[INARI] YoY Cumulative 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- 100.35%
YoY- 23.36%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 724,451 582,044 625,868 749,053 556,628 568,589 449,795 8.25%
PBT 172,127 97,541 124,374 151,571 114,328 88,774 73,937 15.10%
Tax -11,977 -12,301 -9,101 -13,808 -3,822 -3,440 -1,004 51.10%
NP 160,150 85,240 115,273 137,763 110,506 85,334 72,933 13.99%
-
NP to SH 160,167 85,215 115,241 136,989 111,051 86,934 74,080 13.70%
-
Tax Rate 6.96% 12.61% 7.32% 9.11% 3.34% 3.88% 1.36% -
Total Cost 564,301 496,804 510,595 611,290 446,122 483,255 376,862 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 148,178 73,334 98,825 97,614 46,111 38,180 26,436 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 12.19% 7.44% 10.33% 14.00% 14.03% 13.61% 22.19% -
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 22.00 18.25 19.63 36.83 57.94 77.44 76.56 -18.75%
EPS 4.89 2.68 3.65 6.78 11.56 11.84 12.61 -14.59%
DPS 4.50 2.30 3.10 4.80 4.80 5.20 4.50 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 19.12 15.36 16.52 19.77 14.69 15.01 11.87 8.26%
EPS 4.23 2.25 3.04 3.62 2.93 2.29 1.96 13.66%
DPS 3.91 1.94 2.61 2.58 1.22 1.01 0.70 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 12.55 9.31 7.64 9.23 5.73 5.91 3.32 24.78%
P/EPS 56.74 63.61 41.49 50.47 28.72 38.68 20.14 18.82%
EY 1.76 1.57 2.41 1.98 3.48 2.59 4.96 -15.84%
DY 1.63 1.35 2.07 1.41 1.45 1.14 1.77 -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 14.91 8.98 8.20 9.37 3.30 4.38 3.74 25.89%
P/EPS 67.43 61.36 44.54 51.22 16.52 28.63 22.68 19.89%
EY 1.48 1.63 2.25 1.95 6.05 3.49 4.41 -16.62%
DY 1.37 1.40 1.93 1.39 2.51 1.53 1.57 -2.24%
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