[INARI] YoY 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- 28.23%

YoY- 64.4%

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
Quarter Result
Revenue	233,341	270,670	301,162	345,650	257,210	255,016	223,884	0.69%
YoY %	-13.79%	-10.12%	-12.87%	34.38%	0.86%	13.91%	-	-
Horiz. %	104.22%	120.90%	134.52%	154.39%	114.89%	113.91%	100.00%	-
PBT	34,066	49,261	81,401	72,223	41,326	39,778	31,138	1.50%
YoY %	-30.85%	-39.48%	12.71%	74.76%	3.89%	27.75%	-	-
Horiz. %	109.40%	158.20%	261.42%	231.94%	132.72%	127.75%	100.00%	-
Tax	2,076	-10,934	-14,539	-6,168	-2,312	344	-2,186	-
YoY %	118.99%	24.80%	-135.72%	-166.78%	-772.09%	115.74%	-	-
Horiz. %	-94.97%	500.18%	665.10%	282.16%	105.76%	-15.74%	100.00%	-
NP	36,142	38,327	66,862	66,055	39,014	40,122	28,952	3.76%
YoY %	-5.70%	-42.68%	1.22%	69.31%	-2.76%	38.58%	-	-
Horiz. %	124.83%	132.38%	230.94%	228.15%	134.75%	138.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,473	38,294	57,103	65,624	39,918	40,376	28,791	3.53%
YoY %	-7.37%	-32.94%	-12.98%	64.40%	-1.13%	40.24%	-	-
Horiz. %	123.21%	133.01%	198.34%	227.93%	138.65%	140.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.09%	22.20%	17.86%	8.54%	5.59%	-0.86%	7.02%	-
YoY %	-127.43%	24.30%	109.13%	52.77%	750.00%	-112.25%	-	-
Horiz. %	-86.75%	316.24%	254.42%	121.65%	79.63%	-12.25%	100.00%	-
Total Cost	197,199	232,343	234,300	279,595	218,196	214,894	194,932	0.19%
YoY %	-15.13%	-0.84%	-16.20%	28.14%	1.54%	10.24%	-	-
Horiz. %	101.16%	119.19%	120.20%	143.43%	111.93%	110.24%	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	870,558	719,127	535,326	247,700	30.09%
YoY %	6.57%	5.08%	23.34%	21.06%	34.33%	116.12%	-	-
Horiz. %	485.40%	455.49%	433.49%	351.46%	290.32%	216.12%	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	35,677	35,257	63,517	55,512	22,120	16,672	8,911	25.98%
YoY %	1.19%	-44.49%	14.42%	150.96%	32.68%	87.09%	-	-
Horiz. %	400.37%	395.66%	712.79%	622.96%	248.23%	187.09%	100.00%	-
Div Payout %	100.58%	92.07%	111.23%	84.59%	55.42%	41.29%	30.95%	-
YoY %	9.24%	-17.23%	31.49%	52.63%	34.22%	33.41%	-	-
Horiz. %	324.98%	297.48%	359.39%	273.31%	179.06%	133.41%	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	870,558	719,127	535,326	247,700	30.09%
YoY %	6.57%	5.08%	23.34%	21.06%	34.33%	116.12%	-	-
Horiz. %	485.40%	455.49%	433.49%	351.46%	290.32%	216.12%	100.00%	-
NOSH	3,249,764	3,177,150	3,141,043	1,982,598	1,005,491	724,883	495,104	36.79%
YoY %	2.29%	1.15%	58.43%	97.18%	38.71%	46.41%	-	-
Horiz. %	656.38%	641.71%	634.42%	400.44%	203.09%	146.41%	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	15.49%	14.16%	22.20%	19.11%	15.17%	15.73%	12.93%	-
YoY %	9.39%	-36.22%	16.17%	25.97%	-3.56%	21.66%	-	-
Horiz. %	119.80%	109.51%	171.69%	147.80%	117.32%	121.66%	100.00%	-
ROE	2.95%	3.39%	5.32%	7.54%	5.55%	7.54%	11.62%	-
YoY %	-12.98%	-36.28%	-29.44%	35.86%	-26.39%	-35.11%	-	-
Horiz. %	25.39%	29.17%	45.78%	64.89%	47.76%	64.89%	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	7.19	8.44	9.48	17.43	25.58	35.18	45.22	-26.37%
YoY %	-14.81%	-10.97%	-45.61%	-31.86%	-27.29%	-22.20%	-	-
Horiz. %	15.90%	18.66%	20.96%	38.54%	56.57%	77.80%	100.00%	-
EPS	1.09	1.19	1.80	3.31	2.02	5.57	5.81	-24.31%
YoY %	-8.40%	-33.89%	-45.62%	63.86%	-63.73%	-4.13%	-	-
Horiz. %	18.76%	20.48%	30.98%	56.97%	34.77%	95.87%	100.00%	-
DPS	1.10	1.10	2.00	2.80	2.20	2.30	1.80	-7.87%
YoY %	0.00%	-45.00%	-28.57%	27.27%	-4.35%	27.78%	-	-
Horiz. %	61.11%	61.11%	111.11%	155.56%	122.22%	127.78%	100.00%	-
NAPS	0.3707	0.352	0.3381	0.4391	0.7152	0.7385	0.5003	-4.86%
YoY %	5.31%	4.11%	-23.00%	-38.60%	-3.16%	47.61%	-	-
Horiz. %	74.10%	70.36%	67.58%	87.77%	142.95%	147.61%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,982,598
RPS	6.21	7.20	8.01	9.20	6.84	6.79	5.96	0.68%
YoY %	-13.75%	-10.11%	-12.93%	34.50%	0.74%	13.93%	-	-
Horiz. %	104.19%	120.81%	134.40%	154.36%	114.77%	113.93%	100.00%	-
EPS	0.94	1.02	1.52	1.75	1.06	1.07	0.77	3.37%
YoY %	-7.84%	-32.89%	-13.14%	65.09%	-0.93%	38.96%	-	-
Horiz. %	122.08%	132.47%	197.40%	227.27%	137.66%	138.96%	100.00%	-
DPS	0.95	0.94	1.69	1.48	0.59	0.44	0.24	25.74%
YoY %	1.06%	-44.38%	14.19%	150.85%	34.09%	83.33%	-	-
Horiz. %	395.83%	391.67%	704.17%	616.67%	245.83%	183.33%	100.00%	-
NAPS	0.3199	0.3002	0.2857	0.2316	0.1913	0.1424	0.0659	30.09%
YoY %	6.56%	5.08%	23.36%	21.07%	34.34%	116.08%	-	-
Horiz. %	485.43%	455.54%	433.54%	351.44%	290.29%	216.08%	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	23.49	18.95	23.83	12.10	11.61	9.24	6.70	23.23%
YoY %	23.96%	-20.48%	96.94%	4.22%	25.65%	37.91%	-	-
Horiz. %	350.60%	282.84%	355.67%	180.60%	173.28%	137.91%	100.00%	-
P/EPS	154.52	133.92	125.69	63.75	74.81	58.35	52.11	19.84%
YoY %	15.38%	6.55%	97.16%	-14.78%	28.21%	11.97%	-	-
Horiz. %	296.53%	256.99%	241.20%	122.34%	143.56%	111.97%	100.00%	-
EY	0.65	0.75	0.80	1.57	1.34	1.71	1.92	-16.50%
YoY %	-13.33%	-6.25%	-49.04%	17.16%	-21.64%	-10.94%	-	-
Horiz. %	33.85%	39.06%	41.67%	81.77%	69.79%	89.06%	100.00%	-
DY	0.65	0.69	0.88	1.33	0.74	0.71	0.59	1.62%
YoY %	-5.80%	-21.59%	-33.83%	79.73%	4.23%	20.34%	-	-
Horiz. %	110.17%	116.95%	149.15%	225.42%	125.42%	120.34%	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	31.14	18.83	24.99	14.34	11.96	8.90	7.14	27.79%
YoY %	65.37%	-24.65%	74.27%	19.90%	34.38%	24.65%	-	-
Horiz. %	436.13%	263.73%	350.00%	200.84%	167.51%	124.65%	100.00%	-
P/EPS	204.81	133.09	131.81	75.53	77.08	56.19	55.54	24.27%
YoY %	53.89%	0.97%	74.51%	-2.01%	37.18%	1.17%	-	-
Horiz. %	368.76%	239.63%	237.32%	135.99%	138.78%	101.17%	100.00%	-
EY	0.49	0.75	0.76	1.32	1.30	1.78	1.80	-19.47%
YoY %	-34.67%	-1.32%	-42.42%	1.54%	-26.97%	-1.11%	-	-
Horiz. %	27.22%	41.67%	42.22%	73.33%	72.22%	98.89%	100.00%	-
DY	0.49	0.69	0.84	1.12	0.72	0.73	0.56	-2.19%
YoY %	-28.99%	-17.86%	-25.00%	55.56%	-1.37%	30.36%	-	-
Horiz. %	87.50%	123.21%	150.00%	200.00%	128.57%	130.36%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 15:05:00

EMA 5

5 Mins

SELL

2024-04-26 15:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 15:00:00

EMA 5

10 Mins

SELL

2024-04-26 15:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-26 12:20:00

TURTLE SYSTEM 20

10 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

397

MYEG

MY E.G. SERVICES BHD

394

MPI

MALAYSIAN PACIFIC INDUSTRIES

362

PTRANS

PERAK TRANSIT BERHAD

345

HLIND

HONG LEONG INDUSTRIES BHD

342

YTL

YTL CORPORATION BHD

262

DNEX

DAGANG NEXCHANGE BERHAD

250

CAPITALA

CAPITAL A BERHAD

240

SAPNRG

SAPURA ENERGY BERHAD

232

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

HONGSENG

0.01

0.00

54,133,200

BPURI

0.075

0.00

53,737,600

YTLPOWR

4.42

+0.30

53,630,800

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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