Highlights

[INARI] YoY TTM Result on 2016-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -0.31%    YoY -     -2.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM 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 216,205 295,458 240,828 153,131 151,676 106,934 43,288 30.73%
  YoY % -26.82% 22.68% 57.27% 0.96% 41.84% 147.03% -
  Horiz. % 499.46% 682.54% 556.34% 353.75% 350.39% 247.03% 100.00%
Tax -23,858 -35,328 -12,105 -6,040 -1,428 -6,535 -2,045 50.57%
  YoY % 32.47% -191.85% -100.41% -322.97% 78.15% -219.56% -
  Horiz. % 1,166.65% 1,727.53% 591.93% 295.35% 69.83% 319.56% 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 191,723 249,266 227,853 148,254 152,534 99,220 42,015 28.77%
  YoY % -23.08% 9.40% 53.69% -2.81% 53.73% 136.15% -
  Horiz. % 456.32% 593.28% 542.31% 352.86% 363.05% 236.15% 100.00%
Tax Rate 11.03 % 11.96 % 5.03 % 3.94 % 0.94 % 6.11 % 4.72 % 15.19%
  YoY % -7.78% 137.77% 27.66% 319.15% -84.62% 29.45% -
  Horiz. % 233.69% 253.39% 106.57% 83.47% 19.92% 129.45% 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 1,073,757 870,558 719,127 535,326 247,700 124,442 44.38%
  YoY % 5.08% 23.34% 21.06% 34.33% 116.12% 99.05% -
  Horiz. % 906.65% 862.86% 699.57% 577.88% 430.18% 199.05% 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 165,431 193,993 144,583 69,903 57,176 32,160 15,330 48.63%
  YoY % -14.72% 34.17% 106.83% 22.26% 77.78% 109.78% -
  Horiz. % 1,079.11% 1,265.42% 943.12% 455.98% 372.96% 209.78% 100.00%
Div Payout % 86.29 % 77.83 % 63.45 % 47.15 % 37.48 % 32.41 % 36.49 % 15.42%
  YoY % 10.87% 22.66% 34.57% 25.80% 15.64% -11.18% -
  Horiz. % 236.48% 213.29% 173.88% 129.21% 102.71% 88.82% 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 1,073,757 870,558 719,127 535,326 247,700 124,442 44.38%
  YoY % 5.08% 23.34% 21.06% 34.33% 116.12% 99.05% -
  Horiz. % 906.65% 862.86% 699.57% 577.88% 430.18% 199.05% 100.00%
NOSH 3,205,270 3,175,857 1,982,598 1,005,491 724,883 495,104 355,447 44.25%
  YoY % 0.93% 60.19% 97.18% 38.71% 46.41% 39.29% -
  Horiz. % 901.76% 893.48% 557.78% 282.88% 203.94% 139.29% 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 % 26.17 % 20.62 % 28.49 % 40.06 % 33.76 % -10.81%
  YoY % -26.80% -11.31% 26.92% -27.62% -28.88% 18.66% -
  Horiz. % 50.33% 68.75% 77.52% 61.08% 84.39% 118.66% 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 59.33 103.74 128.72 160.30 67.84 -10.03%
  YoY % -16.99% -26.97% -42.81% -19.41% -19.70% 136.29% -
  Horiz. % 53.02% 63.87% 87.46% 152.92% 189.74% 236.29% 100.00%
EPS 5.98 7.85 11.49 14.74 21.04 20.04 11.82 -10.73%
  YoY % -23.82% -31.68% -22.05% -29.94% 4.99% 69.54% -
  Horiz. % 50.59% 66.41% 97.21% 124.70% 178.00% 169.54% 100.00%
DPS 5.20 6.11 7.29 6.95 7.89 6.50 4.31 3.18%
  YoY % -14.89% -16.19% 4.89% -11.91% 21.38% 50.81% -
  Horiz. % 120.65% 141.76% 169.14% 161.25% 183.06% 150.81% 100.00%
NAPS 0.3520 0.3381 0.4391 0.7152 0.7385 0.5003 0.3501 0.09%
  YoY % 4.11% -23.00% -38.60% -3.16% 47.61% 42.90% -
  Horiz. % 100.54% 96.57% 125.42% 204.28% 210.94% 142.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 36.18 43.18 36.92 32.74 29.28 24.91 7.57 29.77%
  YoY % -16.21% 16.96% 12.77% 11.82% 17.54% 229.06% -
  Horiz. % 477.94% 570.41% 487.71% 432.50% 386.79% 329.06% 100.00%
EPS 6.02 7.82 7.15 4.65 4.79 3.11 1.32 28.76%
  YoY % -23.02% 9.37% 53.76% -2.92% 54.02% 135.61% -
  Horiz. % 456.06% 592.42% 541.67% 352.27% 362.88% 235.61% 100.00%
DPS 5.19 6.09 4.54 2.19 1.79 1.01 0.48 48.68%
  YoY % -14.78% 34.14% 107.31% 22.35% 77.23% 110.42% -
  Horiz. % 1,081.25% 1,268.75% 945.83% 456.25% 372.92% 210.42% 100.00%
NAPS 0.3541 0.3370 0.2732 0.2257 0.1680 0.0777 0.0391 44.35%
  YoY % 5.07% 23.35% 21.05% 34.35% 116.22% 98.72% -
  Horiz. % 905.63% 861.89% 698.72% 577.24% 429.67% 198.72% 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 3.56 2.86 2.52 1.89 1.05 27.20%
  YoY % -14.75% 46.63% 24.48% 13.49% 33.33% 80.00% -
  Horiz. % 423.81% 497.14% 339.05% 272.38% 240.00% 180.00% 100.00%
P/EPS 26.75 28.79 18.36 20.14 15.44 15.12 6.05 28.10%
  YoY % -7.09% 56.81% -8.84% 30.44% 2.12% 149.92% -
  Horiz. % 442.15% 475.87% 303.47% 332.89% 255.21% 249.92% 100.00%
EY 3.74 3.47 5.45 4.96 6.47 6.61 16.53 -21.93%
  YoY % 7.78% -36.33% 9.88% -23.34% -2.12% -60.01% -
  Horiz. % 22.63% 20.99% 32.97% 30.01% 39.14% 39.99% 100.00%
DY 3.25 2.70 3.46 2.34 2.43 2.14 6.03 -9.78%
  YoY % 20.37% -21.97% 47.86% -3.70% 13.55% -64.51% -
  Horiz. % 53.90% 44.78% 57.38% 38.81% 40.30% 35.49% 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 4.21 2.95 2.43 2.01 1.16 24.96%
  YoY % -19.20% 29.93% 42.71% 21.40% 20.90% 73.28% -
  Horiz. % 381.03% 471.55% 362.93% 254.31% 209.48% 173.28% 100.00%
P/EPS 26.58 30.20 21.75 20.75 14.87 16.12 6.64 25.99%
  YoY % -11.99% 38.85% 4.82% 39.54% -7.75% 142.77% -
  Horiz. % 400.30% 454.82% 327.56% 312.50% 223.95% 242.77% 100.00%
EY 3.76 3.31 4.60 4.82 6.72 6.20 15.06 -20.64%
  YoY % 13.60% -28.04% -4.56% -28.27% 8.39% -58.83% -
  Horiz. % 24.97% 21.98% 30.54% 32.01% 44.62% 41.17% 100.00%
DY 3.27 2.58 2.92 2.27 2.52 2.01 5.49 -8.27%
  YoY % 26.74% -11.64% 28.63% -9.92% 25.37% -63.39% -
  Horiz. % 59.56% 46.99% 53.19% 41.35% 45.90% 36.61% 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.
 


 

196  295  510  1313 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.415-0.075 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers