[INARI] YoY Annualized 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- 5.34%

YoY- 53.69%

Quarter Report

0617 lNARI Quarterly Report (Final).pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	1,057,951	1,152,860	1,376,042	1,176,311	1,043,120	933,099	793,655	4.90%
YoY %	-8.23%	-16.22%	16.98%	12.77%	11.79%	17.57%	-	-
Horiz. %	133.30%	145.26%	173.38%	148.21%	131.43%	117.57%	100.00%	-
PBT	172,364	216,205	295,458	240,828	153,131	151,967	106,934	8.27%
YoY %	-20.28%	-26.82%	22.68%	57.27%	0.77%	42.11%	-	-
Horiz. %	161.19%	202.19%	276.30%	225.21%	143.20%	142.11%	100.00%	-
Tax	-15,924	-23,858	-35,328	-12,105	-6,040	-1,719	-6,535	15.98%
YoY %	33.26%	32.47%	-191.85%	-100.41%	-251.37%	73.70%	-	-
Horiz. %	243.67%	365.08%	540.60%	185.23%	92.43%	26.30%	100.00%	-
NP	156,440	192,347	260,130	228,723	147,091	150,248	100,399	7.66%
YoY %	-18.67%	-26.06%	13.73%	55.50%	-2.10%	49.65%	-	-
Horiz. %	155.82%	191.58%	259.10%	227.81%	146.51%	149.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,750	191,723	249,266	227,853	148,254	152,535	99,220	7.79%
YoY %	-18.76%	-23.08%	9.40%	53.69%	-2.81%	53.73%	-	-
Horiz. %	156.97%	193.23%	251.23%	229.64%	149.42%	153.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.24%	11.03%	11.96%	5.03%	3.94%	1.13%	6.11%	-
YoY %	-16.23%	-7.78%	137.77%	27.66%	248.67%	-81.51%	-	-
Horiz. %	151.23%	180.52%	195.74%	82.32%	64.48%	18.49%	100.00%	-
Total Cost	901,511	960,513	1,115,912	947,588	896,029	782,851	693,256	4.47%
YoY %	-6.14%	-13.93%	17.76%	5.75%	14.46%	12.92%	-	-
Horiz. %	130.04%	138.55%	160.97%	136.69%	129.25%	112.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,202,337	1,128,255	1,073,757	856,594	671,508	472,714	236,542	31.09%
YoY %	6.57%	5.08%	25.35%	27.56%	42.05%	99.84%	-	-
Horiz. %	508.30%	476.98%	453.94%	362.13%	283.89%	199.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	142,710	166,674	266,771	191,178	78,868	56,992	32,150	28.16%
YoY %	-14.38%	-37.52%	39.54%	142.40%	38.38%	77.27%	-	-
Horiz. %	443.89%	518.43%	829.77%	594.64%	245.31%	177.27%	100.00%	-
Div Payout %	91.63%	86.93%	107.02%	83.90%	53.20%	37.36%	32.40%	-
YoY %	5.41%	-18.77%	27.56%	57.71%	42.40%	15.31%	-	-
Horiz. %	282.81%	268.30%	330.31%	258.95%	164.20%	115.31%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,202,337	1,128,255	1,073,757	856,594	671,508	472,714	236,542	31.09%
YoY %	6.57%	5.08%	25.35%	27.56%	42.05%	99.84%	-	-
Horiz. %	508.30%	476.98%	453.94%	362.13%	283.89%	199.84%	100.00%	-
NOSH	3,249,764	3,177,150	3,141,043	1,950,796	938,910	640,361	472,801	37.84%
YoY %	2.29%	1.15%	61.01%	107.77%	46.62%	35.44%	-	-
Horiz. %	687.34%	671.98%	664.35%	412.60%	198.58%	135.44%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	14.79%	16.68%	18.90%	19.44%	14.10%	16.10%	12.65%	-
YoY %	-11.33%	-11.75%	-2.78%	37.87%	-12.42%	27.27%	-	-
Horiz. %	116.92%	131.86%	149.41%	153.68%	111.46%	127.27%	100.00%	-
ROE	12.95%	16.99%	23.21%	26.60%	22.08%	32.27%	41.95%	-
YoY %	-23.78%	-26.80%	-12.74%	20.47%	-31.58%	-23.08%	-	-
Horiz. %	30.87%	40.50%	55.33%	63.41%	52.63%	76.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	32.62	35.97	43.33	60.30	111.10	145.71	167.86	-23.87%
YoY %	-9.31%	-16.99%	-28.14%	-45.72%	-23.75%	-13.20%	-	-
Horiz. %	19.43%	21.43%	25.81%	35.92%	66.19%	86.80%	100.00%	-
EPS	4.85	6.06	8.08	11.68	7.76	18.39	20.98	-21.64%
YoY %	-19.97%	-25.00%	-30.82%	50.52%	-57.80%	-12.35%	-	-
Horiz. %	23.12%	28.88%	38.51%	55.67%	36.99%	87.65%	100.00%	-
DPS	4.40	5.20	8.40	9.80	8.40	8.90	6.80	-6.99%
YoY %	-15.38%	-38.10%	-14.29%	16.67%	-5.62%	30.88%	-	-
Horiz. %	64.71%	76.47%	123.53%	144.12%	123.53%	130.88%	100.00%	-
NAPS	0.3707	0.352	0.3381	0.4391	0.7152	0.7382	0.5003	-4.86%
YoY %	5.31%	4.11%	-23.00%	-38.60%	-3.12%	47.55%	-	-
Horiz. %	74.10%	70.36%	67.58%	87.77%	142.95%	147.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,982,598
RPS	28.15	30.67	36.61	31.30	27.75	24.83	21.12	4.90%
YoY %	-8.22%	-16.23%	16.96%	12.79%	11.76%	17.57%	-	-
Horiz. %	133.29%	145.22%	173.34%	148.20%	131.39%	117.57%	100.00%	-
EPS	4.14	5.10	6.63	6.06	3.94	4.06	2.64	7.77%
YoY %	-18.82%	-23.08%	9.41%	53.81%	-2.96%	53.79%	-	-
Horiz. %	156.82%	193.18%	251.14%	229.55%	149.24%	153.79%	100.00%	-
DPS	3.80	4.43	7.10	5.09	2.10	1.52	0.86	28.07%
YoY %	-14.22%	-37.61%	39.49%	142.38%	38.16%	76.74%	-	-
Horiz. %	441.86%	515.12%	825.58%	591.86%	244.19%	176.74%	100.00%	-
NAPS	0.3199	0.3002	0.2857	0.2279	0.1787	0.1258	0.0629	31.10%
YoY %	6.56%	5.08%	25.36%	27.53%	42.05%	100.00%	-	-
Horiz. %	508.59%	477.27%	454.21%	362.32%	284.10%	200.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.69	1.60	2.26	2.11	2.97	3.25	3.03	-
P/RPS	5.18	4.45	5.22	3.50	2.67	2.23	1.81	19.13%
YoY %	16.40%	-14.75%	49.14%	31.09%	19.73%	23.20%	-	-
Horiz. %	286.19%	245.86%	288.40%	193.37%	147.51%	123.20%	100.00%	-
P/EPS	35.19	26.75	28.79	18.07	18.81	13.64	14.44	15.98%
YoY %	31.55%	-7.09%	59.32%	-3.93%	37.90%	-5.54%	-	-
Horiz. %	243.70%	185.25%	199.38%	125.14%	130.26%	94.46%	100.00%	-
EY	2.84	3.74	3.47	5.54	5.32	7.33	6.93	-13.80%
YoY %	-24.06%	7.78%	-37.36%	4.14%	-27.42%	5.77%	-	-
Horiz. %	40.98%	53.97%	50.07%	79.94%	76.77%	105.77%	100.00%	-
DY	2.60	3.25	3.72	4.64	2.83	2.74	2.24	2.51%
YoY %	-20.00%	-12.63%	-19.83%	63.96%	3.28%	22.32%	-	-
Horiz. %	116.07%	145.09%	166.07%	207.14%	126.34%	122.32%	100.00%	-
P/NAPS	4.56	4.55	6.68	4.81	4.15	4.40	6.06	-4.62%
YoY %	0.22%	-31.89%	38.88%	15.90%	-5.68%	-27.39%	-	-
Horiz. %	75.25%	75.08%	110.23%	79.37%	68.48%	72.61%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	28/08/19	28/08/18	22/08/17	24/08/16	20/08/15	26/08/14	-
Price	2.24	1.59	2.37	2.50	3.06	3.13	3.23	-
P/RPS	6.87	4.42	5.47	4.15	2.75	2.15	1.92	23.64%
YoY %	55.43%	-19.20%	31.81%	50.91%	27.91%	11.98%	-	-
Horiz. %	357.81%	230.21%	284.90%	216.15%	143.23%	111.98%	100.00%	-
P/EPS	46.65	26.58	30.20	21.40	19.38	13.14	15.39	20.28%
YoY %	75.51%	-11.99%	41.12%	10.42%	47.49%	-14.62%	-	-
Horiz. %	303.12%	172.71%	196.23%	139.05%	125.93%	85.38%	100.00%	-
EY	2.14	3.76	3.31	4.67	5.16	7.61	6.50	-16.88%
YoY %	-43.09%	13.60%	-29.12%	-9.50%	-32.19%	17.08%	-	-
Horiz. %	32.92%	57.85%	50.92%	71.85%	79.38%	117.08%	100.00%	-
DY	1.96	3.27	3.54	3.92	2.75	2.84	2.11	-1.22%
YoY %	-40.06%	-7.63%	-9.69%	42.55%	-3.17%	34.60%	-	-
Horiz. %	92.89%	154.98%	167.77%	185.78%	130.33%	134.60%	100.00%	-
P/NAPS	6.04	4.52	7.01	5.69	4.28	4.24	6.46	-1.11%
YoY %	33.63%	-35.52%	23.20%	32.94%	0.94%	-34.37%	-	-
Horiz. %	93.50%	69.97%	108.51%	88.08%	66.25%	65.63%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:30:00

EMA 5

5 Mins

SELL

2024-04-19 16:00:00

ADX

5 Mins

BUY

2024-04-19 15:50:00

EMA 5

5 Mins

BUY

2024-04-19 15:40:00

EMA 5

5 Mins

SELL

2024-04-19 15:35:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

422

MPI

MALAYSIAN PACIFIC INDUSTRIES

420

HLIND

HONG LEONG INDUSTRIES BHD

395

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

SAPNRG

SAPURA ENERGY BERHAD

368

MAYBANK

MALAYAN BANKING BHD

334

PBBANK

PUBLIC BANK BHD

312

GENTING

GENTING BHD

298

DNEX

DAGANG NEXCHANGE BERHAD

270

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More