[INARI] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

24-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 2.63%

YoY- -2.81%

Quarter Report

0616- Conso Q4 2016 Quarterly Annc(final).pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,152,860	1,376,042	1,176,311	1,043,120	933,099	793,655	241,140	29.77%
YoY %	-16.22%	16.98%	12.77%	11.79%	17.57%	229.13%	-	-
Horiz. %	478.09%	570.64%	487.81%	432.58%	386.95%	329.13%	100.00%	-
PBT	216,205	295,458	240,828	153,131	151,967	106,934	43,289	30.72%
YoY %	-26.82%	22.68%	57.27%	0.77%	42.11%	147.02%	-	-
Horiz. %	499.45%	682.52%	556.33%	353.74%	351.05%	247.02%	100.00%	-
Tax	-23,858	-35,328	-12,105	-6,040	-1,719	-6,535	-2,046	50.55%
YoY %	32.47%	-191.85%	-100.41%	-251.37%	73.70%	-219.40%	-	-
Horiz. %	1,166.08%	1,726.69%	591.64%	295.21%	84.02%	319.40%	100.00%	-
NP	192,347	260,130	228,723	147,091	150,248	100,399	41,243	29.24%
YoY %	-26.06%	13.73%	55.50%	-2.10%	49.65%	143.43%	-	-
Horiz. %	466.37%	630.73%	554.57%	356.64%	364.30%	243.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,723	249,266	227,853	148,254	152,535	99,220	42,014	28.77%
YoY %	-23.08%	9.40%	53.69%	-2.81%	53.73%	136.16%	-	-
Horiz. %	456.33%	593.29%	542.33%	352.87%	363.06%	236.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.03%	11.96%	5.03%	3.94%	1.13%	6.11%	4.73%	-
YoY %	-7.78%	137.77%	27.66%	248.67%	-81.51%	29.18%	-	-
Horiz. %	233.19%	252.85%	106.34%	83.30%	23.89%	129.18%	100.00%	-
Total Cost	960,513	1,115,912	947,588	896,029	782,851	693,256	199,897	29.88%
YoY %	-13.93%	17.76%	5.75%	14.46%	12.92%	246.81%	-	-
Horiz. %	480.50%	558.24%	474.04%	448.25%	391.63%	346.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,128,255	1,073,757	856,594	671,508	472,714	236,542	119,392	45.37%
YoY %	5.08%	25.35%	27.56%	42.05%	99.84%	98.12%	-	-
Horiz. %	945.00%	899.35%	717.46%	562.44%	395.93%	198.12%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	166,674	266,771	191,178	78,868	56,992	32,150	15,346	48.78%
YoY %	-37.52%	39.54%	142.40%	38.38%	77.27%	109.50%	-	-
Horiz. %	1,086.11%	1,738.37%	1,245.78%	513.93%	371.38%	209.50%	100.00%	-
Div Payout %	86.93%	107.02%	83.90%	53.20%	37.36%	32.40%	36.53%	-
YoY %	-18.77%	27.56%	57.71%	42.40%	15.31%	-11.31%	-	-
Horiz. %	237.97%	292.96%	229.67%	145.63%	102.27%	88.69%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,128,255	1,073,757	856,594	671,508	472,714	236,542	119,392	45.37%
YoY %	5.08%	25.35%	27.56%	42.05%	99.84%	98.12%	-	-
Horiz. %	945.00%	899.35%	717.46%	562.44%	395.93%	198.12%	100.00%	-
NOSH	3,177,150	3,141,043	1,950,796	938,910	640,361	472,801	341,022	45.03%
YoY %	1.15%	61.01%	107.77%	46.62%	35.44%	38.64%	-	-
Horiz. %	931.66%	921.07%	572.04%	275.32%	187.78%	138.64%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	16.68%	18.90%	19.44%	14.10%	16.10%	12.65%	17.10%	-
YoY %	-11.75%	-2.78%	37.87%	-12.42%	27.27%	-26.02%	-	-
Horiz. %	97.54%	110.53%	113.68%	82.46%	94.15%	73.98%	100.00%	-
ROE	16.99%	23.21%	26.60%	22.08%	32.27%	41.95%	35.19%	-
YoY %	-26.80%	-12.74%	20.47%	-31.58%	-23.08%	19.21%	-	-
Horiz. %	48.28%	65.96%	75.59%	62.75%	91.70%	119.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	35.97	43.33	60.30	111.10	145.71	167.86	70.71	-10.64%
YoY %	-16.99%	-28.14%	-45.72%	-23.75%	-13.20%	137.39%	-	-
Horiz. %	50.87%	61.28%	85.28%	157.12%	206.07%	237.39%	100.00%	-
EPS	6.06	8.08	11.68	7.76	18.39	20.98	12.32	-11.14%
YoY %	-25.00%	-30.82%	50.52%	-57.80%	-12.35%	70.29%	-	-
Horiz. %	49.19%	65.58%	94.81%	62.99%	149.27%	170.29%	100.00%	-
DPS	5.20	8.40	9.80	8.40	8.90	6.80	4.50	2.43%
YoY %	-38.10%	-14.29%	16.67%	-5.62%	30.88%	51.11%	-	-
Horiz. %	115.56%	186.67%	217.78%	186.67%	197.78%	151.11%	100.00%	-
NAPS	0.352	0.3381	0.4391	0.7152	0.7382	0.5003	0.3501	0.09%
YoY %	4.11%	-23.00%	-38.60%	-3.12%	47.55%	42.90%	-	-
Horiz. %	100.54%	96.57%	125.42%	204.28%	210.85%	142.90%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,005,491
RPS	30.43	36.32	31.05	27.53	24.63	20.95	6.37	29.76%
YoY %	-16.22%	16.97%	12.79%	11.77%	17.57%	228.89%	-	-
Horiz. %	477.71%	570.17%	487.44%	432.18%	386.66%	328.89%	100.00%	-
EPS	5.06	6.58	6.01	3.91	4.03	2.62	1.11	28.75%
YoY %	-23.10%	9.48%	53.71%	-2.98%	53.82%	136.04%	-	-
Horiz. %	455.86%	592.79%	541.44%	352.25%	363.06%	236.04%	100.00%	-
DPS	4.40	7.04	5.05	2.08	1.50	0.85	0.41	48.49%
YoY %	-37.50%	39.41%	142.79%	38.67%	76.47%	107.32%	-	-
Horiz. %	1,073.17%	1,717.07%	1,231.71%	507.32%	365.85%	207.32%	100.00%	-
NAPS	0.2978	0.2834	0.2261	0.1773	0.1248	0.0624	0.0315	45.38%
YoY %	5.08%	25.34%	27.52%	42.07%	100.00%	98.10%	-	-
Horiz. %	945.40%	899.68%	717.78%	562.86%	396.19%	198.10%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.60	2.26	2.11	2.97	3.25	3.03	0.715	-
P/RPS	4.45	5.22	3.50	2.67	2.23	1.81	1.01	28.02%
YoY %	-14.75%	49.14%	31.09%	19.73%	23.20%	79.21%	-	-
Horiz. %	440.59%	516.83%	346.53%	264.36%	220.79%	179.21%	100.00%	-
P/EPS	26.75	28.79	18.07	18.81	13.64	14.44	5.80	29.00%
YoY %	-7.09%	59.32%	-3.93%	37.90%	-5.54%	148.97%	-	-
Horiz. %	461.21%	496.38%	311.55%	324.31%	235.17%	248.97%	100.00%	-
EY	3.74	3.47	5.54	5.32	7.33	6.93	17.23	-22.46%
YoY %	7.78%	-37.36%	4.14%	-27.42%	5.77%	-59.78%	-	-
Horiz. %	21.71%	20.14%	32.15%	30.88%	42.54%	40.22%	100.00%	-
DY	3.25	3.72	4.64	2.83	2.74	2.24	6.29	-10.41%
YoY %	-12.63%	-19.83%	63.96%	3.28%	22.32%	-64.39%	-	-
Horiz. %	51.67%	59.14%	73.77%	44.99%	43.56%	35.61%	100.00%	-
P/NAPS	4.55	6.68	4.81	4.15	4.40	6.06	2.04	14.29%
YoY %	-31.89%	38.88%	15.90%	-5.68%	-27.39%	197.06%	-	-
Horiz. %	223.04%	327.45%	235.78%	203.43%	215.69%	297.06%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	22/08/17	24/08/16	20/08/15	26/08/14	27/08/13	-
Price	1.59	2.37	2.50	3.06	3.13	3.23	0.785	-
P/RPS	4.42	5.47	4.15	2.75	2.15	1.92	1.11	25.88%
YoY %	-19.20%	31.81%	50.91%	27.91%	11.98%	72.97%	-	-
Horiz. %	398.20%	492.79%	373.87%	247.75%	193.69%	172.97%	100.00%	-
P/EPS	26.58	30.20	21.40	19.38	13.14	15.39	6.37	26.86%
YoY %	-11.99%	41.12%	10.42%	47.49%	-14.62%	141.60%	-	-
Horiz. %	417.27%	474.10%	335.95%	304.24%	206.28%	241.60%	100.00%	-
EY	3.76	3.31	4.67	5.16	7.61	6.50	15.69	-21.17%
YoY %	13.60%	-29.12%	-9.50%	-32.19%	17.08%	-58.57%	-	-
Horiz. %	23.96%	21.10%	29.76%	32.89%	48.50%	41.43%	100.00%	-
DY	3.27	3.54	3.92	2.75	2.84	2.11	5.73	-8.92%
YoY %	-7.63%	-9.69%	42.55%	-3.17%	34.60%	-63.18%	-	-
Horiz. %	57.07%	61.78%	68.41%	47.99%	49.56%	36.82%	100.00%	-
P/NAPS	4.52	7.01	5.69	4.28	4.24	6.46	2.24	12.40%
YoY %	-35.52%	23.20%	32.94%	0.94%	-34.37%	188.39%	-	-
Horiz. %	201.79%	312.95%	254.02%	191.07%	189.29%	288.39%	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