[INARI] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 1.57%
YoY- 27.52%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,300,725 1,095,280 1,183,352 1,420,530 1,087,871 1,040,926 901,967 6.28%
PBT 292,920 187,559 248,345 286,280 209,931 151,583 143,036 12.67%
Tax -14,736 -28,934 -27,463 -26,957 -8,249 -3,384 -3,958 24.46%
NP 278,184 158,625 220,882 259,323 201,682 148,199 139,078 12.23%
-
NP to SH 277,586 158,571 210,532 257,787 202,147 148,712 140,949 11.94%
-
Tax Rate 5.03% 15.43% 11.06% 9.42% 3.93% 2.23% 2.77% -
Total Cost 1,022,541 936,655 962,470 1,161,207 886,189 892,727 762,889 4.99%
-
Net Worth 1,385,890 1,190,979 1,107,854 1,026,872 830,568 655,363 473,933 19.56%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 315,936 140,844 193,690 185,989 111,191 64,455 49,416 36.19%
Div Payout % 113.82% 88.82% 92.00% 72.15% 55.01% 43.34% 35.06% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,385,890 1,190,979 1,107,854 1,026,872 830,568 655,363 473,933 19.56%
NOSH 3,338,921 3,239,284 3,171,129 2,076,018 1,953,358 964,054 669,209 30.68%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 21.39% 14.48% 18.67% 18.26% 18.54% 14.24% 15.42% -
ROE 20.03% 13.31% 19.00% 25.10% 24.34% 22.69% 29.74% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 39.21 33.82 37.05 67.81 55.69 107.97 134.78 -18.58%
EPS 8.37 4.90 6.59 12.31 10.35 15.43 21.06 -14.24%
DPS 9.52 4.40 6.10 8.88 5.69 6.69 7.38 4.33%
NAPS 0.4178 0.3678 0.3469 0.4902 0.4252 0.6798 0.7082 -8.41%
Adjusted Per Share Value based on latest NOSH - 2,076,018
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 34.61 29.14 31.49 37.80 28.95 27.70 24.00 6.28%
EPS 7.39 4.22 5.60 6.86 5.38 3.96 3.75 11.95%
DPS 8.41 3.75 5.15 4.95 2.96 1.71 1.31 36.29%
NAPS 0.3688 0.3169 0.2948 0.2732 0.221 0.1744 0.1261 19.56%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.28 1.24 1.57 2.75 2.04 3.22 3.31 -
P/RPS 8.36 3.67 4.24 4.06 3.66 2.98 2.46 22.59%
P/EPS 39.20 25.32 23.82 22.35 19.71 20.87 15.72 16.43%
EY 2.55 3.95 4.20 4.47 5.07 4.79 6.36 -14.11%
DY 2.90 3.55 3.89 3.23 2.79 2.08 2.23 4.47%
P/NAPS 7.85 3.37 4.53 5.61 4.80 4.74 4.67 9.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 21/05/20 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 -
Price 3.00 1.44 1.32 2.16 2.18 2.72 3.32 -
P/RPS 7.65 4.26 3.56 3.19 3.91 2.52 2.46 20.79%
P/EPS 35.85 29.41 20.02 17.55 21.07 17.63 15.76 14.66%
EY 2.79 3.40 4.99 5.70 4.75 5.67 6.34 -12.77%
DY 3.17 3.06 4.62 4.11 2.61 2.46 2.22 6.11%
P/NAPS 7.18 3.92 3.81 4.41 5.13 4.00 4.69 7.34%

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