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
30/09/18 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 - 3,186,313
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 32.95 30.95 25.87 11.86 5.87 38.63%
  YoY % 4.80% 20.76% 6.46% 19.64% 118.13% 102.04% -
  Horiz. % 710.39% 677.85% 561.33% 527.26% 440.72% 202.04% 100.00%
EPS 7.57 7.79 4.73 5.16 3.51 1.74 0.74 47.31%
  YoY % -2.82% 64.69% -8.33% 47.01% 101.72% 135.14% -
  Horiz. % 1,022.97% 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.
 


 

211  161  551  1373 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.34+0.005 
 HSI-H8F 0.395-0.025 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers