[INARI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 131.34%
YoY- 27.74%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 373,089 1,176,311 830,661 556,628 281,577 1,043,120 785,910 -39.11%
PBT 73,668 240,828 168,605 114,328 49,965 153,131 111,805 -24.26%
Tax -4,973 -12,105 -5,937 -3,822 -1,813 -6,040 -3,728 21.15%
NP 68,695 228,723 162,668 110,506 48,152 147,091 108,077 -26.05%
-
NP to SH 68,376 227,853 162,229 111,051 48,004 148,254 108,336 -26.40%
-
Tax Rate 6.75% 5.03% 3.52% 3.34% 3.63% 3.94% 3.33% -
Total Cost 304,394 947,588 667,993 446,122 233,425 896,029 677,833 -41.32%
-
Net Worth 907,937 856,594 824,131 791,766 718,239 671,508 634,339 26.97%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 46,118 191,178 135,675 46,111 28,744 78,868 57,853 -14.01%
Div Payout % 67.45% 83.90% 83.63% 41.52% 59.88% 53.20% 53.40% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 907,937 856,594 824,131 791,766 718,239 671,508 634,339 26.97%
NOSH 2,005,161 1,950,796 1,938,219 960,648 958,163 938,910 933,126 66.44%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.41% 19.44% 19.58% 19.85% 17.10% 14.10% 13.75% -
ROE 7.53% 26.60% 19.68% 14.03% 6.68% 22.08% 17.08% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.61 60.30 42.86 57.94 29.39 111.10 84.22 -63.41%
EPS 3.41 11.68 8.37 11.56 5.01 7.76 11.61 -55.78%
DPS 2.30 9.80 7.00 4.80 3.00 8.40 6.20 -48.34%
NAPS 0.4528 0.4391 0.4252 0.8242 0.7496 0.7152 0.6798 -23.71%
Adjusted Per Share Value based on latest NOSH - 964,021
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.85 31.05 21.93 14.69 7.43 27.53 20.75 -39.11%
EPS 1.80 6.01 4.28 2.93 1.27 3.91 2.86 -26.53%
DPS 1.22 5.05 3.58 1.22 0.76 2.08 1.53 -13.99%
NAPS 0.2397 0.2261 0.2175 0.209 0.1896 0.1773 0.1674 27.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.54 2.11 2.04 3.32 3.32 2.97 3.22 -
P/RPS 13.65 3.50 4.76 5.73 11.30 2.67 3.82 133.54%
P/EPS 74.49 18.07 24.37 28.72 66.27 18.81 27.73 93.12%
EY 1.34 5.54 4.10 3.48 1.51 5.32 3.61 -48.31%
DY 0.91 4.64 3.43 1.45 0.90 2.83 1.93 -39.39%
P/NAPS 5.61 4.81 4.80 4.03 4.43 4.15 4.74 11.87%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 -
Price 2.83 2.50 2.18 1.91 3.30 3.06 2.72 -
P/RPS 15.21 4.15 5.09 3.30 11.23 2.75 3.23 180.67%
P/EPS 82.99 21.40 26.05 16.52 65.87 19.38 23.43 132.18%
EY 1.20 4.67 3.84 6.05 1.52 5.16 4.27 -57.06%
DY 0.81 3.92 3.21 2.51 0.91 2.75 2.28 -49.80%
P/NAPS 6.25 5.69 5.13 2.32 4.40 4.28 4.00 34.61%

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