Highlights

[INARI] YoY TTM Result on 2018-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     1.57%    YoY -     27.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,095,280 1,183,352 1,420,530 1,087,871 1,040,926 901,967 637,432 9.43%
  YoY % -7.44% -16.70% 30.58% 4.51% 15.41% 41.50% -
  Horiz. % 171.83% 185.64% 222.85% 170.66% 163.30% 141.50% 100.00%
PBT 187,559 248,345 286,280 209,931 151,583 143,036 89,333 13.15%
  YoY % -24.48% -13.25% 36.37% 38.49% 5.98% 60.12% -
  Horiz. % 209.95% 278.00% 320.46% 235.00% 169.68% 160.12% 100.00%
Tax -28,934 -27,463 -26,957 -8,249 -3,384 -3,958 -5,118 33.44%
  YoY % -5.36% -1.88% -226.79% -143.76% 14.50% 22.67% -
  Horiz. % 565.34% 536.60% 526.71% 161.18% 66.12% 77.33% 100.00%
NP 158,625 220,882 259,323 201,682 148,199 139,078 84,215 11.12%
  YoY % -28.19% -14.82% 28.58% 36.09% 6.56% 65.15% -
  Horiz. % 188.36% 262.28% 307.93% 239.48% 175.98% 165.15% 100.00%
NP to SH 158,571 210,532 257,787 202,147 148,712 140,949 83,545 11.26%
  YoY % -24.68% -18.33% 27.52% 35.93% 5.51% 68.71% -
  Horiz. % 189.80% 252.00% 308.56% 241.96% 178.00% 168.71% 100.00%
Tax Rate 15.43 % 11.06 % 9.42 % 3.93 % 2.23 % 2.77 % 5.73 % 17.93%
  YoY % 39.51% 17.41% 139.69% 76.23% -19.49% -51.66% -
  Horiz. % 269.28% 193.02% 164.40% 68.59% 38.92% 48.34% 100.00%
Total Cost 936,655 962,470 1,161,207 886,189 892,727 762,889 553,217 9.16%
  YoY % -2.68% -17.11% 31.03% -0.73% 17.02% 37.90% -
  Horiz. % 169.31% 173.98% 209.90% 160.19% 161.37% 137.90% 100.00%
Net Worth 1,190,979 1,107,854 1,026,872 830,568 655,363 473,933 224,405 32.04%
  YoY % 7.50% 7.89% 23.63% 26.73% 38.28% 111.20% -
  Horiz. % 530.73% 493.68% 457.60% 370.12% 292.04% 211.20% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 140,844 193,690 185,989 111,191 64,455 49,416 26,803 31.82%
  YoY % -27.28% 4.14% 67.27% 72.51% 30.43% 84.36% -
  Horiz. % 525.47% 722.63% 693.90% 414.84% 240.47% 184.36% 100.00%
Div Payout % 88.82 % 92.00 % 72.15 % 55.01 % 43.34 % 35.06 % 32.08 % 18.48%
  YoY % -3.46% 27.51% 31.16% 26.93% 23.62% 9.29% -
  Horiz. % 276.87% 286.78% 224.91% 171.48% 135.10% 109.29% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,190,979 1,107,854 1,026,872 830,568 655,363 473,933 224,405 32.04%
  YoY % 7.50% 7.89% 23.63% 26.73% 38.28% 111.20% -
  Horiz. % 530.73% 493.68% 457.60% 370.12% 292.04% 211.20% 100.00%
NOSH 3,238,117 3,193,585 2,094,803 1,953,358 964,054 669,209 481,040 37.37%
  YoY % 1.39% 52.45% 7.24% 102.62% 44.06% 39.12% -
  Horiz. % 673.15% 663.89% 435.47% 406.07% 200.41% 139.12% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.48 % 18.67 % 18.26 % 18.54 % 14.24 % 15.42 % 13.21 % 1.54%
  YoY % -22.44% 2.25% -1.51% 30.20% -7.65% 16.73% -
  Horiz. % 109.61% 141.33% 138.23% 140.35% 107.80% 116.73% 100.00%
ROE 13.31 % 19.00 % 25.10 % 24.34 % 22.69 % 29.74 % 37.23 % -15.74%
  YoY % -29.95% -24.30% 3.12% 7.27% -23.71% -20.12% -
  Horiz. % 35.75% 51.03% 67.42% 65.38% 60.95% 79.88% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 33.82 37.05 67.81 55.69 107.97 134.78 132.51 -20.34%
  YoY % -8.72% -45.36% 21.76% -48.42% -19.89% 1.71% -
  Horiz. % 25.52% 27.96% 51.17% 42.03% 81.48% 101.71% 100.00%
EPS 4.90 6.59 12.31 10.35 15.43 21.06 17.37 -19.00%
  YoY % -25.64% -46.47% 18.94% -32.92% -26.73% 21.24% -
  Horiz. % 28.21% 37.94% 70.87% 59.59% 88.83% 121.24% 100.00%
DPS 4.40 6.10 8.88 5.69 6.69 7.38 5.57 -3.85%
  YoY % -27.87% -31.31% 56.06% -14.95% -9.35% 32.50% -
  Horiz. % 78.99% 109.52% 159.43% 102.15% 120.11% 132.50% 100.00%
NAPS 0.3678 0.3469 0.4902 0.4252 0.6798 0.7082 0.4665 -3.88%
  YoY % 6.02% -29.23% 15.29% -37.45% -4.01% 51.81% -
  Horiz. % 78.84% 74.36% 105.08% 91.15% 145.72% 151.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,288,746
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 33.30 35.98 43.19 33.08 31.65 27.43 19.38 9.43%
  YoY % -7.45% -16.69% 30.56% 4.52% 15.38% 41.54% -
  Horiz. % 171.83% 185.66% 222.86% 170.69% 163.31% 141.54% 100.00%
EPS 4.82 6.40 7.84 6.15 4.52 4.29 2.54 11.26%
  YoY % -24.69% -18.37% 27.48% 36.06% 5.36% 68.90% -
  Horiz. % 189.76% 251.97% 308.66% 242.13% 177.95% 168.90% 100.00%
DPS 4.28 5.89 5.66 3.38 1.96 1.50 0.82 31.67%
  YoY % -27.33% 4.06% 67.46% 72.45% 30.67% 82.93% -
  Horiz. % 521.95% 718.29% 690.24% 412.20% 239.02% 182.93% 100.00%
NAPS 0.3621 0.3369 0.3122 0.2525 0.1993 0.1441 0.0682 32.05%
  YoY % 7.48% 7.91% 23.64% 26.69% 38.31% 111.29% -
  Horiz. % 530.94% 493.99% 457.77% 370.23% 292.23% 211.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.2400 1.5700 2.7500 2.0400 3.2200 3.3100 2.6900 -
P/RPS 3.67 4.24 4.06 3.66 2.98 2.46 2.03 10.36%
  YoY % -13.44% 4.43% 10.93% 22.82% 21.14% 21.18% -
  Horiz. % 180.79% 208.87% 200.00% 180.30% 146.80% 121.18% 100.00%
P/EPS 25.32 23.82 22.35 19.71 20.87 15.72 15.49 8.53%
  YoY % 6.30% 6.58% 13.39% -5.56% 32.76% 1.48% -
  Horiz. % 163.46% 153.78% 144.29% 127.24% 134.73% 101.48% 100.00%
EY 3.95 4.20 4.47 5.07 4.79 6.36 6.46 -7.86%
  YoY % -5.95% -6.04% -11.83% 5.85% -24.69% -1.55% -
  Horiz. % 61.15% 65.02% 69.20% 78.48% 74.15% 98.45% 100.00%
DY 3.55 3.89 3.23 2.79 2.08 2.23 2.07 9.40%
  YoY % -8.74% 20.43% 15.77% 34.13% -6.73% 7.73% -
  Horiz. % 171.50% 187.92% 156.04% 134.78% 100.48% 107.73% 100.00%
P/NAPS 3.37 4.53 5.61 4.80 4.74 4.67 5.77 -8.57%
  YoY % -25.61% -19.25% 16.87% 1.27% 1.50% -19.06% -
  Horiz. % 58.41% 78.51% 97.23% 83.19% 82.15% 80.94% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 -
Price 1.4400 1.3200 2.1600 2.1800 2.7200 3.3200 2.8400 -
P/RPS 4.26 3.56 3.19 3.91 2.52 2.46 2.14 12.15%
  YoY % 19.66% 11.60% -18.41% 55.16% 2.44% 14.95% -
  Horiz. % 199.07% 166.36% 149.07% 182.71% 117.76% 114.95% 100.00%
P/EPS 29.41 20.02 17.55 21.07 17.63 15.76 16.35 10.27%
  YoY % 46.90% 14.07% -16.71% 19.51% 11.87% -3.61% -
  Horiz. % 179.88% 122.45% 107.34% 128.87% 107.83% 96.39% 100.00%
EY 3.40 4.99 5.70 4.75 5.67 6.34 6.12 -9.32%
  YoY % -31.86% -12.46% 20.00% -16.23% -10.57% 3.59% -
  Horiz. % 55.56% 81.54% 93.14% 77.61% 92.65% 103.59% 100.00%
DY 3.06 4.62 4.11 2.61 2.46 2.22 1.96 7.70%
  YoY % -33.77% 12.41% 57.47% 6.10% 10.81% 13.27% -
  Horiz. % 156.12% 235.71% 209.69% 133.16% 125.51% 113.27% 100.00%
P/NAPS 3.92 3.81 4.41 5.13 4.00 4.69 6.09 -7.07%
  YoY % 2.89% -13.61% -14.04% 28.25% -14.71% -22.99% -
  Horiz. % 64.37% 62.56% 72.41% 84.24% 65.68% 77.01% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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