[INARI] YoY 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 582,044 625,868 749,053 556,628 568,589 449,795 377,957 7.45%
PBT 97,541 124,374 151,571 114,328 88,774 73,937 48,623 12.29%
Tax -12,301 -9,101 -13,808 -3,822 -3,440 -1,004 -2,674 28.94%
NP 85,240 115,273 137,763 110,506 85,334 72,933 45,949 10.84%
-
NP to SH 85,215 115,241 136,989 111,051 86,934 74,080 45,463 11.03%
-
Tax Rate 12.61% 7.32% 9.11% 3.34% 3.88% 1.36% 5.50% -
Total Cost 496,804 510,595 611,290 446,122 483,255 376,862 332,008 6.94%
-
Net Worth 1,144,655 1,115,776 978,584 791,766 638,568 333,918 194,432 34.35%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 73,334 98,825 97,614 46,111 38,180 26,436 13,625 32.36%
Div Payout % 86.06% 85.76% 71.26% 41.52% 43.92% 35.69% 29.97% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,144,655 1,115,776 978,584 791,766 638,568 333,918 194,432 34.35%
NOSH 3,203,557 3,166,687 2,051,760 960,648 734,239 587,470 454,175 38.46%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.64% 18.42% 18.39% 19.85% 15.01% 16.21% 12.16% -
ROE 7.44% 10.33% 14.00% 14.03% 13.61% 22.19% 23.38% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 18.25 19.63 36.83 57.94 77.44 76.56 83.22 -22.33%
EPS 2.68 3.65 6.78 11.56 11.84 12.61 10.01 -19.71%
DPS 2.30 3.10 4.80 4.80 5.20 4.50 3.00 -4.32%
NAPS 0.359 0.35 0.4812 0.8242 0.8697 0.5684 0.4281 -2.88%
Adjusted Per Share Value based on latest NOSH - 964,021
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.36 16.52 19.77 14.69 15.01 11.87 9.98 7.44%
EPS 2.25 3.04 3.62 2.93 2.29 1.96 1.20 11.03%
DPS 1.94 2.61 2.58 1.22 1.01 0.70 0.36 32.39%
NAPS 0.3021 0.2945 0.2583 0.209 0.1686 0.0881 0.0513 34.36%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.70 1.50 3.40 3.32 4.58 2.54 1.63 -
P/RPS 9.31 7.64 9.23 5.73 5.91 3.32 1.96 29.63%
P/EPS 63.61 41.49 50.47 28.72 38.68 20.14 16.28 25.48%
EY 1.57 2.41 1.98 3.48 2.59 4.96 6.14 -20.32%
DY 1.35 2.07 1.41 1.45 1.14 1.77 1.84 -5.02%
P/NAPS 4.74 4.29 7.07 4.03 5.27 4.47 3.81 3.70%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 21/02/19 27/02/18 23/02/17 23/02/16 04/02/15 20/02/14 -
Price 1.64 1.61 3.45 1.91 3.39 2.86 1.94 -
P/RPS 8.98 8.20 9.37 3.30 4.38 3.74 2.33 25.20%
P/EPS 61.36 44.54 51.22 16.52 28.63 22.68 19.38 21.16%
EY 1.63 2.25 1.95 6.05 3.49 4.41 5.16 -17.46%
DY 1.40 1.93 1.39 2.51 1.53 1.57 1.55 -1.68%
P/NAPS 4.57 4.60 7.17 2.32 3.90 5.03 4.53 0.14%

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