[INARI] YoY 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
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,266,428 1,302,884 1,492,356 1,126,308 1,099,796 887,532 765,356 8.75%
PBT 219,556 259,592 294,672 199,860 175,744 135,792 88,264 16.39%
Tax -28,580 -19,120 -19,892 -7,252 -5,788 -1,368 -4,768 34.76%
NP 190,976 240,472 274,780 192,608 169,956 134,424 83,496 14.77%
-
NP to SH 190,920 240,620 273,504 192,016 182,036 135,024 84,136 14.62%
-
Tax Rate 13.02% 7.37% 6.75% 3.63% 3.29% 1.01% 5.40% -
Total Cost 1,075,452 1,062,412 1,217,576 933,700 929,840 753,108 681,860 7.88%
-
Net Worth 1,140,138 1,092,184 907,937 718,239 608,026 297,390 174,281 36.73%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 165,283 201,672 184,474 114,979 81,682 49,508 26,909 35.30%
Div Payout % 86.57% 83.81% 67.45% 59.88% 44.87% 36.67% 31.98% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,140,138 1,092,184 907,937 718,239 608,026 297,390 174,281 36.73%
NOSH 3,179,132 3,163,302 2,005,161 958,163 729,310 562,600 448,486 38.57%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.08% 18.46% 18.41% 17.10% 15.45% 15.15% 10.91% -
ROE 16.75% 22.03% 30.12% 26.73% 29.94% 45.40% 48.28% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 39.84 41.35 74.43 117.55 150.80 157.76 170.65 -21.52%
EPS 6.00 7.64 13.64 20.04 24.96 24.00 18.76 -17.29%
DPS 5.20 6.40 9.20 12.00 11.20 8.80 6.00 -2.35%
NAPS 0.3587 0.3466 0.4528 0.7496 0.8337 0.5286 0.3886 -1.32%
Adjusted Per Share Value based on latest NOSH - 958,163
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.43 34.39 39.39 29.73 29.03 23.43 20.20 8.75%
EPS 5.04 6.35 7.22 5.07 4.81 3.56 2.22 14.63%
DPS 4.36 5.32 4.87 3.04 2.16 1.31 0.71 35.30%
NAPS 0.301 0.2883 0.2397 0.1896 0.1605 0.0785 0.046 36.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.82 2.28 2.54 3.32 3.39 3.23 1.02 -
P/RPS 4.57 5.51 3.41 2.82 2.25 2.05 0.60 40.24%
P/EPS 30.30 29.86 18.62 16.57 13.58 13.46 5.44 33.12%
EY 3.30 3.35 5.37 6.04 7.36 7.43 18.39 -24.88%
DY 2.86 2.81 3.62 3.61 3.30 2.72 5.88 -11.31%
P/NAPS 5.07 6.58 5.61 4.43 4.07 6.11 2.62 11.62%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 -
Price 1.95 1.71 2.83 3.30 3.82 2.88 1.52 -
P/RPS 4.89 4.14 3.80 2.81 2.53 1.83 0.89 32.82%
P/EPS 32.46 22.39 20.75 16.47 15.30 12.00 8.10 26.01%
EY 3.08 4.47 4.82 6.07 6.53 8.33 12.34 -20.64%
DY 2.67 3.74 3.25 3.64 2.93 3.06 3.95 -6.31%
P/NAPS 5.44 4.93 6.25 4.40 4.58 5.45 3.91 5.65%

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