[INARI] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

22-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- 29.52%

YoY- 5.48%

Quarter Report

Q1 2017 Quarterly Announcement Report @ 22112016.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	1,176,311	1,107,548	1,113,256	1,126,308	1,043,120	1,047,880	1,137,178	2.28%
YoY %	6.21%	-0.51%	-1.16%	7.97%	-0.45%	-7.85%	-	-
Horiz. %	103.44%	97.39%	97.90%	99.04%	91.73%	92.15%	100.00%	-
PBT	240,828	224,806	228,656	199,860	153,131	149,073	177,548	22.55%
YoY %	7.13%	-1.68%	14.41%	30.52%	2.72%	-16.04%	-	-
Horiz. %	135.64%	126.62%	128.79%	112.57%	86.25%	83.96%	100.00%	-
Tax	-12,105	-7,916	-7,644	-7,252	-6,040	-4,970	-6,880	45.79%
YoY %	-52.92%	-3.56%	-5.41%	-20.07%	-21.53%	27.76%	-	-
Horiz. %	175.94%	115.06%	111.10%	105.41%	87.79%	72.24%	100.00%	-
NP	228,723	216,890	221,012	192,608	147,091	144,102	170,668	21.57%
YoY %	5.46%	-1.87%	14.75%	30.94%	2.07%	-15.57%	-	-
Horiz. %	134.02%	127.08%	129.50%	112.86%	86.19%	84.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	227,853	216,305	222,102	192,016	148,254	144,448	173,868	19.77%
YoY %	5.34%	-2.61%	15.67%	29.52%	2.63%	-16.92%	-	-
Horiz. %	131.05%	124.41%	127.74%	110.44%	85.27%	83.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.03%	3.52%	3.34%	3.63%	3.94%	3.33%	3.88%	-
YoY %	42.90%	5.39%	-7.99%	-7.87%	18.32%	-14.18%	-	-
Horiz. %	129.64%	90.72%	86.08%	93.56%	101.55%	85.82%	100.00%	-
Total Cost	947,588	890,657	892,244	933,700	896,029	903,777	966,510	-1.31%
YoY %	6.39%	-0.18%	-4.44%	4.20%	-0.86%	-6.49%	-	-
Horiz. %	98.04%	92.15%	92.32%	96.61%	92.71%	93.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	856,594	824,131	791,766	718,239	671,508	634,339	638,568	21.65%
YoY %	3.94%	4.09%	10.24%	6.96%	5.86%	-0.66%	-	-
Horiz. %	134.14%	129.06%	123.99%	112.48%	105.16%	99.34%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	191,178	180,900	92,222	114,979	78,868	77,138	76,360	84.48%
YoY %	5.68%	96.16%	-19.79%	45.79%	2.24%	1.02%	-	-
Horiz. %	250.36%	236.90%	120.77%	150.57%	103.28%	101.02%	100.00%	-
Div Payout %	83.90%	83.63%	41.52%	59.88%	53.20%	53.40%	43.92%	-
YoY %	0.32%	101.42%	-30.66%	12.56%	-0.37%	21.58%	-	-
Horiz. %	191.03%	190.41%	94.54%	136.34%	121.13%	121.58%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	856,594	824,131	791,766	718,239	671,508	634,339	638,568	21.65%
YoY %	3.94%	4.09%	10.24%	6.96%	5.86%	-0.66%	-	-
Horiz. %	134.14%	129.06%	123.99%	112.48%	105.16%	99.34%	100.00%	-
NOSH	1,950,796	1,938,219	960,648	958,163	938,910	933,126	734,239	91.94%
YoY %	0.65%	101.76%	0.26%	2.05%	0.62%	27.09%	-	-
Horiz. %	265.69%	263.98%	130.84%	130.50%	127.88%	127.09%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	19.44%	19.58%	19.85%	17.10%	14.10%	13.75%	15.01%	-
YoY %	-0.72%	-1.36%	16.08%	21.28%	2.55%	-8.39%	-	-
Horiz. %	129.51%	130.45%	132.25%	113.92%	93.94%	91.61%	100.00%	-
ROE	26.60%	26.25%	28.05%	26.73%	22.08%	22.77%	27.23%	-
YoY %	1.33%	-6.42%	4.94%	21.06%	-3.03%	-16.38%	-	-
Horiz. %	97.69%	96.40%	103.01%	98.16%	81.09%	83.62%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	60.30	57.14	115.89	117.55	111.10	112.30	154.88	-46.71%
YoY %	5.53%	-50.69%	-1.41%	5.81%	-1.07%	-27.49%	-	-
Horiz. %	38.93%	36.89%	74.83%	75.90%	71.73%	72.51%	100.00%	-
EPS	11.68	11.16	23.12	20.04	7.76	15.48	23.68	-37.59%
YoY %	4.66%	-51.73%	15.37%	158.25%	-49.87%	-34.63%	-	-
Horiz. %	49.32%	47.13%	97.64%	84.63%	32.77%	65.37%	100.00%	-
DPS	9.80	9.33	9.60	12.00	8.40	8.27	10.40	-3.88%
YoY %	5.04%	-2.81%	-20.00%	42.86%	1.57%	-20.48%	-	-
Horiz. %	94.23%	89.71%	92.31%	115.38%	80.77%	79.52%	100.00%	-
NAPS	0.4391	0.4252	0.8242	0.7496	0.7152	0.6798	0.8697	-36.62%
YoY %	3.27%	-48.41%	9.95%	4.81%	5.21%	-21.84%	-	-
Horiz. %	50.49%	48.89%	94.77%	86.19%	82.24%	78.16%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 958,163
RPS	31.05	29.24	29.39	29.73	27.53	27.66	30.02	2.27%
YoY %	6.19%	-0.51%	-1.14%	7.99%	-0.47%	-7.86%	-	-
Horiz. %	103.43%	97.40%	97.90%	99.03%	91.71%	92.14%	100.00%	-
EPS	6.01	5.71	5.86	5.07	3.91	3.81	4.59	19.70%
YoY %	5.25%	-2.56%	15.58%	29.67%	2.62%	-16.99%	-	-
Horiz. %	130.94%	124.40%	127.67%	110.46%	85.19%	83.01%	100.00%	-
DPS	5.05	4.78	2.43	3.04	2.08	2.04	2.02	84.30%
YoY %	5.65%	96.71%	-20.07%	46.15%	1.96%	0.99%	-	-
Horiz. %	250.00%	236.63%	120.30%	150.50%	102.97%	100.99%	100.00%	-
NAPS	0.2261	0.2175	0.209	0.1896	0.1773	0.1674	0.1686	21.62%
YoY %	3.95%	4.07%	10.23%	6.94%	5.91%	-0.71%	-	-
Horiz. %	134.10%	129.00%	123.96%	112.46%	105.16%	99.29%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.11	2.04	3.32	3.32	2.97	3.22	4.58	-
P/RPS	3.50	3.57	2.86	2.82	2.67	2.87	2.96	11.83%
YoY %	-1.96%	24.83%	1.42%	5.62%	-6.97%	-3.04%	-	-
Horiz. %	118.24%	120.61%	96.62%	95.27%	90.20%	96.96%	100.00%	-
P/EPS	18.07	18.28	14.36	16.57	18.81	20.80	19.34	-4.43%
YoY %	-1.15%	27.30%	-13.34%	-11.91%	-9.57%	7.55%	-	-
Horiz. %	93.43%	94.52%	74.25%	85.68%	97.26%	107.55%	100.00%	-
EY	5.54	5.47	6.96	6.04	5.32	4.81	5.17	4.72%
YoY %	1.28%	-21.41%	15.23%	13.53%	10.60%	-6.96%	-	-
Horiz. %	107.16%	105.80%	134.62%	116.83%	102.90%	93.04%	100.00%	-
DY	4.64	4.58	2.89	3.61	2.83	2.57	2.27	61.13%
YoY %	1.31%	58.48%	-19.94%	27.56%	10.12%	13.22%	-	-
Horiz. %	204.41%	201.76%	127.31%	159.03%	124.67%	113.22%	100.00%	-
P/NAPS	4.81	4.80	4.03	4.43	4.15	4.74	5.27	-5.91%
YoY %	0.21%	19.11%	-9.03%	6.75%	-12.45%	-10.06%	-	-
Horiz. %	91.27%	91.08%	76.47%	84.06%	78.75%	89.94%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	16/05/17	23/02/17	22/11/16	24/08/16	18/05/16	23/02/16	-
Price	2.50	2.18	1.91	3.30	3.06	2.72	3.39	-
P/RPS	4.15	3.82	1.65	2.81	2.75	2.42	2.19	53.19%
YoY %	8.64%	131.52%	-41.28%	2.18%	13.64%	10.50%	-	-
Horiz. %	189.50%	174.43%	75.34%	128.31%	125.57%	110.50%	100.00%	-
P/EPS	21.40	19.53	8.26	16.47	19.38	17.57	14.32	30.74%
YoY %	9.58%	136.44%	-49.85%	-15.02%	10.30%	22.70%	-	-
Horiz. %	149.44%	136.38%	57.68%	115.01%	135.34%	122.70%	100.00%	-
EY	4.67	5.12	12.10	6.07	5.16	5.69	6.99	-23.59%
YoY %	-8.79%	-57.69%	99.34%	17.64%	-9.31%	-18.60%	-	-
Horiz. %	66.81%	73.25%	173.10%	86.84%	73.82%	81.40%	100.00%	-
DY	3.92	4.28	5.03	3.64	2.75	3.04	3.07	17.71%
YoY %	-8.41%	-14.91%	38.19%	32.36%	-9.54%	-0.98%	-	-
Horiz. %	127.69%	139.41%	163.84%	118.57%	89.58%	99.02%	100.00%	-
P/NAPS	5.69	5.13	2.32	4.40	4.28	4.00	3.90	28.66%
YoY %	10.92%	121.12%	-47.27%	2.80%	7.00%	2.56%	-	-
Horiz. %	145.90%	131.54%	59.49%	112.82%	109.74%	102.56%	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