[INARI] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -69.99%

YoY- 42.44%

Quarter Report

Q1 18 lnari Quarterly Report.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	1,376,042	1,074,880	749,053	373,089	1,176,311	830,661	556,628	83.13%
YoY %	28.02%	43.50%	100.77%	-68.28%	41.61%	49.23%	-	-
Horiz. %	247.21%	193.11%	134.57%	67.03%	211.33%	149.23%	100.00%	-
PBT	295,458	214,057	151,571	73,668	240,828	168,605	114,328	88.64%
YoY %	38.03%	41.23%	105.75%	-69.41%	42.84%	47.47%	-	-
Horiz. %	258.43%	187.23%	132.58%	64.44%	210.65%	147.47%	100.00%	-
Tax	-35,328	-20,789	-13,808	-4,973	-12,105	-5,937	-3,822	342.23%
YoY %	-69.94%	-50.56%	-177.66%	58.92%	-103.89%	-55.34%	-	-
Horiz. %	924.33%	543.93%	361.28%	130.12%	316.72%	155.34%	100.00%	-
NP	260,130	193,268	137,763	68,695	228,723	162,668	110,506	77.23%
YoY %	34.60%	40.29%	100.54%	-69.97%	40.61%	47.20%	-	-
Horiz. %	235.40%	174.89%	124.67%	62.16%	206.98%	147.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	249,266	192,163	136,989	68,376	227,853	162,229	111,051	71.68%
YoY %	29.72%	40.28%	100.35%	-69.99%	40.45%	46.09%	-	-
Horiz. %	224.46%	173.04%	123.36%	61.57%	205.18%	146.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.96%	9.71%	9.11%	6.75%	5.03%	3.52%	3.34%	-
YoY %	23.17%	6.59%	34.96%	34.19%	42.90%	5.39%	-	-
Horiz. %	358.08%	290.72%	272.75%	202.10%	150.60%	105.39%	100.00%	-
Total Cost	1,115,912	881,612	611,290	304,394	947,588	667,993	446,122	84.57%
YoY %	26.58%	44.22%	100.82%	-67.88%	41.86%	49.73%	-	-
Horiz. %	250.14%	197.62%	137.02%	68.23%	212.41%	149.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,073,757	1,026,872	978,584	907,937	856,594	824,131	791,766	22.58%
YoY %	4.57%	4.93%	7.78%	5.99%	3.94%	4.09%	-	-
Horiz. %	135.62%	129.69%	123.60%	114.67%	108.19%	104.09%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	266,771	134,067	97,614	46,118	191,178	135,675	46,111	223.30%
YoY %	98.98%	37.34%	111.66%	-75.88%	40.91%	194.24%	-	-
Horiz. %	578.54%	290.75%	211.69%	100.02%	414.60%	294.24%	100.00%	-
Div Payout %	107.02%	69.77%	71.26%	67.45%	83.90%	83.63%	41.52%	-
YoY %	53.39%	-2.09%	5.65%	-19.61%	0.32%	101.42%	-	-
Horiz. %	257.76%	168.04%	171.63%	162.45%	202.07%	201.42%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	1,073,757	1,026,872	978,584	907,937	856,594	824,131	791,766	22.58%
YoY %	4.57%	4.93%	7.78%	5.99%	3.94%	4.09%	-	-
Horiz. %	135.62%	129.69%	123.60%	114.67%	108.19%	104.09%	100.00%	-
NOSH	3,141,043	2,076,018	2,051,760	2,005,161	1,950,796	1,938,219	960,648	120.77%
YoY %	51.30%	1.18%	2.32%	2.79%	0.65%	101.76%	-	-
Horiz. %	326.97%	216.11%	213.58%	208.73%	203.07%	201.76%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	18.90%	17.98%	18.39%	18.41%	19.44%	19.58%	19.85%	-
YoY %	5.12%	-2.23%	-0.11%	-5.30%	-0.72%	-1.36%	-	-
Horiz. %	95.21%	90.58%	92.64%	92.75%	97.93%	98.64%	100.00%	-
ROE	23.21%	18.71%	14.00%	7.53%	26.60%	19.68%	14.03%	-
YoY %	24.05%	33.64%	85.92%	-71.69%	35.16%	40.27%	-	-
Horiz. %	165.43%	133.36%	99.79%	53.67%	189.59%	140.27%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	43.33	51.31	36.83	18.61	60.30	42.86	57.94	-17.65%
YoY %	-15.55%	39.32%	97.90%	-69.14%	40.69%	-26.03%	-	-
Horiz. %	74.78%	88.56%	63.57%	32.12%	104.07%	73.97%	100.00%	-
EPS	8.08	9.45	6.78	3.41	11.68	8.37	11.56	-21.29%
YoY %	-14.50%	39.38%	98.83%	-70.80%	39.55%	-27.60%	-	-
Horiz. %	69.90%	81.75%	58.65%	29.50%	101.04%	72.40%	100.00%	-
DPS	8.40	6.40	4.80	2.30	9.80	7.00	4.80	45.36%
YoY %	31.25%	33.33%	108.70%	-76.53%	40.00%	45.83%	-	-
Horiz. %	175.00%	133.33%	100.00%	47.92%	204.17%	145.83%	100.00%	-
NAPS	0.3381	0.4902	0.4812	0.4528	0.4391	0.4252	0.8242	-44.88%
YoY %	-31.03%	1.87%	6.27%	3.12%	3.27%	-48.41%	-	-
Horiz. %	41.02%	59.48%	58.38%	54.94%	53.28%	51.59%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,005,161
RPS	36.32	28.37	19.77	9.85	31.05	21.93	14.69	83.14%
YoY %	28.02%	43.50%	100.71%	-68.28%	41.59%	49.29%	-	-
Horiz. %	247.24%	193.12%	134.58%	67.05%	211.37%	149.29%	100.00%	-
EPS	6.58	5.07	3.62	1.80	6.01	4.28	2.93	71.74%
YoY %	29.78%	40.06%	101.11%	-70.05%	40.42%	46.08%	-	-
Horiz. %	224.57%	173.04%	123.55%	61.43%	205.12%	146.08%	100.00%	-
DPS	7.04	3.54	2.58	1.22	5.05	3.58	1.22	222.75%
YoY %	98.87%	37.21%	111.48%	-75.84%	41.06%	193.44%	-	-
Horiz. %	577.05%	290.16%	211.48%	100.00%	413.93%	293.44%	100.00%	-
NAPS	0.2834	0.2711	0.2583	0.2397	0.2261	0.2175	0.209	22.57%
YoY %	4.54%	4.96%	7.76%	6.02%	3.95%	4.07%	-	-
Horiz. %	135.60%	129.71%	123.59%	114.69%	108.18%	104.07%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	2.26	2.75	3.40	2.54	2.11	2.04	3.32	-
P/RPS	5.22	5.36	9.23	13.65	3.50	4.76	5.73	-6.04%
YoY %	-2.61%	-41.93%	-32.38%	290.00%	-26.47%	-16.93%	-	-
Horiz. %	91.10%	93.54%	161.08%	238.22%	61.08%	83.07%	100.00%	-
P/EPS	28.79	29.98	50.47	74.49	18.07	24.37	28.72	0.16%
YoY %	-3.97%	-40.60%	-32.25%	312.23%	-25.85%	-15.15%	-	-
Horiz. %	100.24%	104.39%	175.73%	259.37%	62.92%	84.85%	100.00%	-
EY	3.47	3.34	1.98	1.34	5.54	4.10	3.48	-0.19%
YoY %	3.89%	68.69%	47.76%	-75.81%	35.12%	17.82%	-	-
Horiz. %	99.71%	95.98%	56.90%	38.51%	159.20%	117.82%	100.00%	-
DY	3.72	2.33	1.41	0.91	4.64	3.43	1.45	87.72%
YoY %	59.66%	65.25%	54.95%	-80.39%	35.28%	136.55%	-	-
Horiz. %	256.55%	160.69%	97.24%	62.76%	320.00%	236.55%	100.00%	-
P/NAPS	6.68	5.61	7.07	5.61	4.81	4.80	4.03	40.18%
YoY %	19.07%	-20.65%	26.02%	16.63%	0.21%	19.11%	-	-
Horiz. %	165.76%	139.21%	175.43%	139.21%	119.35%	119.11%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	22/05/18	27/02/18	21/11/17	22/08/17	16/05/17	23/02/17	-
Price	2.37	2.16	3.45	2.83	2.50	2.18	1.91	-
P/RPS	5.47	4.21	9.37	15.21	4.15	5.09	3.30	40.19%
YoY %	29.93%	-55.07%	-38.40%	266.51%	-18.47%	54.24%	-	-
Horiz. %	165.76%	127.58%	283.94%	460.91%	125.76%	154.24%	100.00%	-
P/EPS	30.20	23.55	51.22	82.99	21.40	26.05	16.52	49.67%
YoY %	28.24%	-54.02%	-38.28%	287.80%	-17.85%	57.69%	-	-
Horiz. %	182.81%	142.55%	310.05%	502.36%	129.54%	157.69%	100.00%	-
EY	3.31	4.25	1.95	1.20	4.67	3.84	6.05	-33.18%
YoY %	-22.12%	117.95%	62.50%	-74.30%	21.61%	-36.53%	-	-
Horiz. %	54.71%	70.25%	32.23%	19.83%	77.19%	63.47%	100.00%	-
DY	3.54	2.96	1.39	0.81	3.92	3.21	2.51	25.84%
YoY %	19.59%	112.95%	71.60%	-79.34%	22.12%	27.89%	-	-
Horiz. %	141.04%	117.93%	55.38%	32.27%	156.18%	127.89%	100.00%	-
P/NAPS	7.01	4.41	7.17	6.25	5.69	5.13	2.32	109.42%
YoY %	58.96%	-38.49%	14.72%	9.84%	10.92%	121.12%	-	-
Horiz. %	302.16%	190.09%	309.05%	269.40%	245.26%	221.12%	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