[INARI] QoQ 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- 5.34%
YoY- -12.02%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 270,670 256,322 300,147 325,721 301,162 325,827 375,964 -19.72%
PBT 49,261 42,570 59,476 64,898 81,401 62,486 77,903 -26.39%
Tax -10,934 -3,823 -4,321 -4,780 -14,539 -6,981 -8,835 15.31%
NP 38,327 38,747 55,155 60,118 66,862 55,505 69,068 -32.54%
-
NP to SH 38,294 38,188 55,086 60,155 57,103 55,174 68,613 -32.28%
-
Tax Rate 22.20% 8.98% 7.27% 7.37% 17.86% 11.17% 11.34% -
Total Cost 232,343 217,575 244,992 265,603 234,300 270,322 306,896 -16.97%
-
Net Worth 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 9.98%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 35,257 31,935 47,818 50,418 63,517 33,516 50,840 -21.70%
Div Payout % 92.07% 83.63% 86.81% 83.81% 111.23% 60.75% 74.10% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 9.98%
NOSH 3,177,150 3,171,129 3,166,687 3,163,302 3,141,043 2,076,018 2,051,760 33.95%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.16% 15.12% 18.38% 18.46% 22.20% 17.04% 18.37% -
ROE 3.39% 3.45% 4.94% 5.51% 5.32% 5.37% 7.01% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.44 8.03 9.42 10.34 9.48 15.55 18.49 -40.80%
EPS 1.19 1.20 1.73 1.91 1.80 2.63 3.37 -50.13%
DPS 1.10 1.00 1.50 1.60 2.00 1.60 2.50 -42.23%
NAPS 0.352 0.3469 0.35 0.3466 0.3381 0.4902 0.4812 -18.86%
Adjusted Per Share Value based on latest NOSH - 3,163,302
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.14 6.77 7.92 8.60 7.95 8.60 9.92 -19.73%
EPS 1.01 1.01 1.45 1.59 1.51 1.46 1.81 -32.29%
DPS 0.93 0.84 1.26 1.33 1.68 0.88 1.34 -21.66%
NAPS 0.2978 0.2924 0.2945 0.2883 0.2834 0.2711 0.2583 9.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
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 18.95 19.56 15.93 22.06 23.83 17.68 18.39 2.02%
P/EPS 133.92 131.30 86.81 119.43 125.69 104.41 100.77 20.93%
EY 0.75 0.76 1.15 0.84 0.80 0.96 0.99 -16.93%
DY 0.69 0.64 1.00 0.70 0.88 0.58 0.74 -4.56%
P/NAPS 4.55 4.53 4.29 6.58 6.68 5.61 7.07 -25.51%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
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 18.83 16.45 17.10 16.54 24.99 13.89 18.66 0.60%
P/EPS 133.09 110.39 93.17 89.58 131.81 82.01 102.26 19.26%
EY 0.75 0.91 1.07 1.12 0.76 1.22 0.98 -16.37%
DY 0.69 0.76 0.93 0.94 0.84 0.74 0.72 -2.80%
P/NAPS 4.52 3.81 4.60 4.93 7.01 4.41 7.17 -26.54%

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
Post a Comment