[INARI] YoY Annualized 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- -4.49%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,251,736 1,498,106 1,113,256 1,137,178 899,590 755,914 233,406 32.28%
PBT 248,748 303,142 228,656 177,548 147,874 97,246 42,856 34.03%
Tax -18,202 -27,616 -7,644 -6,880 -2,008 -5,348 -10,780 9.11%
NP 230,546 275,526 221,012 170,668 145,866 91,898 32,076 38.89%
-
NP to SH 230,482 273,978 222,102 173,868 148,160 90,926 33,020 38.22%
-
Tax Rate 7.32% 9.11% 3.34% 3.88% 1.36% 5.50% 25.15% -
Total Cost 1,021,190 1,222,580 892,244 966,510 753,724 664,016 201,330 31.06%
-
Net Worth 1,115,776 978,584 791,766 638,568 333,918 194,432 96,000 50.47%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 197,651 195,228 92,222 76,360 52,872 27,250 11,432 60.76%
Div Payout % 85.76% 71.26% 41.52% 43.92% 35.69% 29.97% 34.62% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,115,776 978,584 791,766 638,568 333,918 194,432 96,000 50.47%
NOSH 3,166,687 2,051,760 960,648 734,239 587,470 454,175 336,252 45.29%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.42% 18.39% 19.85% 15.01% 16.21% 12.16% 13.74% -
ROE 20.66% 28.00% 28.05% 27.23% 44.37% 46.76% 34.40% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.26 73.67 115.89 154.88 153.13 166.44 69.41 -9.05%
EPS 7.30 13.56 23.12 23.68 25.22 20.02 9.82 -4.82%
DPS 6.20 9.60 9.60 10.40 9.00 6.00 3.40 10.52%
NAPS 0.35 0.4812 0.8242 0.8697 0.5684 0.4281 0.2855 3.45%
Adjusted Per Share Value based on latest NOSH - 738,413
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 33.31 39.86 29.62 30.26 23.94 20.11 6.21 32.28%
EPS 6.13 7.29 5.91 4.63 3.94 2.42 0.88 38.17%
DPS 5.26 5.19 2.45 2.03 1.41 0.73 0.30 61.14%
NAPS 0.2969 0.2604 0.2107 0.1699 0.0888 0.0517 0.0255 50.52%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.50 3.40 3.32 4.58 2.54 1.63 0.40 -
P/RPS 3.82 4.62 2.86 2.96 1.66 0.98 0.58 36.89%
P/EPS 20.75 25.24 14.36 19.34 10.07 8.14 4.07 31.17%
EY 4.82 3.96 6.96 5.17 9.93 12.28 24.55 -23.75%
DY 4.13 2.82 2.89 2.27 3.54 3.68 8.50 -11.32%
P/NAPS 4.29 7.07 4.03 5.27 4.47 3.81 1.40 20.50%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 -
Price 1.61 3.45 1.91 3.39 2.86 1.94 0.425 -
P/RPS 4.10 4.68 1.65 2.19 1.87 1.17 0.61 37.35%
P/EPS 22.27 25.61 8.26 14.32 11.34 9.69 4.33 31.36%
EY 4.49 3.91 12.10 6.99 8.82 10.32 23.11 -23.88%
DY 3.85 2.78 5.03 3.07 3.15 3.09 8.00 -11.47%
P/NAPS 4.60 7.17 2.32 3.90 5.03 4.53 1.49 20.65%

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