[INARI] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Sep-2018 [#1]

Profit Trend

QoQ- -3.47%

YoY- -12.02%

Quarter Report

Inari Financial Result Q1 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	1,152,860	1,176,253	1,251,736	1,302,884	1,376,042	1,433,173	1,498,106	-16.06%
YoY %	-1.99%	-6.03%	-3.93%	-5.32%	-3.99%	-4.33%	-	-
Horiz. %	76.95%	78.52%	83.55%	86.97%	91.85%	95.67%	100.00%	-
PBT	216,205	222,592	248,748	259,592	295,458	285,409	303,142	-20.22%
YoY %	-2.87%	-10.52%	-4.18%	-12.14%	3.52%	-5.85%	-	-
Horiz. %	71.32%	73.43%	82.06%	85.63%	97.47%	94.15%	100.00%	-
Tax	-23,858	-17,232	-18,202	-19,120	-35,328	-27,718	-27,616	-9.31%
YoY %	-38.45%	5.33%	4.80%	45.88%	-27.46%	-0.37%	-	-
Horiz. %	86.39%	62.40%	65.91%	69.24%	127.93%	100.37%	100.00%	-
NP	192,347	205,360	230,546	240,472	260,130	257,690	275,526	-21.35%
YoY %	-6.34%	-10.92%	-4.13%	-7.56%	0.95%	-6.47%	-	-
Horiz. %	69.81%	74.53%	83.67%	87.28%	94.41%	93.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,723	204,572	230,482	240,620	249,266	256,217	273,978	-21.23%
YoY %	-6.28%	-11.24%	-4.21%	-3.47%	-2.71%	-6.48%	-	-
Horiz. %	69.98%	74.67%	84.12%	87.82%	90.98%	93.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.03%	7.74%	7.32%	7.37%	11.96%	9.71%	9.11%	-
YoY %	42.51%	5.74%	-0.68%	-38.38%	23.17%	6.59%	-	-
Horiz. %	121.08%	84.96%	80.35%	80.90%	131.28%	106.59%	100.00%	-
Total Cost	960,513	970,893	1,021,190	1,062,412	1,115,912	1,175,482	1,222,580	-14.89%
YoY %	-1.07%	-4.93%	-3.88%	-4.79%	-5.07%	-3.85%	-	-
Horiz. %	78.56%	79.41%	83.53%	86.90%	91.28%	96.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	9.98%
YoY %	1.84%	-0.71%	2.16%	1.72%	4.57%	4.93%	-	-
Horiz. %	115.29%	113.21%	114.02%	111.61%	109.73%	104.93%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	166,674	174,582	197,651	201,672	266,771	178,756	195,228	-10.03%
YoY %	-4.53%	-11.67%	-1.99%	-24.40%	49.24%	-8.44%	-	-
Horiz. %	85.37%	89.42%	101.24%	103.30%	136.65%	91.56%	100.00%	-
Div Payout %	86.93%	85.34%	85.76%	83.81%	107.02%	69.77%	71.26%	-
YoY %	1.86%	-0.49%	2.33%	-21.69%	53.39%	-2.09%	-	-
Horiz. %	121.99%	119.76%	120.35%	117.61%	150.18%	97.91%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	9.98%
YoY %	1.84%	-0.71%	2.16%	1.72%	4.57%	4.93%	-	-
Horiz. %	115.29%	113.21%	114.02%	111.61%	109.73%	104.93%	100.00%	-
NOSH	3,177,150	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	33.95%
YoY %	0.19%	0.14%	0.11%	0.71%	51.30%	1.18%	-	-
Horiz. %	154.85%	154.56%	154.34%	154.18%	153.09%	101.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	16.68%	17.46%	18.42%	18.46%	18.90%	17.98%	18.39%	-
YoY %	-4.47%	-5.21%	-0.22%	-2.33%	5.12%	-2.23%	-	-
Horiz. %	90.70%	94.94%	100.16%	100.38%	102.77%	97.77%	100.00%	-
ROE	16.99%	18.47%	20.66%	22.03%	23.21%	24.95%	28.00%	-
YoY %	-8.01%	-10.60%	-6.22%	-5.08%	-6.97%	-10.89%	-	-
Horiz. %	60.68%	65.96%	73.79%	78.68%	82.89%	89.11%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	35.97	36.83	39.26	41.35	43.33	68.42	73.67	-38.07%
YoY %	-2.34%	-6.19%	-5.05%	-4.57%	-36.67%	-7.13%	-	-
Horiz. %	48.83%	49.99%	53.29%	56.13%	58.82%	92.87%	100.00%	-
EPS	6.06	6.47	7.30	7.64	8.08	12.60	13.56	-41.63%
YoY %	-6.34%	-11.37%	-4.45%	-5.45%	-35.87%	-7.08%	-	-
Horiz. %	44.69%	47.71%	53.83%	56.34%	59.59%	92.92%	100.00%	-
DPS	5.20	5.47	6.20	6.40	8.40	8.53	9.60	-33.62%
YoY %	-4.94%	-11.77%	-3.12%	-23.81%	-1.52%	-11.15%	-	-
Horiz. %	54.17%	56.98%	64.58%	66.67%	87.50%	88.85%	100.00%	-
NAPS	0.352	0.3469	0.35	0.3466	0.3381	0.4902	0.4812	-18.86%
YoY %	1.47%	-0.89%	0.98%	2.51%	-31.03%	1.87%	-	-
Horiz. %	73.15%	72.09%	72.73%	72.03%	70.26%	101.87%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,163,302
RPS	30.43	31.05	33.04	34.39	36.32	37.83	39.54	-16.06%
YoY %	-2.00%	-6.02%	-3.93%	-5.31%	-3.99%	-4.32%	-	-
Horiz. %	76.96%	78.53%	83.56%	86.98%	91.86%	95.68%	100.00%	-
EPS	5.06	5.40	6.08	6.35	6.58	6.76	7.23	-21.22%
YoY %	-6.30%	-11.18%	-4.25%	-3.50%	-2.66%	-6.50%	-	-
Horiz. %	69.99%	74.69%	84.09%	87.83%	91.01%	93.50%	100.00%	-
DPS	4.40	4.61	5.22	5.32	7.04	4.72	5.15	-9.98%
YoY %	-4.56%	-11.69%	-1.88%	-24.43%	49.15%	-8.35%	-	-
Horiz. %	85.44%	89.51%	101.36%	103.30%	136.70%	91.65%	100.00%	-
NAPS	0.2978	0.2924	0.2945	0.2883	0.2834	0.2711	0.2583	9.97%
YoY %	1.85%	-0.71%	2.15%	1.73%	4.54%	4.96%	-	-
Horiz. %	115.29%	113.20%	114.01%	111.61%	109.72%	104.96%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.60	1.57	1.50	2.28	2.26	2.75	3.40	-
P/RPS	4.45	4.26	3.82	5.51	5.22	4.02	4.62	-2.47%
YoY %	4.46%	11.52%	-30.67%	5.56%	29.85%	-12.99%	-	-
Horiz. %	96.32%	92.21%	82.68%	119.26%	112.99%	87.01%	100.00%	-
P/EPS	26.75	24.51	20.75	29.86	28.79	22.48	25.24	3.96%
YoY %	9.14%	18.12%	-30.51%	3.72%	28.07%	-10.94%	-	-
Horiz. %	105.98%	97.11%	82.21%	118.30%	114.06%	89.06%	100.00%	-
EY	3.74	4.08	4.82	3.35	3.47	4.45	3.96	-3.74%
YoY %	-8.33%	-15.35%	43.88%	-3.46%	-22.02%	12.37%	-	-
Horiz. %	94.44%	103.03%	121.72%	84.60%	87.63%	112.37%	100.00%	-
DY	3.25	3.48	4.13	2.81	3.72	3.10	2.82	9.95%
YoY %	-6.61%	-15.74%	46.98%	-24.46%	20.00%	9.93%	-	-
Horiz. %	115.25%	123.40%	146.45%	99.65%	131.91%	109.93%	100.00%	-
P/NAPS	4.55	4.53	4.29	6.58	6.68	5.61	7.07	-25.51%
YoY %	0.44%	5.59%	-34.80%	-1.50%	19.07%	-20.65%	-	-
Horiz. %	64.36%	64.07%	60.68%	93.07%	94.48%	79.35%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	27/02/18	-
Price	1.59	1.32	1.61	1.71	2.37	2.16	3.45	-
P/RPS	4.42	3.58	4.10	4.14	5.47	3.16	4.68	-3.74%
YoY %	23.46%	-12.68%	-0.97%	-24.31%	73.10%	-32.48%	-	-
Horiz. %	94.44%	76.50%	87.61%	88.46%	116.88%	67.52%	100.00%	-
P/EPS	26.58	20.61	22.27	22.39	30.20	17.66	25.61	2.51%
YoY %	28.97%	-7.45%	-0.54%	-25.86%	71.01%	-31.04%	-	-
Horiz. %	103.79%	80.48%	86.96%	87.43%	117.92%	68.96%	100.00%	-
EY	3.76	4.85	4.49	4.47	3.31	5.66	3.91	-2.58%
YoY %	-22.47%	8.02%	0.45%	35.05%	-41.52%	44.76%	-	-
Horiz. %	96.16%	124.04%	114.83%	114.32%	84.65%	144.76%	100.00%	-
DY	3.27	4.14	3.85	3.74	3.54	3.95	2.78	11.46%
YoY %	-21.01%	7.53%	2.94%	5.65%	-10.38%	42.09%	-	-
Horiz. %	117.63%	148.92%	138.49%	134.53%	127.34%	142.09%	100.00%	-
P/NAPS	4.52	3.81	4.60	4.93	7.01	4.41	7.17	-26.54%
YoY %	18.64%	-17.17%	-6.69%	-29.67%	58.96%	-38.49%	-	-
Horiz. %	63.04%	53.14%	64.16%	68.76%	97.77%	61.51%	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