[INARI] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 2.24%
YoY- 47.24%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,200,358 1,109,036 1,252,857 1,368,736 1,031,159 1,051,893 865,493 5.59%
PBT 246,950 189,372 268,261 278,071 178,685 166,513 132,248 10.95%
Tax -15,600 -27,058 -30,621 -22,091 -6,422 -3,864 -4,865 21.41%
NP 231,350 162,314 237,640 255,980 172,263 162,649 127,383 10.44%
-
NP to SH 230,702 161,697 227,518 253,791 172,371 165,388 127,837 10.32%
-
Tax Rate 6.32% 14.29% 11.41% 7.94% 3.59% 2.32% 3.68% -
Total Cost 969,008 946,722 1,015,217 1,112,756 858,896 889,244 738,110 4.63%
-
Net Worth 1,313,852 1,144,655 1,115,776 978,584 0 642,198 347,802 24.77%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 215,632 140,399 195,271 195,446 77,858 68,868 44,983 29.81%
Div Payout % 93.47% 86.83% 85.83% 77.01% 45.17% 41.64% 35.19% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,313,852 1,144,655 1,115,776 978,584 0 642,198 347,802 24.77%
NOSH 3,300,592 3,203,557 3,166,687 2,051,760 964,021 738,413 611,896 32.39%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 19.27% 14.64% 18.97% 18.70% 16.71% 15.46% 14.72% -
ROE 17.56% 14.13% 20.39% 25.93% 0.00% 25.75% 36.76% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 36.45 34.78 39.30 67.30 106.96 142.45 141.44 -20.21%
EPS 7.01 5.07 7.14 12.48 17.88 22.40 20.89 -16.62%
DPS 6.60 4.40 6.13 9.61 8.08 9.33 7.35 -1.77%
NAPS 0.399 0.359 0.35 0.4812 0.00 0.8697 0.5684 -5.72%
Adjusted Per Share Value based on latest NOSH - 2,051,760
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 31.69 29.27 33.07 36.13 27.22 27.77 22.85 5.59%
EPS 6.09 4.27 6.01 6.70 4.55 4.37 3.37 10.35%
DPS 5.69 3.71 5.15 5.16 2.06 1.82 1.19 29.76%
NAPS 0.3468 0.3021 0.2945 0.2583 0.00 0.1695 0.0918 24.77%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.76 1.70 1.50 3.40 3.32 4.58 2.54 -
P/RPS 7.57 4.89 3.82 5.05 3.10 3.22 1.80 27.02%
P/EPS 39.39 33.52 21.02 27.24 18.57 20.45 12.16 21.61%
EY 2.54 2.98 4.76 3.67 5.39 4.89 8.23 -17.77%
DY 2.39 2.59 4.08 2.83 2.43 2.04 2.89 -3.11%
P/NAPS 6.92 4.74 4.29 7.07 0.00 5.27 4.47 7.54%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 23/02/16 04/02/15 -
Price 3.28 1.64 1.61 3.45 1.91 3.39 2.86 -
P/RPS 9.00 4.71 4.10 5.13 1.79 2.38 2.02 28.24%
P/EPS 46.82 32.34 22.56 27.64 10.68 15.14 13.69 22.72%
EY 2.14 3.09 4.43 3.62 9.36 6.61 7.30 -18.48%
DY 2.01 2.68 3.80 2.79 4.23 2.75 2.57 -4.00%
P/NAPS 8.22 4.57 4.60 7.17 0.00 3.90 5.03 8.52%

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