[INARI] YoY Cumulative 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- 40.28%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,067,384 824,610 882,190 1,074,880 830,661 785,910 678,083 7.84%
PBT 258,854 138,298 166,944 214,057 168,605 111,805 111,898 14.98%
Tax -16,812 -18,000 -12,924 -20,789 -5,937 -3,728 -1,772 45.44%
NP 242,042 120,298 154,020 193,268 162,668 108,077 110,126 14.01%
-
NP to SH 242,113 120,277 153,429 192,163 162,229 108,336 112,158 13.67%
-
Tax Rate 6.49% 13.02% 7.74% 9.71% 3.52% 3.33% 1.58% -
Total Cost 825,342 704,312 728,170 881,612 667,993 677,833 567,957 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 281,954 106,857 130,936 134,067 135,675 57,853 39,755 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 17.47% 10.10% 13.85% 18.71% 19.68% 17.08% 26.29% -
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 32.18 25.47 27.62 51.31 42.86 84.22 112.57 -18.82%
EPS 7.36 3.77 4.85 9.45 8.37 11.61 18.62 -14.32%
DPS 8.50 3.30 4.10 6.40 7.00 6.20 6.60 4.30%
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 28.40 21.94 23.47 28.60 22.10 20.91 18.04 7.84%
EPS 6.44 3.20 4.08 5.11 4.32 2.88 2.98 13.69%
DPS 7.50 2.84 3.48 3.57 3.61 1.54 1.06 38.51%
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 10.19 4.87 5.68 5.36 4.76 3.82 2.94 22.99%
P/EPS 44.94 33.38 32.68 29.98 24.37 27.73 17.78 16.69%
EY 2.23 3.00 3.06 3.34 4.10 3.61 5.63 -14.29%
DY 2.59 2.66 2.61 2.33 3.43 1.93 1.99 4.48%
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 9.32 5.65 4.78 4.21 5.09 3.23 2.95 21.11%
P/EPS 41.10 38.77 27.48 23.55 26.05 23.43 17.83 14.91%
EY 2.43 2.58 3.64 4.25 3.84 4.27 5.61 -13.00%
DY 2.83 2.29 3.11 2.96 3.21 2.28 1.99 6.03%
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