[INARI] YoY Quarter Result on 30-Jun-2016 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 86.52%

YoY- -1.13%

Quarter Report

0616- Conso Q4 2016 Quarterly Annc(final).pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	270,670	301,162	345,650	257,210	255,016	223,884	67,661	25.98%
YoY %	-10.12%	-12.87%	34.38%	0.86%	13.91%	230.89%	-	-
Horiz. %	400.04%	445.10%	510.86%	380.15%	376.90%	330.89%	100.00%	-
PBT	49,261	81,401	72,223	41,326	39,778	31,138	13,537	24.00%
YoY %	-39.48%	12.71%	74.76%	3.89%	27.75%	130.02%	-	-
Horiz. %	363.90%	601.32%	533.52%	305.28%	293.85%	230.02%	100.00%	-
Tax	-10,934	-14,539	-6,168	-2,312	344	-2,186	-769	55.61%
YoY %	24.80%	-135.72%	-166.78%	-772.09%	115.74%	-184.27%	-	-
Horiz. %	1,421.85%	1,890.64%	802.08%	300.65%	-44.73%	284.27%	100.00%	-
NP	38,327	66,862	66,055	39,014	40,122	28,952	12,768	20.09%
YoY %	-42.68%	1.22%	69.31%	-2.76%	38.58%	126.75%	-	-
Horiz. %	300.18%	523.67%	517.35%	305.56%	314.24%	226.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,294	57,103	65,624	39,918	40,376	28,791	13,116	19.54%
YoY %	-32.94%	-12.98%	64.40%	-1.13%	40.24%	119.51%	-	-
Horiz. %	291.96%	435.37%	500.34%	304.35%	307.84%	219.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.20%	17.86%	8.54%	5.59%	-0.86%	7.02%	5.68%	-
YoY %	24.30%	109.13%	52.77%	750.00%	-112.25%	23.59%	-	-
Horiz. %	390.85%	314.44%	150.35%	98.42%	-15.14%	123.59%	100.00%	-
Total Cost	232,343	234,300	279,595	218,196	214,894	194,932	54,893	27.17%
YoY %	-0.84%	-16.20%	28.14%	1.54%	10.24%	255.11%	-	-
Horiz. %	423.27%	426.83%	509.35%	397.49%	391.48%	355.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,128,255	1,073,757	870,558	719,127	535,326	247,700	124,442	44.37%
YoY %	5.08%	23.34%	21.06%	34.33%	116.12%	99.05%	-	-
Horiz. %	906.65%	862.86%	699.57%	577.88%	430.18%	199.05%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	35,257	63,517	55,512	22,120	16,672	8,911	3,554	46.55%
YoY %	-44.49%	14.42%	150.96%	32.68%	87.09%	150.73%	-	-
Horiz. %	992.04%	1,787.20%	1,561.96%	622.40%	469.11%	250.73%	100.00%	-
Div Payout %	92.07%	111.23%	84.59%	55.42%	41.29%	30.95%	27.10%	-
YoY %	-17.23%	31.49%	52.63%	34.22%	33.41%	14.21%	-	-
Horiz. %	339.74%	410.44%	312.14%	204.50%	152.36%	114.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,128,255	1,073,757	870,558	719,127	535,326	247,700	124,442	44.37%
YoY %	5.08%	23.34%	21.06%	34.33%	116.12%	99.05%	-	-
Horiz. %	906.65%	862.86%	699.57%	577.88%	430.18%	199.05%	100.00%	-
NOSH	3,177,150	3,141,043	1,982,598	1,005,491	724,883	495,104	355,447	44.03%
YoY %	1.15%	58.43%	97.18%	38.71%	46.41%	39.29%	-	-
Horiz. %	893.85%	883.69%	557.78%	282.88%	203.94%	139.29%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	14.16%	22.20%	19.11%	15.17%	15.73%	12.93%	18.87%	-
YoY %	-36.22%	16.17%	25.97%	-3.56%	21.66%	-31.48%	-	-
Horiz. %	75.04%	117.65%	101.27%	80.39%	83.36%	68.52%	100.00%	-
ROE	3.39%	5.32%	7.54%	5.55%	7.54%	11.62%	10.54%	-
YoY %	-36.28%	-29.44%	35.86%	-26.39%	-35.11%	10.25%	-	-
Horiz. %	32.16%	50.47%	71.54%	52.66%	71.54%	110.25%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	8.44	9.48	17.43	25.58	35.18	45.22	19.04	-12.67%
YoY %	-10.97%	-45.61%	-31.86%	-27.29%	-22.20%	137.50%	-	-
Horiz. %	44.33%	49.79%	91.54%	134.35%	184.77%	237.50%	100.00%	-
EPS	1.19	1.80	3.31	2.02	5.57	5.81	3.69	-17.18%
YoY %	-33.89%	-45.62%	63.86%	-63.73%	-4.13%	57.45%	-	-
Horiz. %	32.25%	48.78%	89.70%	54.74%	150.95%	157.45%	100.00%	-
DPS	1.10	2.00	2.80	2.20	2.30	1.80	1.00	1.60%
YoY %	-45.00%	-28.57%	27.27%	-4.35%	27.78%	80.00%	-	-
Horiz. %	110.00%	200.00%	280.00%	220.00%	230.00%	180.00%	100.00%	-
NAPS	0.352	0.3381	0.4391	0.7152	0.7385	0.5003	0.3501	0.09%
YoY %	4.11%	-23.00%	-38.60%	-3.16%	47.61%	42.90%	-	-
Horiz. %	100.54%	96.57%	125.42%	204.28%	210.94%	142.90%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,005,491
RPS	7.14	7.95	9.12	6.79	6.73	5.91	1.79	25.92%
YoY %	-10.19%	-12.83%	34.32%	0.89%	13.87%	230.17%	-	-
Horiz. %	398.88%	444.13%	509.50%	379.33%	375.98%	330.17%	100.00%	-
EPS	1.01	1.51	1.73	1.05	1.07	0.76	0.35	19.30%
YoY %	-33.11%	-12.72%	64.76%	-1.87%	40.79%	117.14%	-	-
Horiz. %	288.57%	431.43%	494.29%	300.00%	305.71%	217.14%	100.00%	-
DPS	0.93	1.68	1.47	0.58	0.44	0.24	0.09	47.55%
YoY %	-44.64%	14.29%	153.45%	31.82%	83.33%	166.67%	-	-
Horiz. %	1,033.33%	1,866.67%	1,633.33%	644.44%	488.89%	266.67%	100.00%	-
NAPS	0.2978	0.2834	0.2298	0.1898	0.1413	0.0654	0.0328	44.41%
YoY %	5.08%	23.32%	21.07%	34.32%	116.06%	99.39%	-	-
Horiz. %	907.93%	864.02%	700.61%	578.66%	430.79%	199.39%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.60	2.26	2.11	2.97	3.25	3.03	0.715	-
P/RPS	18.95	23.83	12.10	11.61	9.24	6.70	3.76	30.92%
YoY %	-20.48%	96.94%	4.22%	25.65%	37.91%	78.19%	-	-
Horiz. %	503.99%	633.78%	321.81%	308.78%	245.74%	178.19%	100.00%	-
P/EPS	133.92	125.69	63.75	74.81	58.35	52.11	19.38	37.99%
YoY %	6.55%	97.16%	-14.78%	28.21%	11.97%	168.89%	-	-
Horiz. %	691.02%	648.56%	328.95%	386.02%	301.08%	268.89%	100.00%	-
EY	0.75	0.80	1.57	1.34	1.71	1.92	5.16	-27.47%
YoY %	-6.25%	-49.04%	17.16%	-21.64%	-10.94%	-62.79%	-	-
Horiz. %	14.53%	15.50%	30.43%	25.97%	33.14%	37.21%	100.00%	-
DY	0.69	0.88	1.33	0.74	0.71	0.59	1.40	-11.11%
YoY %	-21.59%	-33.83%	79.73%	4.23%	20.34%	-57.86%	-	-
Horiz. %	49.29%	62.86%	95.00%	52.86%	50.71%	42.14%	100.00%	-
P/NAPS	4.55	6.68	4.81	4.15	4.40	6.06	2.04	14.29%
YoY %	-31.89%	38.88%	15.90%	-5.68%	-27.39%	197.06%	-	-
Horiz. %	223.04%	327.45%	235.78%	203.43%	215.69%	297.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	22/08/17	24/08/16	20/08/15	26/08/14	27/08/13	-
Price	1.59	2.37	2.50	3.06	3.13	3.23	0.785	-
P/RPS	18.83	24.99	14.34	11.96	8.90	7.14	4.12	28.80%
YoY %	-24.65%	74.27%	19.90%	34.38%	24.65%	73.30%	-	-
Horiz. %	457.04%	606.55%	348.06%	290.29%	216.02%	173.30%	100.00%	-
P/EPS	133.09	131.81	75.53	77.08	56.19	55.54	21.27	35.72%
YoY %	0.97%	74.51%	-2.01%	37.18%	1.17%	161.12%	-	-
Horiz. %	625.72%	619.70%	355.10%	362.39%	264.17%	261.12%	100.00%	-
EY	0.75	0.76	1.32	1.30	1.78	1.80	4.70	-26.34%
YoY %	-1.32%	-42.42%	1.54%	-26.97%	-1.11%	-61.70%	-	-
Horiz. %	15.96%	16.17%	28.09%	27.66%	37.87%	38.30%	100.00%	-
DY	0.69	0.84	1.12	0.72	0.73	0.56	1.27	-9.66%
YoY %	-17.86%	-25.00%	55.56%	-1.37%	30.36%	-55.91%	-	-
Horiz. %	54.33%	66.14%	88.19%	56.69%	57.48%	44.09%	100.00%	-
P/NAPS	4.52	7.01	5.69	4.28	4.24	6.46	2.24	12.40%
YoY %	-35.52%	23.20%	32.94%	0.94%	-34.37%	188.39%	-	-
Horiz. %	201.79%	312.95%	254.02%	191.07%	189.29%	288.39%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos