[INARI] QoQ Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 373,089 345,650 274,033 275,051 281,577 257,210 217,321 43.33% QoQ % 7.94% 26.13% -0.37% -2.32% 9.47% 18.35% - Horiz. % 171.68% 159.05% 126.10% 126.56% 129.57% 118.35% 100.00%
PBT 73,668 72,223 54,277 64,363 49,965 41,326 23,031 116.94% QoQ % 2.00% 33.06% -15.67% 28.82% 20.90% 79.44% - Horiz. % 319.86% 313.59% 235.67% 279.46% 216.95% 179.44% 100.00%
Tax -4,973 -6,168 -2,115 -2,009 -1,813 -2,312 -288 566.91% QoQ % 19.37% -191.63% -5.28% -10.81% 21.58% -702.78% - Horiz. % 1,726.74% 2,141.67% 734.38% 697.57% 629.51% 802.78% 100.00%
NP 68,695 66,055 52,162 62,354 48,152 39,014 22,743 108.81% QoQ % 4.00% 26.63% -16.35% 29.49% 23.42% 71.54% - Horiz. % 302.05% 290.44% 229.35% 274.17% 211.72% 171.54% 100.00%
NP to SH 68,376 65,624 51,178 63,047 48,004 39,918 21,402 116.77% QoQ % 4.19% 28.23% -18.83% 31.34% 20.26% 86.52% - Horiz. % 319.48% 306.63% 239.13% 294.58% 224.30% 186.52% 100.00%
Tax Rate 6.75 % 8.54 % 3.90 % 3.12 % 3.63 % 5.59 % 1.25 % 207.48% QoQ % -20.96% 118.97% 25.00% -14.05% -35.06% 347.20% - Horiz. % 540.00% 683.20% 312.00% 249.60% 290.40% 447.20% 100.00%
Total Cost 304,394 279,595 221,871 212,697 233,425 218,196 194,578 34.72% QoQ % 8.87% 26.02% 4.31% -8.88% 6.98% 12.14% - Horiz. % 156.44% 143.69% 114.03% 109.31% 119.96% 112.14% 100.00%
Net Worth 907,937 870,558 830,568 794,546 718,239 719,127 655,363 24.25% QoQ % 4.29% 4.81% 4.53% 10.62% -0.12% 9.73% - Horiz. % 138.54% 132.84% 126.73% 121.24% 109.59% 109.73% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 46,118 55,512 42,973 17,352 28,744 22,120 9,640 183.64% QoQ % -16.92% 29.18% 147.65% -39.63% 29.95% 129.46% - Horiz. % 478.38% 575.83% 445.76% 179.99% 298.17% 229.46% 100.00%
Div Payout % 67.45 % 84.59 % 83.97 % 27.52 % 59.88 % 55.42 % 45.05 % 30.84% QoQ % -20.26% 0.74% 205.12% -54.04% 8.05% 23.02% - Horiz. % 149.72% 187.77% 186.39% 61.09% 132.92% 123.02% 100.00%
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 907,937 870,558 830,568 794,546 718,239 719,127 655,363 24.25% QoQ % 4.29% 4.81% 4.53% 10.62% -0.12% 9.73% - Horiz. % 138.54% 132.84% 126.73% 121.24% 109.59% 109.73% 100.00%
NOSH 2,005,161 1,982,598 1,953,358 964,021 958,163 1,005,491 964,054 62.87% QoQ % 1.14% 1.50% 102.63% 0.61% -4.71% 4.30% - Horiz. % 207.99% 205.65% 202.62% 100.00% 99.39% 104.30% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.41 % 19.11 % 19.03 % 22.67 % 17.10 % 15.17 % 10.47 % 45.63% QoQ % -3.66% 0.42% -16.06% 32.57% 12.72% 44.89% - Horiz. % 175.84% 182.52% 181.76% 216.52% 163.32% 144.89% 100.00%
ROE 7.53 % 7.54 % 6.16 % 7.93 % 6.68 % 5.55 % 3.27 % 74.29% QoQ % -0.13% 22.40% -22.32% 18.71% 20.36% 69.72% - Horiz. % 230.28% 230.58% 188.38% 242.51% 204.28% 169.72% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.61 17.43 14.03 28.53 29.39 25.58 22.54 -11.98% QoQ % 6.77% 24.23% -50.82% -2.93% 14.89% 13.49% - Horiz. % 82.56% 77.33% 62.24% 126.57% 130.39% 113.49% 100.00%
EPS 3.41 3.31 2.62 6.54 5.01 2.02 2.22 33.09% QoQ % 3.02% 26.34% -59.94% 30.54% 148.02% -9.01% - Horiz. % 153.60% 149.10% 118.02% 294.59% 225.68% 90.99% 100.00%
DPS 2.30 2.80 2.20 1.80 3.00 2.20 1.00 74.15% QoQ % -17.86% 27.27% 22.22% -40.00% 36.36% 120.00% - Horiz. % 230.00% 280.00% 220.00% 180.00% 300.00% 220.00% 100.00%
NAPS 0.4528 0.4391 0.4252 0.8242 0.7496 0.7152 0.6798 -23.71% QoQ % 3.12% 3.27% -48.41% 9.95% 4.81% 5.21% - Horiz. % 66.61% 64.59% 62.55% 121.24% 110.27% 105.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.93 9.20 7.29 7.32 7.49 6.84 5.78 43.40% QoQ % 7.93% 26.20% -0.41% -2.27% 9.50% 18.34% - Horiz. % 171.80% 159.17% 126.12% 126.64% 129.58% 118.34% 100.00%
EPS 1.82 1.75 1.36 1.68 1.28 1.06 0.57 116.68% QoQ % 4.00% 28.68% -19.05% 31.25% 20.75% 85.96% - Horiz. % 319.30% 307.02% 238.60% 294.74% 224.56% 185.96% 100.00%
DPS 1.23 1.48 1.14 0.46 0.76 0.59 0.26 181.54% QoQ % -16.89% 29.82% 147.83% -39.47% 28.81% 126.92% - Horiz. % 473.08% 569.23% 438.46% 176.92% 292.31% 226.92% 100.00%
NAPS 0.2416 0.2316 0.2210 0.2114 0.1911 0.1913 0.1744 24.25% QoQ % 4.32% 4.80% 4.54% 10.62% -0.10% 9.69% - Horiz. % 138.53% 132.80% 126.72% 121.22% 109.58% 109.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.5400 2.1100 2.0400 3.3200 3.3200 2.9700 3.2200 -
P/RPS 13.65 12.10 14.54 11.64 11.30 11.61 14.28 -2.96% QoQ % 12.81% -16.78% 24.91% 3.01% -2.67% -18.70% - Horiz. % 95.59% 84.73% 101.82% 81.51% 79.13% 81.30% 100.00%
P/EPS 74.49 63.75 77.86 50.76 66.27 74.81 145.05 -35.85% QoQ % 16.85% -18.12% 53.39% -23.40% -11.42% -48.42% - Horiz. % 51.35% 43.95% 53.68% 34.99% 45.69% 51.58% 100.00%
EY 1.34 1.57 1.28 1.97 1.51 1.34 0.69 55.59% QoQ % -14.65% 22.66% -35.03% 30.46% 12.69% 94.20% - Horiz. % 194.20% 227.54% 185.51% 285.51% 218.84% 194.20% 100.00%
DY 0.91 1.33 1.08 0.54 0.90 0.74 0.31 104.88% QoQ % -31.58% 23.15% 100.00% -40.00% 21.62% 138.71% - Horiz. % 293.55% 429.03% 348.39% 174.19% 290.32% 238.71% 100.00%
P/NAPS 5.61 4.81 4.80 4.03 4.43 4.15 4.74 11.88% QoQ % 16.63% 0.21% 19.11% -9.03% 6.75% -12.45% - Horiz. % 118.35% 101.48% 101.27% 85.02% 93.46% 87.55% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 -
Price 2.8300 2.5000 2.1800 1.9100 3.3000 3.0600 2.7200 -
P/RPS 15.21 14.34 15.54 6.69 11.23 11.96 12.07 16.65% QoQ % 6.07% -7.72% 132.29% -40.43% -6.10% -0.91% - Horiz. % 126.01% 118.81% 128.75% 55.43% 93.04% 99.09% 100.00%
P/EPS 82.99 75.53 83.21 29.20 65.87 77.08 122.52 -22.85% QoQ % 9.88% -9.23% 184.97% -55.67% -14.54% -37.09% - Horiz. % 67.74% 61.65% 67.92% 23.83% 53.76% 62.91% 100.00%
EY 1.20 1.32 1.20 3.42 1.52 1.30 0.82 28.87% QoQ % -9.09% 10.00% -64.91% 125.00% 16.92% 58.54% - Horiz. % 146.34% 160.98% 146.34% 417.07% 185.37% 158.54% 100.00%
DY 0.81 1.12 1.01 0.94 0.91 0.72 0.37 68.52% QoQ % -27.68% 10.89% 7.45% 3.30% 26.39% 94.59% - Horiz. % 218.92% 302.70% 272.97% 254.05% 245.95% 194.59% 100.00%
P/NAPS 6.25 5.69 5.13 2.32 4.40 4.28 4.00 34.62% QoQ % 9.84% 10.92% 121.12% -47.27% 2.80% 7.00% - Horiz. % 156.25% 142.25% 128.25% 58.00% 110.00% 107.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1216 lNARI AMERTRON BERHAD Quarterly Report Q2 17.pdf 
