[INARI] QoQ Annualized Quarter Result on 30-Jun-2020 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -2.88%

YoY- -18.76%

Quarter Report

Inari Financial Result Q4 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Annualized Quarter Result
Revenue	1,423,178	1,448,902	1,390,484	1,057,951	1,099,480	1,164,088	1,266,428	8.08%
YoY %	-1.78%	4.20%	31.43%	-3.78%	-5.55%	-8.08%	-	-
Horiz. %	112.38%	114.41%	109.80%	83.54%	86.82%	91.92%	100.00%	-
PBT	345,138	344,254	309,656	172,364	184,397	195,082	219,556	35.15%
YoY %	0.26%	11.17%	79.65%	-6.53%	-5.48%	-11.15%	-	-
Horiz. %	157.20%	156.80%	141.04%	78.51%	83.99%	88.85%	100.00%	-
Tax	-22,416	-23,954	-29,396	-15,924	-24,000	-24,602	-28,580	-14.93%
YoY %	6.42%	18.51%	-84.60%	33.65%	2.45%	13.92%	-	-
Horiz. %	78.43%	83.81%	102.86%	55.72%	83.97%	86.08%	100.00%	-
NP	322,722	320,300	280,260	156,440	160,397	170,480	190,976	41.82%
YoY %	0.76%	14.29%	79.15%	-2.47%	-5.91%	-10.73%	-	-
Horiz. %	168.99%	167.72%	146.75%	81.92%	83.99%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,817	320,334	280,280	155,750	160,369	170,430	190,920	41.88%
YoY %	0.78%	14.29%	79.96%	-2.88%	-5.90%	-10.73%	-	-
Horiz. %	169.08%	167.78%	146.80%	81.58%	84.00%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.49%	6.96%	9.49%	9.24%	13.02%	12.61%	13.02%	-
YoY %	-6.75%	-26.66%	2.71%	-29.03%	3.25%	-3.15%	-	-
Horiz. %	49.85%	53.46%	72.89%	70.97%	100.00%	96.85%	100.00%	-
Total Cost	1,100,456	1,128,602	1,110,224	901,511	939,082	993,608	1,075,452	1.54%
YoY %	-2.49%	1.66%	23.15%	-4.00%	-5.49%	-7.61%	-	-
Horiz. %	102.32%	104.94%	103.23%	83.83%	87.32%	92.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	13.88%
YoY %	5.48%	4.76%	4.31%	0.95%	4.05%	0.40%	-	-
Horiz. %	121.55%	115.24%	110.00%	105.46%	104.46%	100.40%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	375,939	296,357	261,009	142,710	142,477	146,668	165,283	72.86%
YoY %	26.85%	13.54%	82.89%	0.16%	-2.86%	-11.26%	-	-
Horiz. %	227.45%	179.30%	157.92%	86.34%	86.20%	88.74%	100.00%	-
Div Payout %	116.46%	92.52%	93.12%	91.63%	88.84%	86.06%	86.57%	-
YoY %	25.88%	-0.64%	1.63%	3.14%	3.23%	-0.59%	-	-
Horiz. %	134.53%	106.87%	107.57%	105.84%	102.62%	99.41%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	13.88%
YoY %	5.48%	4.76%	4.31%	0.95%	4.05%	0.40%	-	-
Horiz. %	121.55%	115.24%	110.00%	105.46%	104.46%	100.40%	100.00%	-
NOSH	3,338,921	3,300,592	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3.32%
YoY %	1.16%	0.90%	0.66%	0.32%	1.12%	0.77%	-	-
Horiz. %	105.03%	103.82%	102.90%	102.22%	101.89%	100.77%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	22.68%	22.11%	20.16%	14.79%	14.59%	14.64%	15.08%	-
YoY %	2.58%	9.67%	36.31%	1.37%	-0.34%	-2.92%	-	-
Horiz. %	150.40%	146.62%	133.69%	98.08%	96.75%	97.08%	100.00%	-
ROE	23.29%	24.38%	22.35%	12.95%	13.47%	14.89%	16.75%	-
YoY %	-4.47%	9.08%	72.59%	-3.86%	-9.54%	-11.10%	-	-
Horiz. %	139.04%	145.55%	133.43%	77.31%	80.42%	88.90%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	42.90	44.00	42.62	32.62	33.95	36.51	39.84	5.05%
YoY %	-2.50%	3.24%	30.66%	-3.92%	-7.01%	-8.36%	-	-
Horiz. %	107.68%	110.44%	106.98%	81.88%	85.22%	91.64%	100.00%	-
EPS	9.81	9.78	8.60	4.85	5.03	5.36	6.00	38.74%
YoY %	0.31%	13.72%	77.32%	-3.58%	-6.16%	-10.67%	-	-
Horiz. %	163.50%	163.00%	143.33%	80.83%	83.83%	89.33%	100.00%	-
DPS	11.33	9.00	8.00	4.40	4.40	4.60	5.20	67.98%
YoY %	25.89%	12.50%	81.82%	0.00%	-4.35%	-11.54%	-	-
Horiz. %	217.88%	173.08%	153.85%	84.62%	84.62%	88.46%	100.00%	-
NAPS	0.4178	0.399	0.3844	0.3707	0.3678	0.359	0.3587	10.69%
YoY %	4.71%	3.80%	3.70%	0.79%	2.45%	0.08%	-	-
Horiz. %	116.48%	111.24%	107.16%	103.35%	102.54%	100.08%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,249,764
RPS	37.57	38.25	36.70	27.93	29.02	30.73	33.43	8.08%
YoY %	-1.78%	4.22%	31.40%	-3.76%	-5.56%	-8.08%	-	-
Horiz. %	112.38%	114.42%	109.78%	83.55%	86.81%	91.92%	100.00%	-
EPS	8.52	8.46	7.40	4.11	4.23	4.50	5.04	41.86%
YoY %	0.71%	14.32%	80.05%	-2.84%	-6.00%	-10.71%	-	-
Horiz. %	169.05%	167.86%	146.83%	81.55%	83.93%	89.29%	100.00%	-
DPS	9.92	7.82	6.89	3.77	3.76	3.87	4.36	72.90%
YoY %	26.85%	13.50%	82.76%	0.27%	-2.84%	-11.24%	-	-
Horiz. %	227.52%	179.36%	158.03%	86.47%	86.24%	88.76%	100.00%	-
NAPS	0.3658	0.3468	0.3311	0.3174	0.3144	0.3021	0.301	13.86%
YoY %	5.48%	4.74%	4.32%	0.95%	4.07%	0.37%	-	-
Horiz. %	121.53%	115.22%	110.00%	105.45%	104.45%	100.37%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	3.28	2.76	2.28	1.69	1.24	1.70	1.82	-
P/RPS	7.64	6.27	5.35	5.18	3.65	4.66	4.57	40.81%
YoY %	21.85%	17.20%	3.28%	41.92%	-21.67%	1.97%	-	-
Horiz. %	167.18%	137.20%	117.07%	113.35%	79.87%	101.97%	100.00%	-
P/EPS	33.70	28.37	26.54	35.19	25.04	31.80	30.30	7.34%
YoY %	18.79%	6.90%	-24.58%	40.54%	-21.26%	4.95%	-	-
Horiz. %	111.22%	93.63%	87.59%	116.14%	82.64%	104.95%	100.00%	-
EY	2.97	3.52	3.77	2.84	3.99	3.14	3.30	-6.77%
YoY %	-15.62%	-6.63%	32.75%	-28.82%	27.07%	-4.85%	-	-
Horiz. %	90.00%	106.67%	114.24%	86.06%	120.91%	95.15%	100.00%	-
DY	3.46	3.26	3.51	2.60	3.55	2.71	2.86	13.52%
YoY %	6.13%	-7.12%	35.00%	-26.76%	31.00%	-5.24%	-	-
Horiz. %	120.98%	113.99%	122.73%	90.91%	124.13%	94.76%	100.00%	-
P/NAPS	7.85	6.92	5.93	4.56	3.37	4.74	5.07	33.80%
YoY %	13.44%	16.69%	30.04%	35.31%	-28.90%	-6.51%	-	-
Horiz. %	154.83%	136.49%	116.96%	89.94%	66.47%	93.49%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	21/05/21	24/02/21	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	-
Price	3.00	3.28	2.47	2.24	1.44	1.64	1.95	-
P/RPS	6.99	7.45	5.80	6.87	4.24	4.49	4.89	26.86%
YoY %	-6.17%	28.45%	-15.57%	62.03%	-5.57%	-8.18%	-	-
Horiz. %	142.94%	152.35%	118.61%	140.49%	86.71%	91.82%	100.00%	-
P/EPS	30.83	33.72	28.75	46.65	29.08	30.68	32.46	-3.37%
YoY %	-8.57%	17.29%	-38.37%	60.42%	-5.22%	-5.48%	-	-
Horiz. %	94.98%	103.88%	88.57%	143.72%	89.59%	94.52%	100.00%	-
EY	3.24	2.97	3.48	2.14	3.44	3.26	3.08	3.43%
YoY %	9.09%	-14.66%	62.62%	-37.79%	5.52%	5.84%	-	-
Horiz. %	105.19%	96.43%	112.99%	69.48%	111.69%	105.84%	100.00%	-
DY	3.78	2.74	3.24	1.96	3.06	2.80	2.67	26.05%
YoY %	37.96%	-15.43%	65.31%	-35.95%	9.29%	4.87%	-	-
Horiz. %	141.57%	102.62%	121.35%	73.41%	114.61%	104.87%	100.00%	-
P/NAPS	7.18	8.22	6.43	6.04	3.92	4.57	5.44	20.30%
YoY %	-12.65%	27.84%	6.46%	54.08%	-14.22%	-15.99%	-	-
Horiz. %	131.99%	151.10%	118.20%	111.03%	72.06%	84.01%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos