[INARI] QoQ Annualized 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- 0.17%

YoY- 23.36%

Quarter Report

Q2 18 lnari Quarterly Report.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,302,884	1,376,042	1,433,173	1,498,106	1,492,356	1,176,311	1,107,548	11.42%
YoY %	-5.32%	-3.99%	-4.33%	0.39%	26.87%	6.21%	-	-
Horiz. %	117.64%	124.24%	129.40%	135.26%	134.74%	106.21%	100.00%	-
PBT	259,592	295,458	285,409	303,142	294,672	240,828	224,806	10.05%
YoY %	-12.14%	3.52%	-5.85%	2.87%	22.36%	7.13%	-	-
Horiz. %	115.47%	131.43%	126.96%	134.85%	131.08%	107.13%	100.00%	-
Tax	-19,120	-35,328	-27,718	-27,616	-19,892	-12,105	-7,916	79.92%
YoY %	45.88%	-27.46%	-0.37%	-38.83%	-64.33%	-52.92%	-	-
Horiz. %	241.54%	446.29%	350.15%	348.86%	251.29%	152.92%	100.00%	-
NP	240,472	260,130	257,690	275,526	274,780	228,723	216,890	7.11%
YoY %	-7.56%	0.95%	-6.47%	0.27%	20.14%	5.46%	-	-
Horiz. %	110.87%	119.94%	118.81%	127.03%	126.69%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,620	249,266	256,217	273,978	273,504	227,853	216,305	7.35%
YoY %	-3.47%	-2.71%	-6.48%	0.17%	20.04%	5.34%	-	-
Horiz. %	111.24%	115.24%	118.45%	126.66%	126.44%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.37%	11.96%	9.71%	9.11%	6.75%	5.03%	3.52%	-
YoY %	-38.38%	23.17%	6.59%	34.96%	34.19%	42.90%	-	-
Horiz. %	209.38%	339.77%	275.85%	258.81%	191.76%	142.90%	100.00%	-
Total Cost	1,062,412	1,115,912	1,175,482	1,222,580	1,217,576	947,588	890,657	12.46%
YoY %	-4.79%	-5.07%	-3.85%	0.41%	28.49%	6.39%	-	-
Horiz. %	119.28%	125.29%	131.98%	137.27%	136.71%	106.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,092,184	1,073,757	1,026,872	978,584	907,937	856,594	824,131	20.63%
YoY %	1.72%	4.57%	4.93%	7.78%	5.99%	3.94%	-	-
Horiz. %	132.53%	130.29%	124.60%	118.74%	110.17%	103.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	201,672	266,771	178,756	195,228	184,474	191,178	180,900	7.50%
YoY %	-24.40%	49.24%	-8.44%	5.83%	-3.51%	5.68%	-	-
Horiz. %	111.48%	147.47%	98.81%	107.92%	101.98%	105.68%	100.00%	-
Div Payout %	83.81%	107.02%	69.77%	71.26%	67.45%	83.90%	83.63%	-
YoY %	-21.69%	53.39%	-2.09%	5.65%	-19.61%	0.32%	-	-
Horiz. %	100.22%	127.97%	83.43%	85.21%	80.65%	100.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,092,184	1,073,757	1,026,872	978,584	907,937	856,594	824,131	20.63%
YoY %	1.72%	4.57%	4.93%	7.78%	5.99%	3.94%	-	-
Horiz. %	132.53%	130.29%	124.60%	118.74%	110.17%	103.94%	100.00%	-
NOSH	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	1,950,796	1,938,219	38.57%
YoY %	0.71%	51.30%	1.18%	2.32%	2.79%	0.65%	-	-
Horiz. %	163.21%	162.06%	107.11%	105.86%	103.45%	100.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	18.46%	18.90%	17.98%	18.39%	18.41%	19.44%	19.58%	-
YoY %	-2.33%	5.12%	-2.23%	-0.11%	-5.30%	-0.72%	-	-
Horiz. %	94.28%	96.53%	91.83%	93.92%	94.02%	99.28%	100.00%	-
ROE	22.03%	23.21%	24.95%	28.00%	30.12%	26.60%	26.25%	-
YoY %	-5.08%	-6.97%	-10.89%	-7.04%	13.23%	1.33%	-	-
Horiz. %	83.92%	88.42%	95.05%	106.67%	114.74%	101.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	41.35	43.33	68.42	73.67	74.43	60.30	57.14	-19.38%
YoY %	-4.57%	-36.67%	-7.13%	-1.02%	23.43%	5.53%	-	-
Horiz. %	72.37%	75.83%	119.74%	128.93%	130.26%	105.53%	100.00%	-
EPS	7.64	8.08	12.60	13.56	13.64	11.68	11.16	-22.30%
YoY %	-5.45%	-35.87%	-7.08%	-0.59%	16.78%	4.66%	-	-
Horiz. %	68.46%	72.40%	112.90%	121.51%	122.22%	104.66%	100.00%	-
DPS	6.40	8.40	8.53	9.60	9.20	9.80	9.33	-22.20%
YoY %	-23.81%	-1.52%	-11.15%	4.35%	-6.12%	5.04%	-	-
Horiz. %	68.60%	90.03%	91.43%	102.89%	98.61%	105.04%	100.00%	-
NAPS	0.3466	0.3381	0.4902	0.4812	0.4528	0.4391	0.4252	-12.72%
YoY %	2.51%	-31.03%	1.87%	6.27%	3.12%	3.27%	-	-
Horiz. %	81.51%	79.52%	115.29%	113.17%	106.49%	103.27%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,051,760
RPS	34.39	36.32	37.83	39.54	39.39	31.05	29.24	11.41%
YoY %	-5.31%	-3.99%	-4.32%	0.38%	26.86%	6.19%	-	-
Horiz. %	117.61%	124.21%	129.38%	135.23%	134.71%	106.19%	100.00%	-
EPS	6.35	6.58	6.76	7.23	7.22	6.01	5.71	7.33%
YoY %	-3.50%	-2.66%	-6.50%	0.14%	20.13%	5.25%	-	-
Horiz. %	111.21%	115.24%	118.39%	126.62%	126.44%	105.25%	100.00%	-
DPS	5.32	7.04	4.72	5.15	4.87	5.05	4.78	7.38%
YoY %	-24.43%	49.15%	-8.35%	5.75%	-3.56%	5.65%	-	-
Horiz. %	111.30%	147.28%	98.74%	107.74%	101.88%	105.65%	100.00%	-
NAPS	0.2883	0.2834	0.2711	0.2583	0.2397	0.2261	0.2175	20.64%
YoY %	1.73%	4.54%	4.96%	7.76%	6.02%	3.95%	-	-
Horiz. %	132.55%	130.30%	124.64%	118.76%	110.21%	103.95%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.28	2.26	2.75	3.40	2.54	2.11	2.04	-
P/RPS	5.51	5.22	4.02	4.62	3.41	3.50	3.57	33.51%
YoY %	5.56%	29.85%	-12.99%	35.48%	-2.57%	-1.96%	-	-
Horiz. %	154.34%	146.22%	112.61%	129.41%	95.52%	98.04%	100.00%	-
P/EPS	29.86	28.79	22.48	25.24	18.62	18.07	18.28	38.65%
YoY %	3.72%	28.07%	-10.94%	35.55%	3.04%	-1.15%	-	-
Horiz. %	163.35%	157.49%	122.98%	138.07%	101.86%	98.85%	100.00%	-
EY	3.35	3.47	4.45	3.96	5.37	5.54	5.47	-27.86%
YoY %	-3.46%	-22.02%	12.37%	-26.26%	-3.07%	1.28%	-	-
Horiz. %	61.24%	63.44%	81.35%	72.39%	98.17%	101.28%	100.00%	-
DY	2.81	3.72	3.10	2.82	3.62	4.64	4.58	-27.77%
YoY %	-24.46%	20.00%	9.93%	-22.10%	-21.98%	1.31%	-	-
Horiz. %	61.35%	81.22%	67.69%	61.57%	79.04%	101.31%	100.00%	-
P/NAPS	6.58	6.68	5.61	7.07	5.61	4.81	4.80	23.37%
YoY %	-1.50%	19.07%	-20.65%	26.02%	16.63%	0.21%	-	-
Horiz. %	137.08%	139.17%	116.88%	147.29%	116.88%	100.21%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/08/18	22/05/18	27/02/18	21/11/17	22/08/17	16/05/17	-
Price	1.71	2.37	2.16	3.45	2.83	2.50	2.18	-
P/RPS	4.14	5.47	3.16	4.68	3.80	4.15	3.82	5.50%
YoY %	-24.31%	73.10%	-32.48%	23.16%	-8.43%	8.64%	-	-
Horiz. %	108.38%	143.19%	82.72%	122.51%	99.48%	108.64%	100.00%	-
P/EPS	22.39	30.20	17.66	25.61	20.75	21.40	19.53	9.52%
YoY %	-25.86%	71.01%	-31.04%	23.42%	-3.04%	9.58%	-	-
Horiz. %	114.64%	154.63%	90.42%	131.13%	106.25%	109.58%	100.00%	-
EY	4.47	3.31	5.66	3.91	4.82	4.67	5.12	-8.64%
YoY %	35.05%	-41.52%	44.76%	-18.88%	3.21%	-8.79%	-	-
Horiz. %	87.30%	64.65%	110.55%	76.37%	94.14%	91.21%	100.00%	-
DY	3.74	3.54	3.95	2.78	3.25	3.92	4.28	-8.59%
YoY %	5.65%	-10.38%	42.09%	-14.46%	-17.09%	-8.41%	-	-
Horiz. %	87.38%	82.71%	92.29%	64.95%	75.93%	91.59%	100.00%	-
P/NAPS	4.93	7.01	4.41	7.17	6.25	5.69	5.13	-2.61%
YoY %	-29.67%	58.96%	-38.49%	14.72%	9.84%	10.92%	-	-
Horiz. %	96.10%	136.65%	85.96%	139.77%	121.83%	110.92%	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