[INARI] YoY Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 265,437 300,147 375,964 275,051 293,640 227,912 186,618 6.04% YoY % -11.56% -20.17% 36.69% -6.33% 28.84% 22.13% - Horiz. % 142.24% 160.83% 201.46% 147.39% 157.35% 122.13% 100.00%
PBT 42,652 59,476 77,903 64,363 44,838 39,989 26,557 8.21% YoY % -28.29% -23.65% 21.04% 43.55% 12.13% 50.58% - Horiz. % 160.61% 223.96% 293.34% 242.36% 168.84% 150.58% 100.00%
Tax -5,156 -4,321 -8,835 -2,009 -1,993 -662 -1,482 23.08% YoY % -19.32% 51.09% -339.77% -0.80% -201.06% 55.33% - Horiz. % 347.91% 291.57% 596.15% 135.56% 134.48% 44.67% 100.00%
NP 37,496 55,155 69,068 62,354 42,845 39,327 25,075 6.93% YoY % -32.02% -20.14% 10.77% 45.53% 8.95% 56.84% - Horiz. % 149.54% 219.96% 275.45% 248.67% 170.87% 156.84% 100.00%
NP to SH 37,485 55,086 68,613 63,047 41,425 40,324 24,429 7.39% YoY % -31.95% -19.71% 8.83% 52.20% 2.73% 65.07% - Horiz. % 153.44% 225.49% 280.87% 258.08% 169.57% 165.07% 100.00%
Tax Rate 12.09 % 7.27 % 11.34 % 3.12 % 4.44 % 1.66 % 5.58 % 13.75% YoY % 66.30% -35.89% 263.46% -29.73% 167.47% -70.25% - Horiz. % 216.67% 130.29% 203.23% 55.91% 79.57% 29.75% 100.00%
Total Cost 227,941 244,992 306,896 212,697 250,795 188,585 161,543 5.90% YoY % -6.96% -20.17% 44.29% -15.19% 32.99% 16.74% - Horiz. % 141.10% 151.66% 189.98% 131.67% 155.25% 116.74% 100.00%
Net Worth 1,144,655 1,115,776 978,584 794,546 642,198 347,802 196,950 34.07% YoY % 2.59% 14.02% 23.16% 23.72% 84.64% 76.59% - Horiz. % 581.19% 566.53% 496.87% 403.43% 326.07% 176.59% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 31,884 47,818 50,840 17,352 17,721 14,073 6,900 29.04% YoY % -33.32% -5.94% 192.99% -2.09% 25.92% 103.94% - Horiz. % 462.04% 692.94% 736.73% 251.45% 256.81% 203.94% 100.00%
Div Payout % 85.06 % 86.81 % 74.10 % 27.52 % 42.78 % 34.90 % 28.25 % 20.16% YoY % -2.02% 17.15% 169.26% -35.67% 22.58% 23.54% - Horiz. % 301.10% 307.29% 262.30% 97.42% 151.43% 123.54% 100.00%
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 1,115,776 978,584 794,546 642,198 347,802 196,950 34.07% YoY % 2.59% 14.02% 23.16% 23.72% 84.64% 76.59% - Horiz. % 581.19% 566.53% 496.87% 403.43% 326.07% 176.59% 100.00%
NOSH 3,188,456 3,187,933 2,033,633 964,021 738,413 611,896 460,056 38.06% YoY % 0.02% 56.76% 110.95% 30.55% 20.68% 33.00% - Horiz. % 693.06% 692.94% 442.04% 209.54% 160.50% 133.00% 100.00%
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 14.13 % 18.38 % 18.37 % 22.67 % 14.59 % 17.26 % 13.44 % 0.84% YoY % -23.12% 0.05% -18.97% 55.38% -15.47% 28.42% - Horiz. % 105.13% 136.76% 136.68% 168.68% 108.56% 128.42% 100.00%
ROE 3.27 % 4.94 % 7.01 % 7.93 % 6.45 % 11.59 % 12.40 % -19.91% YoY % -33.81% -29.53% -11.60% 22.95% -44.35% -6.53% - Horiz. % 26.37% 39.84% 56.53% 63.95% 52.02% 93.47% 100.00%
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 8.32 9.42 18.49 28.53 39.77 37.25 40.56 -23.19% YoY % -11.68% -49.05% -35.19% -28.26% 6.77% -8.16% - Horiz. % 20.51% 23.22% 45.59% 70.34% 98.05% 91.84% 100.00%
EPS 1.18 1.73 3.37 6.54 5.61 6.59 5.31 -22.16% YoY % -31.79% -48.66% -48.47% 16.58% -14.87% 24.11% - Horiz. % 22.22% 32.58% 63.47% 123.16% 105.65% 124.11% 100.00%
DPS 1.00 1.50 2.50 1.80 2.40 2.30 1.50 -6.53% YoY % -33.33% -40.00% 38.89% -25.00% 4.35% 53.33% - Horiz. % 66.67% 100.00% 166.67% 120.00% 160.00% 153.33% 100.00%
NAPS 0.3590 0.3500 0.4812 0.8242 0.8697 0.5684 0.4281 -2.89% YoY % 2.57% -27.27% -41.62% -5.23% 53.01% 32.77% - Horiz. % 83.86% 81.76% 112.40% 192.53% 203.15% 132.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 7.06 7.99 10.00 7.32 7.81 6.06 4.97 6.02% YoY % -11.64% -20.10% 36.61% -6.27% 28.88% 21.93% - Horiz. % 142.05% 160.76% 201.21% 147.28% 157.14% 121.93% 100.00%
EPS 1.00 1.47 1.83 1.68 1.10 1.07 0.65 7.44% YoY % -31.97% -19.67% 8.93% 52.73% 2.80% 64.62% - Horiz. % 153.85% 226.15% 281.54% 258.46% 169.23% 164.62% 100.00%
DPS 0.85 1.27 1.35 0.46 0.47 0.37 0.18 29.51% YoY % -33.07% -5.93% 193.48% -2.13% 27.03% 105.56% - Horiz. % 472.22% 705.56% 750.00% 255.56% 261.11% 205.56% 100.00%
NAPS 0.3046 0.2969 0.2604 0.2114 0.1709 0.0925 0.0524 34.07% YoY % 2.59% 14.02% 23.18% 23.70% 84.76% 76.53% - Horiz. % 581.30% 566.60% 496.95% 403.44% 326.15% 176.53% 100.00%
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 1.7000 1.5000 3.4000 3.3200 4.5800 2.5400 1.6300 -
P/RPS 20.42 15.93 18.39 11.64 11.52 6.82 4.02 31.09% YoY % 28.19% -13.38% 57.99% 1.04% 68.91% 69.65% - Horiz. % 507.96% 396.27% 457.46% 289.55% 286.57% 169.65% 100.00%
P/EPS 144.60 86.81 100.77 50.76 81.64 38.54 30.70 29.46% YoY % 66.57% -13.85% 98.52% -37.82% 111.83% 25.54% - Horiz. % 471.01% 282.77% 328.24% 165.34% 265.93% 125.54% 100.00%
EY 0.69 1.15 0.99 1.97 1.22 2.59 3.26 -22.79% YoY % -40.00% 16.16% -49.75% 61.48% -52.90% -20.55% - Horiz. % 21.17% 35.28% 30.37% 60.43% 37.42% 79.45% 100.00%
DY 0.59 1.00 0.74 0.54 0.52 0.91 0.92 -7.13% YoY % -41.00% 35.14% 37.04% 3.85% -42.86% -1.09% - Horiz. % 64.13% 108.70% 80.43% 58.70% 56.52% 98.91% 100.00%
P/NAPS 4.74 4.29 7.07 4.03 5.27 4.47 3.81 3.71% YoY % 10.49% -39.32% 75.43% -23.53% 17.90% 17.32% - Horiz. % 124.41% 112.60% 185.56% 105.77% 138.32% 117.32% 100.00%
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 1.6400 1.6100 3.4500 1.9100 3.3900 2.8600 1.9400 -
P/RPS 19.70 17.10 18.66 6.69 8.52 7.68 4.78 26.61% YoY % 15.20% -8.36% 178.92% -21.48% 10.94% 60.67% - Horiz. % 412.13% 357.74% 390.38% 139.96% 178.24% 160.67% 100.00%
P/EPS 139.50 93.17 102.26 29.20 60.43 43.40 36.53 25.01% YoY % 49.73% -8.89% 250.21% -51.68% 39.24% 18.81% - Horiz. % 381.88% 255.05% 279.93% 79.93% 165.43% 118.81% 100.00%
EY 0.72 1.07 0.98 3.42 1.65 2.30 2.74 -19.96% YoY % -32.71% 9.18% -71.35% 107.27% -28.26% -16.06% - Horiz. % 26.28% 39.05% 35.77% 124.82% 60.22% 83.94% 100.00%
DY 0.61 0.93 0.72 0.94 0.71 0.80 0.77 -3.81% YoY % -34.41% 29.17% -23.40% 32.39% -11.25% 3.90% - Horiz. % 79.22% 120.78% 93.51% 122.08% 92.21% 103.90% 100.00%
P/NAPS 4.57 4.60 7.17 2.32 3.90 5.03 4.53 0.15% YoY % -0.65% -35.84% 209.05% -40.51% -22.47% 11.04% - Horiz. % 100.88% 101.55% 158.28% 51.21% 86.09% 111.04% 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 
