Highlights

[INARI] YoY TTM Result on 2017-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 16-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     17.27%    YoY -     35.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,183,352 1,420,530 1,087,871 1,040,926 901,967 637,432 215,278 32.83%
  YoY % -16.70% 30.58% 4.51% 15.41% 41.50% 196.10% -
  Horiz. % 549.69% 659.86% 505.33% 483.53% 418.98% 296.10% 100.00%
PBT 248,345 286,280 209,931 151,583 143,036 89,333 33,593 39.55%
  YoY % -13.25% 36.37% 38.49% 5.98% 60.12% 165.93% -
  Horiz. % 739.28% 852.20% 624.92% 451.23% 425.79% 265.93% 100.00%
Tax -27,463 -26,957 -8,249 -3,384 -3,958 -5,118 12 -
  YoY % -1.88% -226.79% -143.76% 14.50% 22.67% -42,750.00% -
  Horiz. % -228,858.33% -224,641.67% -68,741.67% -28,200.00% -32,983.34% -42,650.00% 100.00%
NP 220,882 259,323 201,682 148,199 139,078 84,215 33,605 36.85%
  YoY % -14.82% 28.58% 36.09% 6.56% 65.15% 150.60% -
  Horiz. % 657.29% 771.68% 600.15% 441.00% 413.86% 250.60% 100.00%
NP to SH 210,532 257,787 202,147 148,712 140,949 83,545 34,380 35.24%
  YoY % -18.33% 27.52% 35.93% 5.51% 68.71% 143.00% -
  Horiz. % 612.37% 749.82% 587.98% 432.55% 409.97% 243.00% 100.00%
Tax Rate 11.06 % 9.42 % 3.93 % 2.23 % 2.77 % 5.73 % -0.04 % -
  YoY % 17.41% 139.69% 76.23% -19.49% -51.66% 14,425.00% -
  Horiz. % -27,650.00% -23,550.00% -9,825.00% -5,575.00% -6,925.00% -14,325.00% 100.00%
Total Cost 962,470 1,161,207 886,189 892,727 762,889 553,217 181,673 32.02%
  YoY % -17.11% 31.03% -0.73% 17.02% 37.90% 204.51% -
  Horiz. % 529.78% 639.17% 487.79% 491.39% 419.92% 304.51% 100.00%
Net Worth 1,107,854 1,026,872 830,568 655,363 473,933 224,405 108,495 47.27%
  YoY % 7.89% 23.63% 26.73% 38.28% 111.20% 106.83% -
  Horiz. % 1,021.10% 946.46% 765.53% 604.04% 436.82% 206.83% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 193,690 185,989 111,191 64,455 49,416 26,803 14,401 54.18%
  YoY % 4.14% 67.27% 72.51% 30.43% 84.36% 86.11% -
  Horiz. % 1,344.93% 1,291.45% 772.08% 447.56% 343.13% 186.11% 100.00%
Div Payout % 92.00 % 72.15 % 55.01 % 43.34 % 35.06 % 32.08 % 41.89 % 14.00%
  YoY % 27.51% 31.16% 26.93% 23.62% 9.29% -23.42% -
  Horiz. % 219.62% 172.24% 131.32% 103.46% 83.70% 76.58% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,107,854 1,026,872 830,568 655,363 473,933 224,405 108,495 47.27%
  YoY % 7.89% 23.63% 26.73% 38.28% 111.20% 106.83% -
  Horiz. % 1,021.10% 946.46% 765.53% 604.04% 436.82% 206.83% 100.00%
NOSH 3,193,585 2,094,803 1,953,358 964,054 669,209 481,040 336,630 45.47%
  YoY % 52.45% 7.24% 102.62% 44.06% 39.12% 42.90% -
  Horiz. % 948.69% 622.29% 580.27% 286.38% 198.80% 142.90% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 18.67 % 18.26 % 18.54 % 14.24 % 15.42 % 13.21 % 15.61 % 3.03%
  YoY % 2.25% -1.51% 30.20% -7.65% 16.73% -15.37% -
  Horiz. % 119.60% 116.98% 118.77% 91.22% 98.78% 84.63% 100.00%
ROE 19.00 % 25.10 % 24.34 % 22.69 % 29.74 % 37.23 % 31.69 % -8.17%
  YoY % -24.30% 3.12% 7.27% -23.71% -20.12% 17.48% -
  Horiz. % 59.96% 79.20% 76.81% 71.60% 93.85% 117.48% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.05 67.81 55.69 107.97 134.78 132.51 63.95 -8.69%
  YoY % -45.36% 21.76% -48.42% -19.89% 1.71% 107.21% -
  Horiz. % 57.94% 106.04% 87.08% 168.84% 210.76% 207.21% 100.00%
EPS 6.59 12.31 10.35 15.43 21.06 17.37 10.21 -7.03%
  YoY % -46.47% 18.94% -32.92% -26.73% 21.24% 70.13% -
  Horiz. % 64.54% 120.57% 101.37% 151.13% 206.27% 170.13% 100.00%
DPS 6.10 8.88 5.69 6.69 7.38 5.57 4.28 6.08%
  YoY % -31.31% 56.06% -14.95% -9.35% 32.50% 30.14% -
  Horiz. % 142.52% 207.48% 132.94% 156.31% 172.43% 130.14% 100.00%
NAPS 0.3469 0.4902 0.4252 0.6798 0.7082 0.4665 0.3223 1.23%
  YoY % -29.23% 15.29% -37.45% -4.01% 51.81% 44.74% -
  Horiz. % 107.63% 152.09% 131.93% 210.92% 219.73% 144.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,186,313
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.14 44.58 34.14 32.67 28.31 20.01 6.76 32.82%
  YoY % -16.69% 30.58% 4.50% 15.40% 41.48% 196.01% -
  Horiz. % 549.41% 659.47% 505.03% 483.28% 418.79% 296.01% 100.00%
EPS 6.61 8.09 6.34 4.67 4.42 2.62 1.08 35.23%
  YoY % -18.29% 27.60% 35.76% 5.66% 68.70% 142.59% -
  Horiz. % 612.04% 749.07% 587.04% 432.41% 409.26% 242.59% 100.00%
DPS 6.08 5.84 3.49 2.02 1.55 0.84 0.45 54.30%
  YoY % 4.11% 67.34% 72.77% 30.32% 84.52% 86.67% -
  Horiz. % 1,351.11% 1,297.78% 775.56% 448.89% 344.44% 186.67% 100.00%
NAPS 0.3477 0.3223 0.2607 0.2057 0.1487 0.0704 0.0341 47.23%
  YoY % 7.88% 23.63% 26.74% 38.33% 111.22% 106.45% -
  Horiz. % 1,019.65% 945.16% 764.52% 603.23% 436.07% 206.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.5700 2.7500 2.0400 3.2200 3.3100 2.6900 0.4350 -
P/RPS 4.24 4.06 3.66 2.98 2.46 2.03 0.68 35.65%
  YoY % 4.43% 10.93% 22.82% 21.14% 21.18% 198.53% -
  Horiz. % 623.53% 597.06% 538.24% 438.24% 361.76% 298.53% 100.00%
P/EPS 23.82 22.35 19.71 20.87 15.72 15.49 4.26 33.21%
  YoY % 6.58% 13.39% -5.56% 32.76% 1.48% 263.61% -
  Horiz. % 559.15% 524.65% 462.68% 489.91% 369.01% 363.61% 100.00%
EY 4.20 4.47 5.07 4.79 6.36 6.46 23.48 -24.93%
  YoY % -6.04% -11.83% 5.85% -24.69% -1.55% -72.49% -
  Horiz. % 17.89% 19.04% 21.59% 20.40% 27.09% 27.51% 100.00%
DY 3.89 3.23 2.79 2.08 2.23 2.07 9.83 -14.31%
  YoY % 20.43% 15.77% 34.13% -6.73% 7.73% -78.94% -
  Horiz. % 39.57% 32.86% 28.38% 21.16% 22.69% 21.06% 100.00%
P/NAPS 4.53 5.61 4.80 4.74 4.67 5.77 1.35 22.35%
  YoY % -19.25% 16.87% 1.27% 1.50% -19.06% 327.41% -
  Horiz. % 335.56% 415.56% 355.56% 351.11% 345.93% 427.41% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 -
Price 1.3200 2.1600 2.1800 2.7200 3.3200 2.8400 0.5950 -
P/RPS 3.56 3.19 3.91 2.52 2.46 2.14 0.93 25.06%
  YoY % 11.60% -18.41% 55.16% 2.44% 14.95% 130.11% -
  Horiz. % 382.80% 343.01% 420.43% 270.97% 264.52% 230.11% 100.00%
P/EPS 20.02 17.55 21.07 17.63 15.76 16.35 5.83 22.82%
  YoY % 14.07% -16.71% 19.51% 11.87% -3.61% 180.45% -
  Horiz. % 343.40% 301.03% 361.41% 302.40% 270.33% 280.45% 100.00%
EY 4.99 5.70 4.75 5.67 6.34 6.12 17.16 -18.60%
  YoY % -12.46% 20.00% -16.23% -10.57% 3.59% -64.34% -
  Horiz. % 29.08% 33.22% 27.68% 33.04% 36.95% 35.66% 100.00%
DY 4.62 4.11 2.61 2.46 2.22 1.96 7.19 -7.10%
  YoY % 12.41% 57.47% 6.10% 10.81% 13.27% -72.74% -
  Horiz. % 64.26% 57.16% 36.30% 34.21% 30.88% 27.26% 100.00%
P/NAPS 3.81 4.41 5.13 4.00 4.69 6.09 1.85 12.79%
  YoY % -13.61% -14.04% 28.25% -14.71% -22.99% 229.19% -
  Horiz. % 205.95% 238.38% 277.30% 216.22% 253.51% 329.19% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers