[INARI] QoQ TTM Result on 30-Sep-2019 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

26-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Sep-2019 [#1]

Profit Trend

QoQ- -6.48%

YoY- -25.62%

Quarter Report

Inari Financial Result Q1 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	1,057,951	1,095,280	1,109,036	1,143,746	1,152,860	1,183,352	1,252,857	-10.66%
YoY %	-3.41%	-1.24%	-3.03%	-0.79%	-2.58%	-5.55%	-	-
Horiz. %	84.44%	87.42%	88.52%	91.29%	92.02%	94.45%	100.00%	-
PBT	172,364	187,559	189,372	206,196	216,205	248,345	268,261	-25.55%
YoY %	-8.10%	-0.96%	-8.16%	-4.63%	-12.94%	-7.42%	-	-
Horiz. %	64.25%	69.92%	70.59%	76.86%	80.60%	92.58%	100.00%	-
Tax	-15,924	-28,934	-27,058	-26,223	-23,858	-27,463	-30,621	-35.35%
YoY %	44.96%	-6.93%	-3.18%	-9.91%	13.13%	10.31%	-	-
Horiz. %	52.00%	94.49%	88.36%	85.64%	77.91%	89.69%	100.00%	-
NP	156,440	158,625	162,314	179,973	192,347	220,882	237,640	-24.34%
YoY %	-1.38%	-2.27%	-9.81%	-6.43%	-12.92%	-7.05%	-	-
Horiz. %	65.83%	66.75%	68.30%	75.73%	80.94%	92.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,750	158,571	161,697	179,298	191,723	210,532	227,518	-22.34%
YoY %	-1.78%	-1.93%	-9.82%	-6.48%	-8.93%	-7.47%	-	-
Horiz. %	68.46%	69.70%	71.07%	78.81%	84.27%	92.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.24%	15.43%	14.29%	12.72%	11.03%	11.06%	11.41%	-
YoY %	-40.12%	7.98%	12.34%	15.32%	-0.27%	-3.07%	-	-
Horiz. %	80.98%	135.23%	125.24%	111.48%	96.67%	96.93%	100.00%	-
Total Cost	901,511	936,655	946,722	963,773	960,513	962,470	1,015,217	-7.62%
YoY %	-3.75%	-1.06%	-1.77%	0.34%	-0.20%	-5.20%	-	-
Horiz. %	88.80%	92.26%	93.25%	94.93%	94.61%	94.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	1,107,854	1,115,776	5.11%
YoY %	0.95%	4.05%	0.40%	1.05%	1.84%	-0.71%	-	-
Horiz. %	107.76%	106.74%	102.59%	102.18%	101.12%	99.29%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	141,264	140,844	140,399	156,333	165,431	193,690	195,271	-19.42%
YoY %	0.30%	0.32%	-10.19%	-5.50%	-14.59%	-0.81%	-	-
Horiz. %	72.34%	72.13%	71.90%	80.06%	84.72%	99.19%	100.00%	-
Div Payout %	90.70%	88.82%	86.83%	87.19%	86.29%	92.00%	85.83%	-
YoY %	2.12%	2.29%	-0.41%	1.04%	-6.21%	7.19%	-	-
Horiz. %	105.67%	103.48%	101.17%	101.58%	100.54%	107.19%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	1,107,854	1,115,776	5.11%
YoY %	0.95%	4.05%	0.40%	1.05%	1.84%	-0.71%	-	-
Horiz. %	107.76%	106.74%	102.59%	102.18%	101.12%	99.29%	100.00%	-
NOSH	3,249,764	3,239,284	3,203,557	3,179,132	3,177,150	3,171,129	3,166,687	1.74%
YoY %	0.32%	1.12%	0.77%	0.06%	0.19%	0.14%	-	-
Horiz. %	102.62%	102.29%	101.16%	100.39%	100.33%	100.14%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	14.79%	14.48%	14.64%	15.74%	16.68%	18.67%	18.97%	-
YoY %	2.14%	-1.09%	-6.99%	-5.64%	-10.66%	-1.58%	-	-
Horiz. %	77.97%	76.33%	77.17%	82.97%	87.93%	98.42%	100.00%	-
ROE	12.95%	13.31%	14.13%	15.73%	16.99%	19.00%	20.39%	-
YoY %	-2.70%	-5.80%	-10.17%	-7.42%	-10.58%	-6.82%	-	-
Horiz. %	63.51%	65.28%	69.30%	77.15%	83.33%	93.18%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	32.62	33.82	34.78	35.98	35.97	37.05	39.30	-11.68%
YoY %	-3.55%	-2.76%	-3.34%	0.03%	-2.91%	-5.73%	-	-
Horiz. %	83.00%	86.06%	88.50%	91.55%	91.53%	94.27%	100.00%	-
EPS	4.80	4.90	5.07	5.64	5.98	6.59	7.14	-23.27%
YoY %	-2.04%	-3.35%	-10.11%	-5.69%	-9.26%	-7.70%	-	-
Horiz. %	67.23%	68.63%	71.01%	78.99%	83.75%	92.30%	100.00%	-
DPS	4.36	4.40	4.40	4.90	5.20	6.10	6.13	-20.33%
YoY %	-0.91%	0.00%	-10.20%	-5.77%	-14.75%	-0.49%	-	-
Horiz. %	71.13%	71.78%	71.78%	79.93%	84.83%	99.51%	100.00%	-
NAPS	0.3707	0.3678	0.359	0.3587	0.352	0.3469	0.35	3.90%
YoY %	0.79%	2.45%	0.08%	1.90%	1.47%	-0.89%	-	-
Horiz. %	105.91%	105.09%	102.57%	102.49%	100.57%	99.11%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,179,132
RPS	27.93	28.91	29.27	30.19	30.43	31.24	33.07	-10.65%
YoY %	-3.39%	-1.23%	-3.05%	-0.79%	-2.59%	-5.53%	-	-
Horiz. %	84.46%	87.42%	88.51%	91.29%	92.02%	94.47%	100.00%	-
EPS	4.11	4.19	4.27	4.73	5.06	5.56	6.01	-22.39%
YoY %	-1.91%	-1.87%	-9.73%	-6.52%	-8.99%	-7.49%	-	-
Horiz. %	68.39%	69.72%	71.05%	78.70%	84.19%	92.51%	100.00%	-
DPS	3.73	3.72	3.71	4.13	4.37	5.11	5.15	-19.36%
YoY %	0.27%	0.27%	-10.17%	-5.49%	-14.48%	-0.78%	-	-
Horiz. %	72.43%	72.23%	72.04%	80.19%	84.85%	99.22%	100.00%	-
NAPS	0.3174	0.3144	0.3021	0.301	0.2978	0.2924	0.2945	5.12%
YoY %	0.95%	4.07%	0.37%	1.07%	1.85%	-0.71%	-	-
Horiz. %	107.78%	106.76%	102.58%	102.21%	101.12%	99.29%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	1.69	1.24	1.70	1.82	1.60	1.57	1.50	-
P/RPS	5.18	3.67	4.89	5.06	4.45	4.24	3.82	22.53%
YoY %	41.14%	-24.95%	-3.36%	13.71%	4.95%	10.99%	-	-
Horiz. %	135.60%	96.07%	128.01%	132.46%	116.49%	110.99%	100.00%	-
P/EPS	35.19	25.32	33.52	32.26	26.75	23.82	21.02	41.03%
YoY %	38.98%	-24.46%	3.91%	20.60%	12.30%	13.32%	-	-
Horiz. %	167.41%	120.46%	159.47%	153.47%	127.26%	113.32%	100.00%	-
EY	2.84	3.95	2.98	3.10	3.74	4.20	4.76	-29.15%
YoY %	-28.10%	32.55%	-3.87%	-17.11%	-10.95%	-11.76%	-	-
Horiz. %	59.66%	82.98%	62.61%	65.13%	78.57%	88.24%	100.00%	-
DY	2.58	3.55	2.59	2.69	3.25	3.89	4.08	-26.34%
YoY %	-27.32%	37.07%	-3.72%	-17.23%	-16.45%	-4.66%	-	-
Horiz. %	63.24%	87.01%	63.48%	65.93%	79.66%	95.34%	100.00%	-
P/NAPS	4.56	3.37	4.74	5.07	4.55	4.53	4.29	4.15%
YoY %	35.31%	-28.90%	-6.51%	11.43%	0.44%	5.59%	-	-
Horiz. %	106.29%	78.55%	110.49%	118.18%	106.06%	105.59%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	21/05/20	25/02/20	26/11/19	28/08/19	23/05/19	21/02/19	-
Price	2.24	1.44	1.64	1.95	1.59	1.32	1.61	-
P/RPS	6.87	4.26	4.71	5.42	4.42	3.56	4.10	41.11%
YoY %	61.27%	-9.55%	-13.10%	22.62%	24.16%	-13.17%	-	-
Horiz. %	167.56%	103.90%	114.88%	132.20%	107.80%	86.83%	100.00%	-
P/EPS	46.65	29.41	32.34	34.57	26.58	20.02	22.56	62.38%
YoY %	58.62%	-9.06%	-6.45%	30.06%	32.77%	-11.26%	-	-
Horiz. %	206.78%	130.36%	143.35%	153.24%	117.82%	88.74%	100.00%	-
EY	2.14	3.40	3.09	2.89	3.76	4.99	4.43	-38.46%
YoY %	-37.06%	10.03%	6.92%	-23.14%	-24.65%	12.64%	-	-
Horiz. %	48.31%	76.75%	69.75%	65.24%	84.88%	112.64%	100.00%	-
DY	1.94	3.06	2.68	2.51	3.27	4.62	3.80	-36.14%
YoY %	-36.60%	14.18%	6.77%	-23.24%	-29.22%	21.58%	-	-
Horiz. %	51.05%	80.53%	70.53%	66.05%	86.05%	121.58%	100.00%	-
P/NAPS	6.04	3.92	4.57	5.44	4.52	3.81	4.60	19.92%
YoY %	54.08%	-14.22%	-15.99%	20.35%	18.64%	-17.17%	-	-
Horiz. %	131.30%	85.22%	99.35%	118.26%	98.26%	82.83%	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