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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,143,746 1,328,674 1,267,823 1,049,748 986,165 824,199 377,833 20.26%
  YoY % -13.92% 4.80% 20.77% 6.45% 19.65% 118.14% -
  Horiz. % 302.71% 351.66% 335.55% 277.83% 261.01% 218.14% 100.00%
PBT 206,196 286,688 264,531 159,160 161,664 118,816 55,196 24.55%
  YoY % -28.08% 8.38% 66.20% -1.55% 36.06% 115.26% -
  Horiz. % 373.57% 519.40% 479.26% 288.35% 292.89% 215.26% 100.00%
Tax -26,223 -35,135 -15,265 -6,406 -2,533 -5,685 -464 95.84%
  YoY % 25.37% -130.17% -138.29% -152.90% 55.44% -1,125.22% -
  Horiz. % 5,651.51% 7,572.20% 3,289.87% 1,380.60% 545.91% 1,225.22% 100.00%
NP 179,973 251,553 249,266 152,754 159,131 113,131 54,732 21.93%
  YoY % -28.46% 0.92% 63.18% -4.01% 40.66% 106.70% -
  Horiz. % 328.83% 459.61% 455.43% 279.09% 290.75% 206.70% 100.00%
NP to SH 179,298 241,045 248,225 150,749 164,287 111,942 55,520 21.57%
  YoY % -25.62% -2.89% 64.66% -8.24% 46.76% 101.62% -
  Horiz. % 322.94% 434.16% 447.09% 271.52% 295.91% 201.62% 100.00%
Tax Rate 12.72 % 12.26 % 5.77 % 4.02 % 1.57 % 4.78 % 0.84 % 57.26%
  YoY % 3.75% 112.48% 43.53% 156.05% -67.15% 469.05% -
  Horiz. % 1,514.29% 1,459.52% 686.90% 478.57% 186.90% 569.05% 100.00%
Total Cost 963,773 1,077,121 1,018,557 896,994 827,034 711,068 323,101 19.97%
  YoY % -10.52% 5.75% 13.55% 8.46% 16.31% 120.08% -
  Horiz. % 298.29% 333.37% 315.24% 277.62% 255.97% 220.08% 100.00%
Net Worth 1,140,138 1,092,184 907,937 0 608,026 297,390 174,281 36.74%
  YoY % 4.39% 20.29% 0.00% 0.00% 104.45% 70.64% -
  Horiz. % 654.19% 626.68% 520.96% 0.00% 348.88% 170.64% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 156,333 198,293 161,957 78,228 65,220 37,810 19,368 41.61%
  YoY % -21.16% 22.44% 107.03% 19.95% 72.49% 95.22% -
  Horiz. % 807.14% 1,023.78% 836.18% 403.89% 336.73% 195.22% 100.00%
Div Payout % 87.19 % 82.26 % 65.25 % 51.89 % 39.70 % 33.78 % 34.89 % 16.48%
  YoY % 5.99% 26.07% 25.75% 30.71% 17.53% -3.18% -
  Horiz. % 249.90% 235.77% 187.02% 148.72% 113.79% 96.82% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,140,138 1,092,184 907,937 0 608,026 297,390 174,281 36.74%
  YoY % 4.39% 20.29% 0.00% 0.00% 104.45% 70.64% -
  Horiz. % 654.19% 626.68% 520.96% 0.00% 348.88% 170.64% 100.00%
NOSH 3,178,530 3,151,139 2,005,161 958,163 729,310 562,600 448,486 38.57%
  YoY % 0.87% 57.15% 109.27% 31.38% 29.63% 25.44% -
  Horiz. % 708.72% 702.62% 447.10% 213.64% 162.62% 125.44% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.74 % 18.93 % 19.66 % 14.55 % 16.14 % 13.73 % 14.49 % 1.39%
  YoY % -16.85% -3.71% 35.12% -9.85% 17.55% -5.24% -
  Horiz. % 108.63% 130.64% 135.68% 100.41% 111.39% 94.75% 100.00%
ROE 15.73 % 22.07 % 27.34 % - % 27.02 % 37.64 % 31.86 % -11.09%
  YoY % -28.73% -19.28% 0.00% 0.00% -28.21% 18.14% -
  Horiz. % 49.37% 69.27% 85.81% 0.00% 84.81% 118.14% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.98 42.16 63.23 109.56 135.22 146.50 84.25 -13.22%
  YoY % -14.66% -33.32% -42.29% -18.98% -7.70% 73.89% -
  Horiz. % 42.71% 50.04% 75.05% 130.04% 160.50% 173.89% 100.00%
EPS 5.64 7.65 12.38 15.73 22.53 19.90 12.38 -12.28%
  YoY % -26.27% -38.21% -21.30% -30.18% 13.22% 60.74% -
  Horiz. % 45.56% 61.79% 100.00% 127.06% 181.99% 160.74% 100.00%
DPS 4.90 6.29 8.08 8.16 8.94 6.72 4.32 2.12%
  YoY % -22.10% -22.15% -0.98% -8.72% 33.04% 55.56% -
  Horiz. % 113.43% 145.60% 187.04% 188.89% 206.94% 155.56% 100.00%
NAPS 0.3587 0.3466 0.4528 0.0000 0.8337 0.5286 0.3886 -1.32%
  YoY % 3.49% -23.45% 0.00% 0.00% 57.72% 36.03% -
  Horiz. % 92.31% 89.19% 116.52% 0.00% 214.54% 136.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,276,642
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 34.91 40.55 38.69 32.04 30.10 25.15 11.53 20.27%
  YoY % -13.91% 4.81% 20.76% 6.45% 19.68% 118.13% -
  Horiz. % 302.78% 351.69% 335.56% 277.88% 261.06% 218.13% 100.00%
EPS 5.47 7.36 7.58 4.60 5.01 3.42 1.69 21.61%
  YoY % -25.68% -2.90% 64.78% -8.18% 46.49% 102.37% -
  Horiz. % 323.67% 435.50% 448.52% 272.19% 296.45% 202.37% 100.00%
DPS 4.77 6.05 4.94 2.39 1.99 1.15 0.59 41.65%
  YoY % -21.16% 22.47% 106.69% 20.10% 73.04% 94.92% -
  Horiz. % 808.47% 1,025.42% 837.29% 405.08% 337.29% 194.92% 100.00%
NAPS 0.3480 0.3333 0.2771 0.0000 0.1856 0.0908 0.0532 36.74%
  YoY % 4.41% 20.28% 0.00% 0.00% 104.41% 70.68% -
  Horiz. % 654.14% 626.50% 520.86% 0.00% 348.87% 170.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.8200 2.2800 2.5400 3.3200 3.3900 3.2300 1.0200 -
P/RPS 5.06 5.41 4.02 3.03 2.51 2.20 1.21 26.92%
  YoY % -6.47% 34.58% 32.67% 20.72% 14.09% 81.82% -
  Horiz. % 418.18% 447.11% 332.23% 250.41% 207.44% 181.82% 100.00%
P/EPS 32.26 29.81 20.52 21.10 15.05 16.23 8.24 25.53%
  YoY % 8.22% 45.27% -2.75% 40.20% -7.27% 96.97% -
  Horiz. % 391.50% 361.77% 249.03% 256.07% 182.65% 196.97% 100.00%
EY 3.10 3.36 4.87 4.74 6.64 6.16 12.14 -20.34%
  YoY % -7.74% -31.01% 2.74% -28.61% 7.79% -49.26% -
  Horiz. % 25.54% 27.68% 40.12% 39.04% 54.70% 50.74% 100.00%
DY 2.69 2.76 3.18 2.46 2.64 2.08 4.23 -7.26%
  YoY % -2.54% -13.21% 29.27% -6.82% 26.92% -50.83% -
  Horiz. % 63.59% 65.25% 75.18% 58.16% 62.41% 49.17% 100.00%
P/NAPS 5.07 6.58 5.61 0.00 4.07 6.11 2.62 11.63%
  YoY % -22.95% 17.29% 0.00% 0.00% -33.39% 133.21% -
  Horiz. % 193.51% 251.15% 214.12% 0.00% 155.34% 233.21% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 -
Price 1.9500 1.7100 2.8300 3.3000 3.8200 2.8800 1.5200 -
P/RPS 5.42 4.06 4.48 3.01 2.83 1.97 1.80 20.16%
  YoY % 33.50% -9.38% 48.84% 6.36% 43.65% 9.44% -
  Horiz. % 301.11% 225.56% 248.89% 167.22% 157.22% 109.44% 100.00%
P/EPS 34.57 22.35 22.86 20.97 16.96 14.47 12.28 18.82%
  YoY % 54.68% -2.23% 9.01% 23.64% 17.21% 17.83% -
  Horiz. % 281.51% 182.00% 186.16% 170.77% 138.11% 117.83% 100.00%
EY 2.89 4.47 4.37 4.77 5.90 6.91 8.14 -15.85%
  YoY % -35.35% 2.29% -8.39% -19.15% -14.62% -15.11% -
  Horiz. % 35.50% 54.91% 53.69% 58.60% 72.48% 84.89% 100.00%
DY 2.51 3.68 2.85 2.47 2.34 2.33 2.84 -2.04%
  YoY % -31.79% 29.12% 15.38% 5.56% 0.43% -17.96% -
  Horiz. % 88.38% 129.58% 100.35% 86.97% 82.39% 82.04% 100.00%
P/NAPS 5.44 4.93 6.25 0.00 4.58 5.45 3.91 5.66%
  YoY % 10.34% -21.12% 0.00% 0.00% -15.96% 39.39% -
  Horiz. % 139.13% 126.09% 159.85% 0.00% 117.14% 139.39% 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.
 


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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS