[INARI] QoQ TTM Result on 31-Mar-2020 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- -1.93%

YoY- -24.68%

Quarter Report

Inari Financial Result Q3 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	1,200,358	1,088,965	1,057,951	1,095,280	1,109,036	1,143,746	1,152,860	2.71%
YoY %	10.23%	2.93%	-3.41%	-1.24%	-3.03%	-0.79%	-	-
Horiz. %	104.12%	94.46%	91.77%	95.01%	96.20%	99.21%	100.00%	-
PBT	246,950	194,889	172,364	187,559	189,372	206,196	216,205	9.22%
YoY %	26.71%	13.07%	-8.10%	-0.96%	-8.16%	-4.63%	-	-
Horiz. %	114.22%	90.14%	79.72%	86.75%	87.59%	95.37%	100.00%	-
Tax	-15,600	-16,128	-15,924	-28,934	-27,058	-26,223	-23,858	-24.56%
YoY %	3.27%	-1.28%	44.96%	-6.93%	-3.18%	-9.91%	-	-
Horiz. %	65.39%	67.60%	66.74%	121.28%	113.41%	109.91%	100.00%	-
NP	231,350	178,761	156,440	158,625	162,314	179,973	192,347	13.03%
YoY %	29.42%	14.27%	-1.38%	-2.27%	-9.81%	-6.43%	-	-
Horiz. %	120.28%	92.94%	81.33%	82.47%	84.39%	93.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	230,702	178,090	155,750	158,571	161,697	179,298	191,723	13.06%
YoY %	29.54%	14.34%	-1.78%	-1.93%	-9.82%	-6.48%	-	-
Horiz. %	120.33%	92.89%	81.24%	82.71%	84.34%	93.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.32%	8.28%	9.24%	15.43%	14.29%	12.72%	11.03%	-
YoY %	-23.67%	-10.39%	-40.12%	7.98%	12.34%	15.32%	-	-
Horiz. %	57.30%	75.07%	83.77%	139.89%	129.56%	115.32%	100.00%	-
Total Cost	969,008	910,204	901,511	936,655	946,722	963,773	960,513	0.58%
YoY %	6.46%	0.96%	-3.75%	-1.06%	-1.77%	0.34%	-	-
Horiz. %	100.88%	94.76%	93.86%	97.52%	98.56%	100.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	10.63%
YoY %	4.76%	4.31%	0.95%	4.05%	0.40%	1.05%	-	-
Horiz. %	116.45%	111.16%	106.57%	105.56%	101.45%	101.05%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	215,632	165,195	141,264	140,844	140,399	156,333	165,431	19.22%
YoY %	30.53%	16.94%	0.30%	0.32%	-10.19%	-5.50%	-	-
Horiz. %	130.35%	99.86%	85.39%	85.14%	84.87%	94.50%	100.00%	-
Div Payout %	93.47%	92.76%	90.70%	88.82%	86.83%	87.19%	86.29%	-
YoY %	0.77%	2.27%	2.12%	2.29%	-0.41%	1.04%	-	-
Horiz. %	108.32%	107.50%	105.11%	102.93%	100.63%	101.04%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	10.63%
YoY %	4.76%	4.31%	0.95%	4.05%	0.40%	1.05%	-	-
Horiz. %	116.45%	111.16%	106.57%	105.56%	101.45%	101.05%	100.00%	-
NOSH	3,300,592	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3,177,150	2.56%
YoY %	0.90%	0.66%	0.32%	1.12%	0.77%	0.06%	-	-
Horiz. %	103.89%	102.96%	102.29%	101.96%	100.83%	100.06%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	19.27%	16.42%	14.79%	14.48%	14.64%	15.74%	16.68%	-
YoY %	17.36%	11.02%	2.14%	-1.09%	-6.99%	-5.64%	-	-
Horiz. %	115.53%	98.44%	88.67%	86.81%	87.77%	94.36%	100.00%	-
ROE	17.56%	14.20%	12.95%	13.31%	14.13%	15.73%	16.99%	-
YoY %	23.66%	9.65%	-2.70%	-5.80%	-10.17%	-7.42%	-	-
Horiz. %	103.35%	83.58%	76.22%	78.34%	83.17%	92.58%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	36.45	33.38	32.62	33.82	34.78	35.98	35.97	0.88%
YoY %	9.20%	2.33%	-3.55%	-2.76%	-3.34%	0.03%	-	-
Horiz. %	101.33%	92.80%	90.69%	94.02%	96.69%	100.03%	100.00%	-
EPS	7.01	5.46	4.80	4.90	5.07	5.64	5.98	11.12%
YoY %	28.39%	13.75%	-2.04%	-3.35%	-10.11%	-5.69%	-	-
Horiz. %	117.22%	91.30%	80.27%	81.94%	84.78%	94.31%	100.00%	-
DPS	6.60	5.06	4.36	4.40	4.40	4.90	5.20	17.14%
YoY %	30.43%	16.06%	-0.91%	0.00%	-10.20%	-5.77%	-	-
Horiz. %	126.92%	97.31%	83.85%	84.62%	84.62%	94.23%	100.00%	-
NAPS	0.399	0.3844	0.3707	0.3678	0.359	0.3587	0.352	8.67%
YoY %	3.80%	3.70%	0.79%	2.45%	0.08%	1.90%	-	-
Horiz. %	113.35%	109.20%	105.31%	104.49%	101.99%	101.90%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,239,284
RPS	31.69	28.74	27.93	28.91	29.27	30.19	30.43	2.72%
YoY %	10.26%	2.90%	-3.39%	-1.23%	-3.05%	-0.79%	-	-
Horiz. %	104.14%	94.45%	91.78%	95.00%	96.19%	99.21%	100.00%	-
EPS	6.09	4.70	4.11	4.19	4.27	4.73	5.06	13.08%
YoY %	29.57%	14.36%	-1.91%	-1.87%	-9.73%	-6.52%	-	-
Horiz. %	120.36%	92.89%	81.23%	82.81%	84.39%	93.48%	100.00%	-
DPS	5.69	4.36	3.73	3.72	3.71	4.13	4.37	19.14%
YoY %	30.50%	16.89%	0.27%	0.27%	-10.17%	-5.49%	-	-
Horiz. %	130.21%	99.77%	85.35%	85.13%	84.90%	94.51%	100.00%	-
NAPS	0.3468	0.3311	0.3174	0.3144	0.3021	0.301	0.2978	10.63%
YoY %	4.74%	4.32%	0.95%	4.07%	0.37%	1.07%	-	-
Horiz. %	116.45%	111.18%	106.58%	105.57%	101.44%	101.07%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	2.76	2.28	1.69	1.24	1.70	1.82	1.60	-
P/RPS	7.57	6.83	5.18	3.67	4.89	5.06	4.45	42.27%
YoY %	10.83%	31.85%	41.14%	-24.95%	-3.36%	13.71%	-	-
Horiz. %	170.11%	153.48%	116.40%	82.47%	109.89%	113.71%	100.00%	-
P/EPS	39.39	41.77	35.19	25.32	33.52	32.26	26.75	29.28%
YoY %	-5.70%	18.70%	38.98%	-24.46%	3.91%	20.60%	-	-
Horiz. %	147.25%	156.15%	131.55%	94.65%	125.31%	120.60%	100.00%	-
EY	2.54	2.39	2.84	3.95	2.98	3.10	3.74	-22.64%
YoY %	6.28%	-15.85%	-28.10%	32.55%	-3.87%	-17.11%	-	-
Horiz. %	67.91%	63.90%	75.94%	105.61%	79.68%	82.89%	100.00%	-
DY	2.39	2.22	2.58	3.55	2.59	2.69	3.25	-18.45%
YoY %	7.66%	-13.95%	-27.32%	37.07%	-3.72%	-17.23%	-	-
Horiz. %	73.54%	68.31%	79.38%	109.23%	79.69%	82.77%	100.00%	-
P/NAPS	6.92	5.93	4.56	3.37	4.74	5.07	4.55	32.08%
YoY %	16.69%	30.04%	35.31%	-28.90%	-6.51%	11.43%	-	-
Horiz. %	152.09%	130.33%	100.22%	74.07%	104.18%	111.43%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	28/08/19	-
Price	3.28	2.47	2.24	1.44	1.64	1.95	1.59	-
P/RPS	9.00	7.40	6.87	4.26	4.71	5.42	4.42	60.30%
YoY %	21.62%	7.71%	61.27%	-9.55%	-13.10%	22.62%	-	-
Horiz. %	203.62%	167.42%	155.43%	96.38%	106.56%	122.62%	100.00%	-
P/EPS	46.82	45.25	46.65	29.41	32.34	34.57	26.58	45.60%
YoY %	3.47%	-3.00%	58.62%	-9.06%	-6.45%	30.06%	-	-
Horiz. %	176.15%	170.24%	175.51%	110.65%	121.67%	130.06%	100.00%	-
EY	2.14	2.21	2.14	3.40	3.09	2.89	3.76	-31.20%
YoY %	-3.17%	3.27%	-37.06%	10.03%	6.92%	-23.14%	-	-
Horiz. %	56.91%	58.78%	56.91%	90.43%	82.18%	76.86%	100.00%	-
DY	2.01	2.05	1.94	3.06	2.68	2.51	3.27	-27.59%
YoY %	-1.95%	5.67%	-36.60%	14.18%	6.77%	-23.24%	-	-
Horiz. %	61.47%	62.69%	59.33%	93.58%	81.96%	76.76%	100.00%	-
P/NAPS	8.22	6.43	6.04	3.92	4.57	5.44	4.52	48.71%
YoY %	27.84%	6.46%	54.08%	-14.22%	-15.99%	20.35%	-	-
Horiz. %	181.86%	142.26%	133.63%	86.73%	101.11%	120.35%	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