[INARI] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -10.08%
YoY- 5.51%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,031,159 1,049,748 1,043,120 1,040,926 1,051,893 986,165 933,099 6.85%
PBT 178,685 159,160 153,131 151,583 166,513 161,664 151,676 11.48%
Tax -6,422 -6,406 -6,040 -3,384 -3,864 -2,533 -1,428 171.21%
NP 172,263 152,754 147,091 148,199 162,649 159,131 150,248 9.49%
-
NP to SH 172,371 150,749 148,254 148,712 165,388 164,287 152,534 8.45%
-
Tax Rate 3.59% 4.02% 3.94% 2.23% 2.32% 1.57% 0.94% -
Total Cost 858,896 896,994 896,029 892,727 889,244 827,034 782,851 6.34%
-
Net Worth 0 0 719,127 655,363 642,198 608,026 535,326 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 77,858 78,228 69,903 64,455 68,868 65,220 57,176 22.74%
Div Payout % 45.17% 51.89% 47.15% 43.34% 41.64% 39.70% 37.48% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 0 0 719,127 655,363 642,198 608,026 535,326 -
NOSH 964,021 958,163 1,005,491 964,054 738,413 729,310 724,883 20.82%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.71% 14.55% 14.10% 14.24% 15.46% 16.14% 16.10% -
ROE 0.00% 0.00% 20.62% 22.69% 25.75% 27.02% 28.49% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 106.96 109.56 103.74 107.97 142.45 135.22 128.72 -11.56%
EPS 17.88 15.73 14.74 15.43 22.40 22.53 21.04 -10.23%
DPS 8.08 8.16 6.95 6.69 9.33 8.94 7.89 1.59%
NAPS 0.00 0.00 0.7152 0.6798 0.8697 0.8337 0.7385 -
Adjusted Per Share Value based on latest NOSH - 964,054
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.22 27.71 27.53 27.48 27.77 26.03 24.63 6.86%
EPS 4.55 3.98 3.91 3.93 4.37 4.34 4.03 8.38%
DPS 2.06 2.06 1.85 1.70 1.82 1.72 1.51 22.89%
NAPS 0.00 0.00 0.1898 0.173 0.1695 0.1605 0.1413 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.32 3.32 2.97 3.22 4.58 3.39 3.25 -
P/RPS 3.10 3.03 2.86 2.98 3.22 2.51 2.52 14.73%
P/EPS 18.57 21.10 20.14 20.87 20.45 15.05 15.44 13.03%
EY 5.39 4.74 4.96 4.79 4.89 6.64 6.47 -11.41%
DY 2.43 2.46 2.34 2.08 2.04 2.64 2.43 0.00%
P/NAPS 0.00 0.00 4.15 4.74 5.27 4.07 4.40 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 -
Price 1.91 3.30 3.06 2.72 3.39 3.82 3.13 -
P/RPS 1.79 3.01 2.95 2.52 2.38 2.83 2.43 -18.36%
P/EPS 10.68 20.97 20.75 17.63 15.14 16.96 14.87 -19.71%
EY 9.36 4.77 4.82 5.67 6.61 5.90 6.72 24.59%
DY 4.23 2.47 2.27 2.46 2.75 2.34 2.52 41.01%
P/NAPS 0.00 0.00 4.28 4.00 3.90 4.58 4.24 -

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