[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	6.16	7.14	7.95	9.12	6.79	6.73	5.91	0.69%
YoY %	-13.73%	-10.19%	-12.83%	34.32%	0.89%	13.87%	-	-
Horiz. %	104.23%	120.81%	134.52%	154.31%	114.89%	113.87%	100.00%	-
EPS	0.94	1.01	1.51	1.73	1.05	1.07	0.76	3.60%
YoY %	-6.93%	-33.11%	-12.72%	64.76%	-1.87%	40.79%	-	-
Horiz. %	123.68%	132.89%	198.68%	227.63%	138.16%	140.79%	100.00%	-
DPS	0.94	0.93	1.68	1.47	0.58	0.44	0.24	25.52%
YoY %	1.08%	-44.64%	14.29%	153.45%	31.82%	83.33%	-	-
Horiz. %	391.67%	387.50%	700.00%	612.50%	241.67%	183.33%	100.00%	-
NAPS	0.3174	0.2978	0.2834	0.2298	0.1898	0.1413	0.0654	30.08%
YoY %	6.58%	5.08%	23.32%	21.07%	34.32%	116.06%	-	-
Horiz. %	485.32%	455.35%	433.33%	351.38%	290.21%	216.06%	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 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