[INARI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 91.03%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 281,577 1,043,120 785,910 568,589 274,949 933,099 678,083 -44.25%
PBT 49,965 153,131 111,805 88,774 43,936 151,967 111,898 -41.49%
Tax -1,813 -6,040 -3,728 -3,440 -1,447 -1,719 -1,772 1.53%
NP 48,152 147,091 108,077 85,334 42,489 150,248 110,126 -42.30%
-
NP to SH 48,004 148,254 108,336 86,934 45,509 152,535 112,158 -43.11%
-
Tax Rate 3.63% 3.94% 3.33% 3.88% 3.29% 1.13% 1.58% -
Total Cost 233,425 896,029 677,833 483,255 232,460 782,851 567,957 -44.63%
-
Net Worth 718,239 671,508 634,339 638,568 608,026 472,714 426,585 41.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 28,744 78,868 57,853 38,180 20,420 56,992 39,755 -19.39%
Div Payout % 59.88% 53.20% 53.40% 43.92% 44.87% 37.36% 35.45% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 718,239 671,508 634,339 638,568 608,026 472,714 426,585 41.39%
NOSH 958,163 938,910 933,126 734,239 729,310 640,361 602,352 36.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.10% 14.10% 13.75% 15.01% 15.45% 16.10% 16.24% -
ROE 6.68% 22.08% 17.08% 13.61% 7.48% 32.27% 26.29% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.39 111.10 84.22 77.44 37.70 145.71 112.57 -59.05%
EPS 5.01 7.76 11.61 11.84 6.24 18.39 18.62 -58.22%
DPS 3.00 8.40 6.20 5.20 2.80 8.90 6.60 -40.79%
NAPS 0.7496 0.7152 0.6798 0.8697 0.8337 0.7382 0.7082 3.84%
Adjusted Per Share Value based on latest NOSH - 738,413
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.49 27.75 20.91 15.13 7.32 24.83 18.04 -44.25%
EPS 1.28 3.94 2.88 2.31 1.21 4.06 2.98 -42.98%
DPS 0.76 2.10 1.54 1.02 0.54 1.52 1.06 -19.84%
NAPS 0.1911 0.1787 0.1688 0.1699 0.1618 0.1258 0.1135 41.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.32 2.97 3.22 4.58 3.39 3.25 3.31 -
P/RPS 11.30 2.67 3.82 5.91 8.99 2.23 2.94 144.76%
P/EPS 66.27 18.81 27.73 38.68 54.33 13.64 17.78 139.81%
EY 1.51 5.32 3.61 2.59 1.84 7.33 5.63 -58.31%
DY 0.90 2.83 1.93 1.14 0.83 2.74 1.99 -40.99%
P/NAPS 4.43 4.15 4.74 5.27 4.07 4.40 4.67 -3.44%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 -
Price 3.30 3.06 2.72 3.39 3.82 3.13 3.32 -
P/RPS 11.23 2.75 3.23 4.38 10.13 2.15 2.95 143.20%
P/EPS 65.87 19.38 23.43 28.63 61.22 13.14 17.83 138.40%
EY 1.52 5.16 4.27 3.49 1.63 7.61 5.61 -58.02%
DY 0.91 2.75 2.28 1.53 0.73 2.84 1.99 -40.56%
P/NAPS 4.40 4.28 4.00 3.90 4.58 4.24 4.69 -4.15%

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