[INARI] YoY TTM 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- 12.72%

YoY- 53.69%

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
TTM Result
Revenue	1,057,951	1,152,860	1,376,042	1,176,311	1,043,120	933,099	793,655	4.90%
YoY %	-8.23%	-16.22%	16.98%	12.77%	11.79%	17.57%	-	-
Horiz. %	133.30%	145.26%	173.38%	148.21%	131.43%	117.57%	100.00%	-
PBT	172,364	216,205	295,458	240,828	153,131	151,676	106,934	8.27%
YoY %	-20.28%	-26.82%	22.68%	57.27%	0.96%	41.84%	-	-
Horiz. %	161.19%	202.19%	276.30%	225.21%	143.20%	141.84%	100.00%	-
Tax	-15,924	-23,858	-35,328	-12,105	-6,040	-1,428	-6,535	15.98%
YoY %	33.26%	32.47%	-191.85%	-100.41%	-322.97%	78.15%	-	-
Horiz. %	243.67%	365.08%	540.60%	185.23%	92.43%	21.85%	100.00%	-
NP	156,440	192,347	260,130	228,723	147,091	150,248	100,399	7.66%
YoY %	-18.67%	-26.06%	13.73%	55.50%	-2.10%	49.65%	-	-
Horiz. %	155.82%	191.58%	259.10%	227.81%	146.51%	149.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,750	191,723	249,266	227,853	148,254	152,534	99,220	7.79%
YoY %	-18.76%	-23.08%	9.40%	53.69%	-2.81%	53.73%	-	-
Horiz. %	156.97%	193.23%	251.23%	229.64%	149.42%	153.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.24%	11.03%	11.96%	5.03%	3.94%	0.94%	6.11%	-
YoY %	-16.23%	-7.78%	137.77%	27.66%	319.15%	-84.62%	-	-
Horiz. %	151.23%	180.52%	195.74%	82.32%	64.48%	15.38%	100.00%	-
Total Cost	901,511	960,513	1,115,912	947,588	896,029	782,851	693,256	4.47%
YoY %	-6.14%	-13.93%	17.76%	5.75%	14.46%	12.92%	-	-
Horiz. %	130.04%	138.55%	160.97%	136.69%	129.25%	112.92%	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	141,264	165,431	193,993	144,583	69,903	57,176	32,160	27.94%
YoY %	-14.61%	-14.72%	34.17%	106.83%	22.26%	77.79%	-	-
Horiz. %	439.25%	514.40%	603.21%	449.57%	217.36%	177.79%	100.00%	-
Div Payout %	90.70%	86.29%	77.83%	63.45%	47.15%	37.48%	32.41%	-
YoY %	5.11%	10.87%	22.66%	34.57%	25.80%	15.64%	-	-
Horiz. %	279.85%	266.24%	240.14%	195.77%	145.48%	115.64%	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	14.79%	16.68%	18.90%	19.44%	14.10%	16.10%	12.65%	-
YoY %	-11.33%	-11.75%	-2.78%	37.87%	-12.42%	27.27%	-	-
Horiz. %	116.92%	131.86%	149.41%	153.68%	111.46%	127.27%	100.00%	-
ROE	12.95%	16.99%	23.21%	26.17%	20.62%	28.49%	40.06%	-
YoY %	-23.78%	-26.80%	-11.31%	26.92%	-27.62%	-28.88%	-	-
Horiz. %	32.33%	42.41%	57.94%	65.33%	51.47%	71.12%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	32.62	35.97	43.33	59.33	103.74	128.72	160.30	-23.28%
YoY %	-9.31%	-16.99%	-26.97%	-42.81%	-19.41%	-19.70%	-	-
Horiz. %	20.35%	22.44%	27.03%	37.01%	64.72%	80.30%	100.00%	-
EPS	4.80	5.98	7.85	11.49	14.74	21.04	20.04	-21.17%
YoY %	-19.73%	-23.82%	-31.68%	-22.05%	-29.94%	4.99%	-	-
Horiz. %	23.95%	29.84%	39.17%	57.34%	73.55%	104.99%	100.00%	-
DPS	4.36	5.20	6.11	7.29	6.95	7.89	6.50	-6.43%
YoY %	-16.15%	-14.89%	-16.19%	4.89%	-11.91%	21.38%	-	-
Horiz. %	67.08%	80.00%	94.00%	112.15%	106.92%	121.38%	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	27.93	30.43	36.32	31.05	27.53	24.63	20.95	4.90%
YoY %	-8.22%	-16.22%	16.97%	12.79%	11.77%	17.57%	-	-
Horiz. %	133.32%	145.25%	173.37%	148.21%	131.41%	117.57%	100.00%	-
EPS	4.11	5.06	6.58	6.01	3.91	4.03	2.62	7.78%
YoY %	-18.77%	-23.10%	9.48%	53.71%	-2.98%	53.82%	-	-
Horiz. %	156.87%	193.13%	251.15%	229.39%	149.24%	153.82%	100.00%	-
DPS	3.73	4.37	5.12	3.82	1.85	1.51	0.85	27.92%
YoY %	-14.65%	-14.65%	34.03%	106.49%	22.52%	77.65%	-	-
Horiz. %	438.82%	514.12%	602.35%	449.41%	217.65%	177.65%	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	5.18	4.45	5.22	3.56	2.86	2.52	1.89	18.28%
YoY %	16.40%	-14.75%	46.63%	24.48%	13.49%	33.33%	-	-
Horiz. %	274.07%	235.45%	276.19%	188.36%	151.32%	133.33%	100.00%	-
P/EPS	35.19	26.75	28.79	18.36	20.14	15.44	15.12	15.10%
YoY %	31.55%	-7.09%	56.81%	-8.84%	30.44%	2.12%	-	-
Horiz. %	232.74%	176.92%	190.41%	121.43%	133.20%	102.12%	100.00%	-
EY	2.84	3.74	3.47	5.45	4.96	6.47	6.61	-13.12%
YoY %	-24.06%	7.78%	-36.33%	9.88%	-23.34%	-2.12%	-	-
Horiz. %	42.97%	56.58%	52.50%	82.45%	75.04%	97.88%	100.00%	-
DY	2.58	3.25	2.70	3.46	2.34	2.43	2.14	3.16%
YoY %	-20.62%	20.37%	-21.97%	47.86%	-3.70%	13.55%	-	-
Horiz. %	120.56%	151.87%	126.17%	161.68%	109.35%	113.55%	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	6.87	4.42	5.47	4.21	2.95	2.43	2.01	22.70%
YoY %	55.43%	-19.20%	29.93%	42.71%	21.40%	20.90%	-	-
Horiz. %	341.79%	219.90%	272.14%	209.45%	146.77%	120.90%	100.00%	-
P/EPS	46.65	26.58	30.20	21.75	20.75	14.87	16.12	19.35%
YoY %	75.51%	-11.99%	38.85%	4.82%	39.54%	-7.75%	-	-
Horiz. %	289.39%	164.89%	187.34%	134.93%	128.72%	92.25%	100.00%	-
EY	2.14	3.76	3.31	4.60	4.82	6.72	6.20	-16.23%
YoY %	-43.09%	13.60%	-28.04%	-4.56%	-28.27%	8.39%	-	-
Horiz. %	34.52%	60.65%	53.39%	74.19%	77.74%	108.39%	100.00%	-
DY	1.94	3.27	2.58	2.92	2.27	2.52	2.01	-0.58%
YoY %	-40.67%	26.74%	-11.64%	28.63%	-9.92%	25.37%	-	-
Horiz. %	96.52%	162.69%	128.36%	145.27%	112.94%	125.37%	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