[INARI] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 0.17%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,448,902 1,164,088 1,251,736 1,498,106 1,113,256 1,137,178 899,590 8.25%
PBT 344,254 195,082 248,748 303,142 228,656 177,548 147,874 15.10%
Tax -23,954 -24,602 -18,202 -27,616 -7,644 -6,880 -2,008 51.10%
NP 320,300 170,480 230,546 275,526 221,012 170,668 145,866 13.99%
-
NP to SH 320,334 170,430 230,482 273,978 222,102 173,868 148,160 13.70%
-
Tax Rate 6.96% 12.61% 7.32% 9.11% 3.34% 3.88% 1.36% -
Total Cost 1,128,602 993,608 1,021,190 1,222,580 892,244 966,510 753,724 6.95%
-
Net Worth 1,313,852 1,144,655 1,115,776 978,584 791,766 638,568 333,918 25.62%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 296,357 146,668 197,651 195,228 92,222 76,360 52,872 33.24%
Div Payout % 92.52% 86.06% 85.76% 71.26% 41.52% 43.92% 35.69% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,313,852 1,144,655 1,115,776 978,584 791,766 638,568 333,918 25.62%
NOSH 3,300,592 3,203,557 3,166,687 2,051,760 960,648 734,239 587,470 33.29%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.11% 14.64% 18.42% 18.39% 19.85% 15.01% 16.21% -
ROE 24.38% 14.89% 20.66% 28.00% 28.05% 27.23% 44.37% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 44.00 36.51 39.26 73.67 115.89 154.88 153.13 -18.75%
EPS 9.78 5.36 7.30 13.56 23.12 23.68 25.22 -14.59%
DPS 9.00 4.60 6.20 9.60 9.60 10.40 9.00 0.00%
NAPS 0.399 0.359 0.35 0.4812 0.8242 0.8697 0.5684 -5.72%
Adjusted Per Share Value based on latest NOSH - 2,051,760
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.25 30.73 33.04 39.54 29.39 30.02 23.75 8.25%
EPS 8.46 4.50 6.08 7.23 5.86 4.59 3.91 13.71%
DPS 7.82 3.87 5.22 5.15 2.43 2.02 1.40 33.16%
NAPS 0.3468 0.3021 0.2945 0.2583 0.209 0.1686 0.0881 25.63%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.76 1.70 1.50 3.40 3.32 4.58 2.54 -
P/RPS 6.27 4.66 3.82 4.62 2.86 2.96 1.66 24.76%
P/EPS 28.37 31.80 20.75 25.24 14.36 19.34 10.07 18.82%
EY 3.52 3.14 4.82 3.96 6.96 5.17 9.93 -15.86%
DY 3.26 2.71 4.13 2.82 2.89 2.27 3.54 -1.36%
P/NAPS 6.92 4.74 4.29 7.07 4.03 5.27 4.47 7.54%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 23/02/16 04/02/15 -
Price 3.28 1.64 1.61 3.45 1.91 3.39 2.86 -
P/RPS 7.45 4.49 4.10 4.68 1.65 2.19 1.87 25.88%
P/EPS 33.72 30.68 22.27 25.61 8.26 14.32 11.34 19.89%
EY 2.97 3.26 4.49 3.91 12.10 6.99 8.82 -16.57%
DY 2.74 2.80 3.85 2.78 5.03 3.07 3.15 -2.29%
P/NAPS 8.22 4.57 4.60 7.17 2.32 3.90 5.03 8.52%

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