% -22.61% -7.89% -2.53% -4.09% -12.47% 100.00%
Total Cost 217,575 270,322 221,871 194,578 191,095 166,316 44,339 30.34%
  YoY % -19.51% 21.84% 14.03% 1.82% 14.90% 275.10% -
  Horiz. % 490.71% 609.67% 500.40% 438.84% 430.99% 375.10% 100.00%
Net Worth 1,107,854 1,026,872 830,568 655,363 473,933 224,405 108,495 47.27%
  YoY % 7.89% 23.63% 26.73% 38.28% 111.20% 106.83% -
  Horiz. % 1,021.10% 946.46% 765.53% 604.04% 436.82% 206.83% 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 31,935 33,516 42,973 9,640 14,053 9,620 6,059 31.90%
  YoY % -4.72% -22.01% 345.76% -31.40% 46.07% 58.78% -
  Horiz. % 527.05% 553.14% 709.22% 159.10% 231.93% 158.78% 100.00%
Div Payout % 83.63 % 60.75 % 83.97 % 45.05 % 36.91 % 38.54 % 48.91 % 9.35%
  YoY % 37.66% -27.65% 86.39% 22.05% -4.23% -21.20% -
  Horiz. % 170.99% 124.21% 171.68% 92.11% 75.47% 78.80% 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 1,026,872 830,568 655,363 473,933 224,405 108,495 47.27%
  YoY % 7.89% 23.63% 26.73% 38.28% 111.20% 106.83% -
  Horiz. % 1,021.10% 946.46% 765.53% 604.04% 436.82% 206.83% 100.00%
NOSH 3,193,585 2,094,803 1,953,358 964,054 669,209 481,040 336,630 45.47%
  YoY % 52.45% 7.24% 102.62% 44.06% 39.12% 42.90% -
  Horiz. % 948.69% 622.29% 580.27% 286.38% 198.80% 142.90% 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 15.12 % 17.04 % 19.03 % 10.47 % 16.29 % 13.29 % 21.91 % -5.99%
  YoY % -11.27% -10.46% 81.76% -35.73% 22.57% -39.34% -
  Horiz. % 69.01% 77.77% 86.86% 47.79% 74.35% 60.66% 100.00%
ROE 3.45 % 5.37 % 6.16 % 3.27 % 8.03 % 11.13 % 11.42 % -18.08%
  YoY % -35.75% -12.82% 88.38% -59.28% -27.85% -2.54% -
  Horiz. % 30.21% 47.02% 53.94% 28.63% 70.32% 97.46% 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 8.03 15.55 14.03 22.54 34.11 39.87 16.87 -11.63%
  YoY % -48.36% 10.83% -37.76% -33.92% -14.45% 136.34% -
  Horiz. % 47.60% 92.18% 83.17% 133.61% 202.19% 236.34% 100.00%
EPS 1.20 2.63 2.62 2.22 5.69 5.19 3.68 -17.03%
  YoY % -54.37% 0.38% 18.02% -60.98% 9.63% 41.03% -
  Horiz. % 32.61% 71.47% 71.20% 60.33% 154.62% 141.03% 100.00%
DPS 1.00 1.60 2.20 1.00 2.10 2.00 1.80 -9.33%
  YoY % -37.50% -27.27% 120.00% -52.38% 5.00% 11.11% -
  Horiz. % 55.56% 88.89% 122.22% 55.56% 116.67% 111.11% 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 - 3,685,273
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 6.96 8.84 7.44 5.90 6.19 5.20 1.54 28.57%
  YoY % -21.27% 18.82% 26.10% -4.68% 19.04% 237.66% -
  Horiz. % 451.95% 574.03% 483.12% 383.12% 401.95% 337.66% 100.00%
EPS 1.04 1.50 1.39 0.58 1.03 0.68 0.34 20.47%
  YoY % -30.67% 7.91% 139.66% -43.69% 51.47% 100.00% -
  Horiz. % 305.88% 441.18% 408.82% 170.59% 302.94% 200.00% 100.00%
DPS 0.87 0.91 1.17 0.26 0.38 0.26 0.16 32.59%
  YoY % -4.40% -22.22% 350.00% -31.58% 46.15% 62.50% -
  Horiz. % 543.75% 568.75% 731.25% 162.50% 237.50% 162.50% 100.00%
NAPS 0.3006 0.2786 0.2254 0.1778 0.1286 0.0609 0.0294 47.30%
  YoY % 7.90% 23.60% 26.77% 38.26% 111.17% 107.14% -
  Horiz. % 1,022.45% 947.62% 766.67% 604.76% 437.41% 207.14% 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 19.56 17.68 14.54 14.28 9.70 6.75 2.58 40.14%
  YoY % 10.63% 21.60% 1.82% 47.22% 43.70% 161.63% -
  Horiz. % 758.14% 685.27% 563.57% 553.49% 375.97% 261.63% 100.00%
P/EPS 131.30 104.41 77.86 145.05 58.17 51.83 11.82 49.35%
  YoY % 25.75% 34.10% -46.32% 149.36% 12.23% 338.49% -
  Horiz. % 1,110.83% 883.33% 658.71% 1,227.16% 492.13% 438.49% 100.00%
EY 0.76 0.96 1.28 0.69 1.72 1.93 8.46 -33.06%
  YoY % -20.83% -25.00% 85.51% -59.88% -10.88% -77.19% -
  Horiz. % 8.98% 11.35% 15.13% 8.16% 20.33% 22.81% 100.00%
DY 0.64 0.58 1.08 0.31 0.63 0.74 4.14 -26.73%
  YoY % 10.34% -46.30% 248.39% -50.79% -14.86% -82.13% -
  Horiz. % 15.46% 14.01% 26.09% 7.49% 15.22% 17.87% 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 16.45 13.89 15.54 12.07 9.73 7.12 3.53 29.23%
  YoY % 18.43% -10.62% 28.75% 24.05% 36.66% 101.70% -
  Horiz. % 466.01% 393.48% 440.23% 341.93% 275.64% 201.70% 100.00%
P/EPS 110.39 82.01 83.21 122.52 58.35 54.72 16.17 37.71%
  YoY % 34.61% -1.44% -32.08% 109.97% 6.63% 238.40% -
  Horiz. % 682.68% 507.17% 514.59% 757.70% 360.85% 338.40% 100.00%
EY 0.91 1.22 1.20 0.82 1.71 1.83 6.18 -27.32%
  YoY % -25.41% 1.67% 46.34% -52.05% -6.56% -70.39% -
  Horiz. % 14.72% 19.74% 19.42% 13.27% 27.67% 29.61% 100.00%
DY 0.76 0.74 1.01 0.37 0.63 0.70 3.03 -20.58%
  YoY % 2.70% -26.73% 172.97% -41.27% -10.00% -76.90% -
  Horiz. % 25.08% 24.42% 33.33% 12.21% 20.79% 23.10% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS