Highlights

[INARI] YoY TTM Result on 2016-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     1.68%    YoY -     -8.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,328,674 1,267,823 1,049,748 986,165 824,199 377,833 187,073 38.62%
  YoY % 4.80% 20.77% 6.45% 19.65% 118.14% 101.97% -
  Horiz. % 710.24% 677.72% 561.14% 527.16% 440.58% 201.97% 100.00%
PBT 286,688 264,531 159,160 161,664 118,816 55,196 25,761 49.39%
  YoY % 8.38% 66.20% -1.55% 36.06% 115.26% 114.26% -
  Horiz. % 1,112.88% 1,026.87% 617.83% 627.55% 461.22% 214.26% 100.00%
Tax -35,135 -15,265 -6,406 -2,533 -5,685 -464 -3,049 50.26%
  YoY % -130.17% -138.29% -152.90% 55.44% -1,125.22% 84.78% -
  Horiz. % 1,152.34% 500.66% 210.10% 83.08% 186.45% 15.22% 100.00%
NP 251,553 249,266 152,754 159,131 113,131 54,732 22,712 49.27%
  YoY % 0.92% 63.18% -4.01% 40.66% 106.70% 140.98% -
  Horiz. % 1,107.58% 1,097.51% 672.57% 700.65% 498.11% 240.98% 100.00%
NP to SH 241,045 248,225 150,749 164,287 111,942 55,520 23,457 47.42%
  YoY % -2.89% 64.66% -8.24% 46.76% 101.62% 136.69% -
  Horiz. % 1,027.60% 1,058.21% 642.66% 700.38% 477.22% 236.69% 100.00%
Tax Rate 12.26 % 5.77 % 4.02 % 1.57 % 4.78 % 0.84 % 11.84 % 0.58%
  YoY % 112.48% 43.53% 156.05% -67.15% 469.05% -92.91% -
  Horiz. % 103.55% 48.73% 33.95% 13.26% 40.37% 7.09% 100.00%
Total Cost 1,077,121 1,018,557 896,994 827,034 711,068 323,101 164,361 36.78%
  YoY % 5.75% 13.55% 8.46% 16.31% 120.08% 96.58% -
  Horiz. % 655.34% 619.71% 545.75% 503.18% 432.63% 196.58% 100.00%
Net Worth 1,092,184 907,937 0 608,026 297,390 174,281 94,179 50.42%
  YoY % 20.29% 0.00% 0.00% 104.45% 70.64% 85.05% -
  Horiz. % 1,159.68% 964.05% 0.00% 645.60% 315.77% 185.05% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 198,293 161,957 78,228 65,220 37,810 19,368 9,889 64.79%
  YoY % 22.44% 107.03% 19.95% 72.49% 95.22% 95.85% -
  Horiz. % 2,005.07% 1,637.66% 791.02% 659.48% 382.33% 195.85% 100.00%
Div Payout % 82.26 % 65.25 % 51.89 % 39.70 % 33.78 % 34.89 % 42.16 % 11.78%
  YoY % 26.07% 25.75% 30.71% 17.53% -3.18% -17.24% -
  Horiz. % 195.11% 154.77% 123.08% 94.17% 80.12% 82.76% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,092,184 907,937 0 608,026 297,390 174,281 94,179 50.42%
  YoY % 20.29% 0.00% 0.00% 104.45% 70.64% 85.05% -
  Horiz. % 1,159.68% 964.05% 0.00% 645.60% 315.77% 185.05% 100.00%
NOSH 3,151,139 2,005,161 958,163 729,310 562,600 448,486 336,116 45.19%
  YoY % 57.15% 109.27% 31.38% 29.63% 25.44% 33.43% -
  Horiz. % 937.52% 596.57% 285.07% 216.98% 167.38% 133.43% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.93 % 19.66 % 14.55 % 16.14 % 13.73 % 14.49 % 12.14 % 7.68%
  YoY % -3.71% 35.12% -9.85% 17.55% -5.24% 19.36% -
  Horiz. % 155.93% 161.94% 119.85% 132.95% 113.10% 119.36% 100.00%
ROE 22.07 % 27.34 % - % 27.02 % 37.64 % 31.86 % 24.91 % -2.00%
  YoY % -19.28% 0.00% 0.00% -28.21% 18.14% 27.90% -
  Horiz. % 88.60% 109.76% 0.00% 108.47% 151.10% 127.90% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.16 63.23 109.56 135.22 146.50 84.25 55.66 -4.52%
  YoY % -33.32% -42.29% -18.98% -7.70% 73.89% 51.37% -
  Horiz. % 75.75% 113.60% 196.84% 242.94% 263.21% 151.37% 100.00%
EPS 7.65 12.38 15.73 22.53 19.90 12.38 6.98 1.54%
  YoY % -38.21% -21.30% -30.18% 13.22% 60.74% 77.36% -
  Horiz. % 109.60% 177.36% 225.36% 322.78% 285.10% 177.36% 100.00%
DPS 6.29 8.08 8.16 8.94 6.72 4.32 2.94 13.51%
  YoY % -22.15% -0.98% -8.72% 33.04% 55.56% 46.94% -
  Horiz. % 213.95% 274.83% 277.55% 304.08% 228.57% 146.94% 100.00%
NAPS 0.3466 0.4528 0.0000 0.8337 0.5286 0.3886 0.2802 3.61%
  YoY % -23.45% 0.00% 0.00% 57.72% 36.03% 38.69% -
  Horiz. % 123.70% 161.60% 0.00% 297.54% 188.65% 138.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,481
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.70 39.79 32.94 30.95 25.87 11.86 5.87 38.63%
  YoY % 4.80% 20.80% 6.43% 19.64% 118.13% 102.04% -
  Horiz. % 710.39% 677.85% 561.16% 527.26% 440.72% 202.04% 100.00%
EPS 7.56 7.79 4.73 5.16 3.51 1.74 0.74 47.28%
  YoY % -2.95% 64.69% -8.33% 47.01% 101.72% 135.14% -
  Horiz. % 1,021.62% 1,052.70% 639.19% 697.30% 474.32% 235.14% 100.00%
DPS 6.22 5.08 2.46 2.05 1.19 0.61 0.31 64.81%
  YoY % 22.44% 106.50% 20.00% 72.27% 95.08% 96.77% -
  Horiz. % 2,006.45% 1,638.71% 793.55% 661.29% 383.87% 196.77% 100.00%
NAPS 0.3428 0.2849 0.0000 0.1908 0.0933 0.0547 0.0296 50.39%
  YoY % 20.32% 0.00% 0.00% 104.50% 70.57% 84.80% -
  Horiz. % 1,158.11% 962.50% 0.00% 644.59% 315.20% 184.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.2800 2.5400 3.3200 3.3900 3.2300 1.0200 0.3400 -
P/RPS 5.41 4.02 3.03 2.51 2.20 1.21 0.61 43.85%
  YoY % 34.58% 32.67% 20.72% 14.09% 81.82% 98.36% -
  Horiz. % 886.89% 659.02% 496.72% 411.48% 360.66% 198.36% 100.00%
P/EPS 29.81 20.52 21.10 15.05 16.23 8.24 4.87 35.23%
  YoY % 45.27% -2.75% 40.20% -7.27% 96.97% 69.20% -
  Horiz. % 612.11% 421.36% 433.26% 309.03% 333.26% 169.20% 100.00%
EY 3.36 4.87 4.74 6.64 6.16 12.14 20.53 -26.03%
  YoY % -31.01% 2.74% -28.61% 7.79% -49.26% -40.87% -
  Horiz. % 16.37% 23.72% 23.09% 32.34% 30.00% 59.13% 100.00%
DY 2.76 3.18 2.46 2.64 2.08 4.23 8.65 -17.33%
  YoY % -13.21% 29.27% -6.82% 26.92% -50.83% -51.10% -
  Horiz. % 31.91% 36.76% 28.44% 30.52% 24.05% 48.90% 100.00%
P/NAPS 6.58 5.61 0.00 4.07 6.11 2.62 1.21 32.59%
  YoY % 17.29% 0.00% 0.00% -33.39% 133.21% 116.53% -
  Horiz. % 543.80% 463.64% 0.00% 336.36% 504.96% 216.53% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 20/11/12 -
Price 1.7100 2.8300 3.3000 3.8200 2.8800 1.5200 0.3200 -
P/RPS 4.06 4.48 3.01 2.83 1.97 1.80 0.57 38.69%
  YoY % -9.38% 48.84% 6.36% 43.65% 9.44% 215.79% -
  Horiz. % 712.28% 785.96% 528.07% 496.49% 345.61% 315.79% 100.00%
P/EPS 22.35 22.86 20.97 16.96 14.47 12.28 4.59 30.17%
  YoY % -2.23% 9.01% 23.64% 17.21% 17.83% 167.54% -
  Horiz. % 486.93% 498.04% 456.86% 369.50% 315.25% 267.54% 100.00%
EY 4.47 4.37 4.77 5.90 6.91 8.14 21.81 -23.21%
  YoY % 2.29% -8.39% -19.15% -14.62% -15.11% -62.68% -
  Horiz. % 20.50% 20.04% 21.87% 27.05% 31.68% 37.32% 100.00%
DY 3.68 2.85 2.47 2.34 2.33 2.84 9.19 -14.14%
  YoY % 29.12% 15.38% 5.56% 0.43% -17.96% -69.10% -
  Horiz. % 40.04% 31.01% 26.88% 25.46% 25.35% 30.90% 100.00%
P/NAPS 4.93 6.25 0.00 4.58 5.45 3.91 1.14 27.63%
  YoY % -21.12% 0.00% 0.00% -15.96% 39.39% 242.98% -
  Horiz. % 432.46% 548.25% 0.00% 401.75% 478.07% 342.98% 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.
 


 

157  152  422  1572 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.530.00 
 HSI-H8F 0.29+0.04 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.225-0.045 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.125-0.02 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. 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
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers