[INARI] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 40.45%
YoY- 53.69%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,074,880 749,053 373,089 1,176,311 830,661 556,628 281,577 144.45%
PBT 214,057 151,571 73,668 240,828 168,605 114,328 49,965 164.01%
Tax -20,789 -13,808 -4,973 -12,105 -5,937 -3,822 -1,813 409.25%
NP 193,268 137,763 68,695 228,723 162,668 110,506 48,152 152.77%
-
NP to SH 192,163 136,989 68,376 227,853 162,229 111,051 48,004 152.32%
-
Tax Rate 9.71% 9.11% 6.75% 5.03% 3.52% 3.34% 3.63% -
Total Cost 881,612 611,290 304,394 947,588 667,993 446,122 233,425 142.71%
-
Net Worth 1,026,872 978,584 907,937 856,594 824,131 791,766 718,239 26.93%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 134,067 97,614 46,118 191,178 135,675 46,111 28,744 179.41%
Div Payout % 69.77% 71.26% 67.45% 83.90% 83.63% 41.52% 59.88% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,026,872 978,584 907,937 856,594 824,131 791,766 718,239 26.93%
NOSH 2,076,018 2,051,760 2,005,161 1,950,796 1,938,219 960,648 958,163 67.51%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.98% 18.39% 18.41% 19.44% 19.58% 19.85% 17.10% -
ROE 18.71% 14.00% 7.53% 26.60% 19.68% 14.03% 6.68% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 51.31 36.83 18.61 60.30 42.86 57.94 29.39 45.03%
EPS 9.45 6.78 3.41 11.68 8.37 11.56 5.01 52.72%
DPS 6.40 4.80 2.30 9.80 7.00 4.80 3.00 65.79%
NAPS 0.4902 0.4812 0.4528 0.4391 0.4252 0.8242 0.7496 -24.67%
Adjusted Per Share Value based on latest NOSH - 1,982,598
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 28.37 19.77 9.85 31.05 21.93 14.69 7.43 144.49%
EPS 5.07 3.62 1.80 6.01 4.28 2.93 1.27 151.86%
DPS 3.54 2.58 1.22 5.05 3.58 1.22 0.76 179.16%
NAPS 0.271 0.2583 0.2396 0.2261 0.2175 0.209 0.1896 26.91%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.75 3.40 2.54 2.11 2.04 3.32 3.32 -
P/RPS 5.36 9.23 13.65 3.50 4.76 5.73 11.30 -39.20%
P/EPS 29.98 50.47 74.49 18.07 24.37 28.72 66.27 -41.09%
EY 3.34 1.98 1.34 5.54 4.10 3.48 1.51 69.84%
DY 2.33 1.41 0.91 4.64 3.43 1.45 0.90 88.65%
P/NAPS 5.61 7.07 5.61 4.81 4.80 4.03 4.43 17.06%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 -
Price 2.16 3.45 2.83 2.50 2.18 1.91 3.30 -
P/RPS 4.21 9.37 15.21 4.15 5.09 3.30 11.23 -48.03%
P/EPS 23.55 51.22 82.99 21.40 26.05 16.52 65.87 -49.65%
EY 4.25 1.95 1.20 4.67 3.84 6.05 1.52 98.59%
DY 2.96 1.39 0.81 3.92 3.21 2.51 0.91 119.69%
P/NAPS 4.41 7.17 6.25 5.69 5.13 2.32 4.40 0.15%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment