[INARI] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -6.48%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,423,178 1,099,480 1,176,253 1,433,173 1,107,548 1,047,880 904,110 7.84%
PBT 345,138 184,397 222,592 285,409 224,806 149,073 149,197 14.98%
Tax -22,416 -24,000 -17,232 -27,718 -7,916 -4,970 -2,362 45.45%
NP 322,722 160,397 205,360 257,690 216,890 144,102 146,834 14.01%
-
NP to SH 322,817 160,369 204,572 256,217 216,305 144,448 149,544 13.67%
-
Tax Rate 6.49% 13.02% 7.74% 9.71% 3.52% 3.33% 1.58% -
Total Cost 1,100,456 939,082 970,893 1,175,482 890,657 903,777 757,276 6.42%
-
Net Worth 1,385,890 1,190,979 1,107,854 1,026,872 824,131 634,339 426,585 21.67%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 375,939 142,477 174,582 178,756 180,900 77,138 53,007 38.56%
Div Payout % 116.46% 88.84% 85.34% 69.77% 83.63% 53.40% 35.45% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,385,890 1,190,979 1,107,854 1,026,872 824,131 634,339 426,585 21.67%
NOSH 3,338,921 3,239,284 3,171,129 2,076,018 1,938,219 933,126 602,352 32.99%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 22.68% 14.59% 17.46% 17.98% 19.58% 13.75% 16.24% -
ROE 23.29% 13.47% 18.47% 24.95% 26.25% 22.77% 35.06% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 42.90 33.95 36.83 68.42 57.14 112.30 150.10 -18.82%
EPS 9.81 5.03 6.47 12.60 11.16 15.48 24.83 -14.32%
DPS 11.33 4.40 5.47 8.53 9.33 8.27 8.80 4.29%
NAPS 0.4178 0.3678 0.3469 0.4902 0.4252 0.6798 0.7082 -8.41%
Adjusted Per Share Value based on latest NOSH - 2,076,018
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 37.87 29.25 31.30 38.13 29.47 27.88 24.06 7.84%
EPS 8.59 4.27 5.44 6.82 5.76 3.84 3.98 13.66%
DPS 10.00 3.79 4.65 4.76 4.81 2.05 1.41 38.56%
NAPS 0.3688 0.3169 0.2948 0.2732 0.2193 0.1688 0.1135 21.68%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.28 1.24 1.57 2.75 2.04 3.22 3.31 -
P/RPS 7.64 3.65 4.26 4.02 3.57 2.87 2.21 22.94%
P/EPS 33.70 25.04 24.51 22.48 18.28 20.80 13.33 16.70%
EY 2.97 3.99 4.08 4.45 5.47 4.81 7.50 -14.29%
DY 3.46 3.55 3.48 3.10 4.58 2.57 2.66 4.47%
P/NAPS 7.85 3.37 4.53 5.61 4.80 4.74 4.67 9.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 21/05/20 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 -
Price 3.00 1.44 1.32 2.16 2.18 2.72 3.32 -
P/RPS 6.99 4.24 3.58 3.16 3.82 2.42 2.21 21.13%
P/EPS 30.83 29.08 20.61 17.66 19.53 17.57 13.37 14.92%
EY 3.24 3.44 4.85 5.66 5.12 5.69 7.48 -13.00%
DY 3.78 3.06 4.14 3.95 4.28 3.04 2.65 6.09%
P/NAPS 7.18 3.92 3.81 4.41 5.13 4.00 4.69 7.34%

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