Highlights

[INARI] YoY TTM Result on 2017-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     8.94%    YoY -     64.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,088,965 1,143,746 1,328,674 1,267,823 1,049,748 986,165 824,199 4.75%
  YoY % -4.79% -13.92% 4.80% 20.77% 6.45% 19.65% -
  Horiz. % 132.12% 138.77% 161.21% 153.82% 127.37% 119.65% 100.00%
PBT 194,889 206,196 286,688 264,531 159,160 161,664 118,816 8.59%
  YoY % -5.48% -28.08% 8.38% 66.20% -1.55% 36.06% -
  Horiz. % 164.03% 173.54% 241.29% 222.64% 133.96% 136.06% 100.00%
Tax -16,128 -26,223 -35,135 -15,265 -6,406 -2,533 -5,685 18.96%
  YoY % 38.50% 25.37% -130.17% -138.29% -152.90% 55.44% -
  Horiz. % 283.69% 461.27% 618.03% 268.51% 112.68% 44.56% 100.00%
NP 178,761 179,973 251,553 249,266 152,754 159,131 113,131 7.92%
  YoY % -0.67% -28.46% 0.92% 63.18% -4.01% 40.66% -
  Horiz. % 158.01% 159.08% 222.36% 220.33% 135.02% 140.66% 100.00%
NP to SH 178,090 179,298 241,045 248,225 150,749 164,287 111,942 8.04%
  YoY % -0.67% -25.62% -2.89% 64.66% -8.24% 46.76% -
  Horiz. % 159.09% 160.17% 215.33% 221.74% 134.67% 146.76% 100.00%
Tax Rate 8.28 % 12.72 % 12.26 % 5.77 % 4.02 % 1.57 % 4.78 % 9.58%
  YoY % -34.91% 3.75% 112.48% 43.53% 156.05% -67.15% -
  Horiz. % 173.22% 266.11% 256.49% 120.71% 84.10% 32.85% 100.00%
Total Cost 910,204 963,773 1,077,121 1,018,557 896,994 827,034 711,068 4.20%
  YoY % -5.56% -10.52% 5.75% 13.55% 8.46% 16.31% -
  Horiz. % 128.01% 135.54% 151.48% 143.24% 126.15% 116.31% 100.00%
Net Worth 1,254,151 1,140,138 1,092,184 907,937 0 608,026 297,390 27.08%
  YoY % 10.00% 4.39% 20.29% 0.00% 0.00% 104.45% -
  Horiz. % 421.72% 383.38% 367.26% 305.30% 0.00% 204.45% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 165,195 156,333 198,293 161,957 78,228 65,220 37,810 27.83%
  YoY % 5.67% -21.16% 22.44% 107.03% 19.95% 72.49% -
  Horiz. % 436.90% 413.46% 524.44% 428.34% 206.89% 172.49% 100.00%
Div Payout % 92.76 % 87.19 % 82.26 % 65.25 % 51.89 % 39.70 % 33.78 % 18.32%
  YoY % 6.39% 5.99% 26.07% 25.75% 30.71% 17.53% -
  Horiz. % 274.60% 258.11% 243.52% 193.16% 153.61% 117.53% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,254,151 1,140,138 1,092,184 907,937 0 608,026 297,390 27.08%
  YoY % 10.00% 4.39% 20.29% 0.00% 0.00% 104.45% -
  Horiz. % 421.72% 383.38% 367.26% 305.30% 0.00% 204.45% 100.00%
NOSH 3,262,621 3,178,530 3,151,139 2,005,161 958,163 729,310 562,600 34.00%
  YoY % 2.65% 0.87% 57.15% 109.27% 31.38% 29.63% -
  Horiz. % 579.92% 564.97% 560.10% 356.41% 170.31% 129.63% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 16.42 % 15.74 % 18.93 % 19.66 % 14.55 % 16.14 % 13.73 % 3.02%
  YoY % 4.32% -16.85% -3.71% 35.12% -9.85% 17.55% -
  Horiz. % 119.59% 114.64% 137.87% 143.19% 105.97% 117.55% 100.00%
ROE 14.20 % 15.73 % 22.07 % 27.34 % - % 27.02 % 37.64 % -14.98%
  YoY % -9.73% -28.73% -19.28% 0.00% 0.00% -28.21% -
  Horiz. % 37.73% 41.79% 58.63% 72.64% 0.00% 71.79% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.38 35.98 42.16 63.23 109.56 135.22 146.50 -21.83%
  YoY % -7.23% -14.66% -33.32% -42.29% -18.98% -7.70% -
  Horiz. % 22.78% 24.56% 28.78% 43.16% 74.78% 92.30% 100.00%
EPS 5.46 5.64 7.65 12.38 15.73 22.53 19.90 -19.37%
  YoY % -3.19% -26.27% -38.21% -21.30% -30.18% 13.22% -
  Horiz. % 27.44% 28.34% 38.44% 62.21% 79.05% 113.22% 100.00%
DPS 5.06 4.90 6.29 8.08 8.16 8.94 6.72 -4.61%
  YoY % 3.27% -22.10% -22.15% -0.98% -8.72% 33.04% -
  Horiz. % 75.30% 72.92% 93.60% 120.24% 121.43% 133.04% 100.00%
NAPS 0.3844 0.3587 0.3466 0.4528 0.0000 0.8337 0.5286 -5.17%
  YoY % 7.16% 3.49% -23.45% 0.00% 0.00% 57.72% -
  Horiz. % 72.72% 67.86% 65.57% 85.66% 0.00% 157.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,288,746
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.11 34.78 40.40 38.55 31.92 29.99 25.06 4.75%
  YoY % -4.80% -13.91% 4.80% 20.77% 6.44% 19.67% -
  Horiz. % 132.12% 138.79% 161.21% 153.83% 127.37% 119.67% 100.00%
EPS 5.42 5.45 7.33 7.55 4.58 5.00 3.40 8.07%
  YoY % -0.55% -25.65% -2.91% 64.85% -8.40% 47.06% -
  Horiz. % 159.41% 160.29% 215.59% 222.06% 134.71% 147.06% 100.00%
DPS 5.02 4.75 6.03 4.92 2.38 1.98 1.15 27.81%
  YoY % 5.68% -21.23% 22.56% 106.72% 20.20% 72.17% -
  Horiz. % 436.52% 413.04% 524.35% 427.83% 206.96% 172.17% 100.00%
NAPS 0.3813 0.3467 0.3321 0.2761 0.0000 0.1849 0.0904 27.08%
  YoY % 9.98% 4.40% 20.28% 0.00% 0.00% 104.54% -
  Horiz. % 421.79% 383.52% 367.37% 305.42% 0.00% 204.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.2800 1.8200 2.2800 2.5400 3.3200 3.3900 3.2300 -
P/RPS 6.83 5.06 5.41 4.02 3.03 2.51 2.20 20.76%
  YoY % 34.98% -6.47% 34.58% 32.67% 20.72% 14.09% -
  Horiz. % 310.45% 230.00% 245.91% 182.73% 137.73% 114.09% 100.00%
P/EPS 41.77 32.26 29.81 20.52 21.10 15.05 16.23 17.05%
  YoY % 29.48% 8.22% 45.27% -2.75% 40.20% -7.27% -
  Horiz. % 257.36% 198.77% 183.67% 126.43% 130.01% 92.73% 100.00%
EY 2.39 3.10 3.36 4.87 4.74 6.64 6.16 -14.59%
  YoY % -22.90% -7.74% -31.01% 2.74% -28.61% 7.79% -
  Horiz. % 38.80% 50.32% 54.55% 79.06% 76.95% 107.79% 100.00%
DY 2.22 2.69 2.76 3.18 2.46 2.64 2.08 1.09%
  YoY % -17.47% -2.54% -13.21% 29.27% -6.82% 26.92% -
  Horiz. % 106.73% 129.33% 132.69% 152.88% 118.27% 126.92% 100.00%
P/NAPS 5.93 5.07 6.58 5.61 0.00 4.07 6.11 -0.50%
  YoY % 16.96% -22.95% 17.29% 0.00% 0.00% -33.39% -
  Horiz. % 97.05% 82.98% 107.69% 91.82% 0.00% 66.61% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 -
Price 2.4700 1.9500 1.7100 2.8300 3.3000 3.8200 2.8800 -
P/RPS 7.40 5.42 4.06 4.48 3.01 2.83 1.97 24.65%
  YoY % 36.53% 33.50% -9.38% 48.84% 6.36% 43.65% -
  Horiz. % 375.63% 275.13% 206.09% 227.41% 152.79% 143.65% 100.00%
P/EPS 45.25 34.57 22.35 22.86 20.97 16.96 14.47 20.91%
  YoY % 30.89% 54.68% -2.23% 9.01% 23.64% 17.21% -
  Horiz. % 312.72% 238.91% 154.46% 157.98% 144.92% 117.21% 100.00%
EY 2.21 2.89 4.47 4.37 4.77 5.90 6.91 -17.29%
  YoY % -23.53% -35.35% 2.29% -8.39% -19.15% -14.62% -
  Horiz. % 31.98% 41.82% 64.69% 63.24% 69.03% 85.38% 100.00%
DY 2.05 2.51 3.68 2.85 2.47 2.34 2.33 -2.11%
  YoY % -18.33% -31.79% 29.12% 15.38% 5.56% 0.43% -
  Horiz. % 87.98% 107.73% 157.94% 122.32% 106.01% 100.43% 100.00%
P/NAPS 6.43 5.44 4.93 6.25 0.00 4.58 5.45 2.79%
  YoY % 18.20% 10.34% -21.12% 0.00% 0.00% -15.96% -
  Horiz. % 117.98% 99.82% 90.46% 114.68% 0.00% 84.04% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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