[INARI] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- -4.21%

YoY- -15.88%

Quarter Report

Inari Financial Result Q2 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	1,266,428	1,152,860	1,176,253	1,251,736	1,302,884	1,376,042	1,433,173	-7.90%
YoY %	9.85%	-1.99%	-6.03%	-3.93%	-5.32%	-3.99%	-	-
Horiz. %	88.37%	80.44%	82.07%	87.34%	90.91%	96.01%	100.00%	-
PBT	219,556	216,205	222,592	248,748	259,592	295,458	285,409	-16.03%
YoY %	1.55%	-2.87%	-10.52%	-4.18%	-12.14%	3.52%	-	-
Horiz. %	76.93%	75.75%	77.99%	87.15%	90.95%	103.52%	100.00%	-
Tax	-28,580	-23,858	-17,232	-18,202	-19,120	-35,328	-27,718	2.06%
YoY %	-19.79%	-38.45%	5.33%	4.80%	45.88%	-27.46%	-	-
Horiz. %	103.11%	86.07%	62.17%	65.67%	68.98%	127.46%	100.00%	-
NP	190,976	192,347	205,360	230,546	240,472	260,130	257,690	-18.09%
YoY %	-0.71%	-6.34%	-10.92%	-4.13%	-7.56%	0.95%	-	-
Horiz. %	74.11%	74.64%	79.69%	89.47%	93.32%	100.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,920	191,723	204,572	230,482	240,620	249,266	256,217	-17.79%
YoY %	-0.42%	-6.28%	-11.24%	-4.21%	-3.47%	-2.71%	-	-
Horiz. %	74.51%	74.83%	79.84%	89.96%	93.91%	97.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.02%	11.03%	7.74%	7.32%	7.37%	11.96%	9.71%	-
YoY %	18.04%	42.51%	5.74%	-0.68%	-38.38%	23.17%	-	-
Horiz. %	134.09%	113.59%	79.71%	75.39%	75.90%	123.17%	100.00%	-
Total Cost	1,075,452	960,513	970,893	1,021,190	1,062,412	1,115,912	1,175,482	-5.75%
YoY %	11.97%	-1.07%	-4.93%	-3.88%	-4.79%	-5.07%	-	-
Horiz. %	91.49%	81.71%	82.60%	86.87%	90.38%	94.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,140,138	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	7.21%
YoY %	1.05%	1.84%	-0.71%	2.16%	1.72%	4.57%	-	-
Horiz. %	111.03%	109.87%	107.89%	108.66%	106.36%	104.57%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	165,283	166,674	174,582	197,651	201,672	266,771	178,756	-5.08%
YoY %	-0.83%	-4.53%	-11.67%	-1.99%	-24.40%	49.24%	-	-
Horiz. %	92.46%	93.24%	97.66%	110.57%	112.82%	149.24%	100.00%	-
Div Payout %	86.57%	86.93%	85.34%	85.76%	83.81%	107.02%	69.77%	-
YoY %	-0.41%	1.86%	-0.49%	2.33%	-21.69%	53.39%	-	-
Horiz. %	124.08%	124.60%	122.32%	122.92%	120.12%	153.39%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,140,138	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	7.21%
YoY %	1.05%	1.84%	-0.71%	2.16%	1.72%	4.57%	-	-
Horiz. %	111.03%	109.87%	107.89%	108.66%	106.36%	104.57%	100.00%	-
NOSH	3,179,132	3,177,150	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	32.82%
YoY %	0.06%	0.19%	0.14%	0.11%	0.71%	51.30%	-	-
Horiz. %	153.14%	153.04%	152.75%	152.54%	152.37%	151.30%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	15.08%	16.68%	17.46%	18.42%	18.46%	18.90%	17.98%	-
YoY %	-9.59%	-4.47%	-5.21%	-0.22%	-2.33%	5.12%	-	-
Horiz. %	83.87%	92.77%	97.11%	102.45%	102.67%	105.12%	100.00%	-
ROE	16.75%	16.99%	18.47%	20.66%	22.03%	23.21%	24.95%	-
YoY %	-1.41%	-8.01%	-10.60%	-6.22%	-5.08%	-6.97%	-	-
Horiz. %	67.13%	68.10%	74.03%	82.81%	88.30%	93.03%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	39.84	35.97	36.83	39.26	41.35	43.33	68.42	-30.24%
YoY %	10.76%	-2.34%	-6.19%	-5.05%	-4.57%	-36.67%	-	-
Horiz. %	58.23%	52.57%	53.83%	57.38%	60.44%	63.33%	100.00%	-
EPS	6.00	6.06	6.47	7.30	7.64	8.08	12.60	-38.99%
YoY %	-0.99%	-6.34%	-11.37%	-4.45%	-5.45%	-35.87%	-	-
Horiz. %	47.62%	48.10%	51.35%	57.94%	60.63%	64.13%	100.00%	-
DPS	5.20	5.20	5.47	6.20	6.40	8.40	8.53	-28.08%
YoY %	0.00%	-4.94%	-11.77%	-3.12%	-23.81%	-1.52%	-	-
Horiz. %	60.96%	60.96%	64.13%	72.68%	75.03%	98.48%	100.00%	-
NAPS	0.3587	0.352	0.3469	0.35	0.3466	0.3381	0.4902	-18.78%
YoY %	1.90%	1.47%	-0.89%	0.98%	2.51%	-31.03%	-	-
Horiz. %	73.17%	71.81%	70.77%	71.40%	70.71%	68.97%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,166,687
RPS	33.43	30.43	31.05	33.04	34.39	36.32	37.83	-7.90%
YoY %	9.86%	-2.00%	-6.02%	-3.93%	-5.31%	-3.99%	-	-
Horiz. %	88.37%	80.44%	82.08%	87.34%	90.91%	96.01%	100.00%	-
EPS	5.04	5.06	5.40	6.08	6.35	6.58	6.76	-17.76%
YoY %	-0.40%	-6.30%	-11.18%	-4.25%	-3.50%	-2.66%	-	-
Horiz. %	74.56%	74.85%	79.88%	89.94%	93.93%	97.34%	100.00%	-
DPS	4.36	4.40	4.61	5.22	5.32	7.04	4.72	-5.14%
YoY %	-0.91%	-4.56%	-11.69%	-1.88%	-24.43%	49.15%	-	-
Horiz. %	92.37%	93.22%	97.67%	110.59%	112.71%	149.15%	100.00%	-
NAPS	0.301	0.2978	0.2924	0.2945	0.2883	0.2834	0.2711	7.21%
YoY %	1.07%	1.85%	-0.71%	2.15%	1.73%	4.54%	-	-
Horiz. %	111.03%	109.85%	107.86%	108.63%	106.34%	104.54%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.82	1.60	1.57	1.50	2.28	2.26	2.75	-
P/RPS	4.57	4.45	4.26	3.82	5.51	5.22	4.02	8.91%
YoY %	2.70%	4.46%	11.52%	-30.67%	5.56%	29.85%	-	-
Horiz. %	113.68%	110.70%	105.97%	95.02%	137.06%	129.85%	100.00%	-
P/EPS	30.30	26.75	24.51	20.75	29.86	28.79	22.48	21.99%
YoY %	13.27%	9.14%	18.12%	-30.51%	3.72%	28.07%	-	-
Horiz. %	134.79%	118.99%	109.03%	92.30%	132.83%	128.07%	100.00%	-
EY	3.30	3.74	4.08	4.82	3.35	3.47	4.45	-18.05%
YoY %	-11.76%	-8.33%	-15.35%	43.88%	-3.46%	-22.02%	-	-
Horiz. %	74.16%	84.04%	91.69%	108.31%	75.28%	77.98%	100.00%	-
DY	2.86	3.25	3.48	4.13	2.81	3.72	3.10	-5.22%
YoY %	-12.00%	-6.61%	-15.74%	46.98%	-24.46%	20.00%	-	-
Horiz. %	92.26%	104.84%	112.26%	133.23%	90.65%	120.00%	100.00%	-
P/NAPS	5.07	4.55	4.53	4.29	6.58	6.68	5.61	-6.51%
YoY %	11.43%	0.44%	5.59%	-34.80%	-1.50%	19.07%	-	-
Horiz. %	90.37%	81.11%	80.75%	76.47%	117.29%	119.07%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	28/08/19	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	-
Price	1.95	1.59	1.32	1.61	1.71	2.37	2.16	-
P/RPS	4.89	4.42	3.58	4.10	4.14	5.47	3.16	33.75%
YoY %	10.63%	23.46%	-12.68%	-0.97%	-24.31%	73.10%	-	-
Horiz. %	154.75%	139.87%	113.29%	129.75%	131.01%	173.10%	100.00%	-
P/EPS	32.46	26.58	20.61	22.27	22.39	30.20	17.66	49.99%
YoY %	22.12%	28.97%	-7.45%	-0.54%	-25.86%	71.01%	-	-
Horiz. %	183.81%	150.51%	116.70%	126.10%	126.78%	171.01%	100.00%	-
EY	3.08	3.76	4.85	4.49	4.47	3.31	5.66	-33.32%
YoY %	-18.09%	-22.47%	8.02%	0.45%	35.05%	-41.52%	-	-
Horiz. %	54.42%	66.43%	85.69%	79.33%	78.98%	58.48%	100.00%	-
DY	2.67	3.27	4.14	3.85	3.74	3.54	3.95	-22.96%
YoY %	-18.35%	-21.01%	7.53%	2.94%	5.65%	-10.38%	-	-
Horiz. %	67.59%	82.78%	104.81%	97.47%	94.68%	89.62%	100.00%	-
P/NAPS	5.44	4.52	3.81	4.60	4.93	7.01	4.41	15.00%
YoY %	20.35%	18.64%	-17.17%	-6.69%	-29.67%	58.96%	-	-
Horiz. %	123.36%	102.49%	86.39%	104.31%	111.79%	158.96%	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