[INARI] YoY Annualized Quarter Result on 30-Jun-2019 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Jun-2019 [#4]

Profit Trend

QoQ- -6.28%

YoY- -23.08%

Quarter Report

Inari Financial Result Q4 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,547,899	1,428,704	1,057,951	1,152,860	1,376,042	1,176,311	1,043,120	6.79%
YoY %	8.34%	35.04%	-8.23%	-16.22%	16.98%	12.77%	-	-
Horiz. %	148.39%	136.96%	101.42%	110.52%	131.92%	112.77%	100.00%	-
PBT	446,109	352,249	172,364	216,205	295,458	240,828	153,131	19.49%
YoY %	26.65%	104.36%	-20.28%	-26.82%	22.68%	57.27%	-	-
Horiz. %	291.33%	230.03%	112.56%	141.19%	192.94%	157.27%	100.00%	-
Tax	-54,916	-21,534	-15,924	-23,858	-35,328	-12,105	-6,040	44.44%
YoY %	-155.02%	-35.23%	33.26%	32.47%	-191.85%	-100.41%	-	-
Horiz. %	909.21%	356.52%	263.64%	395.00%	584.90%	200.41%	100.00%	-
NP	391,193	330,715	156,440	192,347	260,130	228,723	147,091	17.69%
YoY %	18.29%	111.40%	-18.67%	-26.06%	13.73%	55.50%	-	-
Horiz. %	265.95%	224.84%	106.36%	130.77%	176.85%	155.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	390,917	330,473	155,750	191,723	249,266	227,853	148,254	17.52%
YoY %	18.29%	112.18%	-18.76%	-23.08%	9.40%	53.69%	-	-
Horiz. %	263.68%	222.91%	105.06%	129.32%	168.13%	153.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.31%	6.11%	9.24%	11.03%	11.96%	5.03%	3.94%	-
YoY %	101.47%	-33.87%	-16.23%	-7.78%	137.77%	27.66%	-	-
Horiz. %	312.44%	155.08%	234.52%	279.95%	303.55%	127.66%	100.00%	-
Total Cost	1,156,706	1,097,989	901,511	960,513	1,115,912	947,588	896,029	4.34%
YoY %	5.35%	21.79%	-6.14%	-13.93%	17.76%	5.75%	-	-
Horiz. %	129.09%	122.54%	100.61%	107.20%	124.54%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,504,245	1,371,846	1,202,337	1,128,255	1,073,757	856,594	671,508	24.51%
YoY %	82.55%	14.10%	6.57%	5.08%	25.35%	27.56%	-	-
Horiz. %	372.93%	204.29%	179.05%	168.02%	159.90%	127.56%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	370,669	367,787	142,710	166,674	266,771	191,178	78,868	29.40%
YoY %	0.78%	157.72%	-14.38%	-37.52%	39.54%	142.40%	-	-
Horiz. %	469.99%	466.33%	180.95%	211.33%	338.25%	242.40%	100.00%	-
Div Payout %	94.82%	111.29%	91.63%	86.93%	107.02%	83.90%	53.20%	-
YoY %	-14.80%	21.46%	5.41%	-18.77%	27.56%	57.71%	-	-
Horiz. %	178.23%	209.19%	172.24%	163.40%	201.17%	157.71%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	2,504,245	1,371,846	1,202,337	1,128,255	1,073,757	856,594	671,508	24.51%
YoY %	82.55%	14.10%	6.57%	5.08%	25.35%	27.56%	-	-
Horiz. %	372.93%	204.29%	179.05%	168.02%	159.90%	127.56%	100.00%	-
NOSH	3,707,354	3,346,436	3,249,764	3,177,150	3,141,043	1,950,796	938,910	25.70%
YoY %	10.79%	2.97%	2.29%	1.15%	61.01%	107.77%	-	-
Horiz. %	394.86%	356.42%	346.12%	338.39%	334.54%	207.77%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	25.27%	23.15%	14.79%	16.68%	18.90%	19.44%	14.10%	-
YoY %	9.16%	56.52%	-11.33%	-11.75%	-2.78%	37.87%	-	-
Horiz. %	179.22%	164.18%	104.89%	118.30%	134.04%	137.87%	100.00%	-
ROE	15.61%	24.09%	12.95%	16.99%	23.21%	26.60%	22.08%	-
YoY %	-35.20%	86.02%	-23.78%	-26.80%	-12.74%	20.47%	-	-
Horiz. %	70.70%	109.10%	58.65%	76.95%	105.12%	120.47%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	41.76	42.73	32.62	35.97	43.33	60.30	111.10	-15.04%
YoY %	-2.27%	30.99%	-9.31%	-16.99%	-28.14%	-45.72%	-	-
Horiz. %	37.59%	38.46%	29.36%	32.38%	39.00%	54.28%	100.00%	-
EPS	10.65	10.01	4.85	6.06	8.08	11.68	7.76	5.41%
YoY %	6.39%	106.39%	-19.97%	-25.00%	-30.82%	50.52%	-	-
Horiz. %	137.24%	128.99%	62.50%	78.09%	104.12%	150.52%	100.00%	-
DPS	10.00	11.00	4.40	5.20	8.40	9.80	8.40	2.94%
YoY %	-9.09%	150.00%	-15.38%	-38.10%	-14.29%	16.67%	-	-
Horiz. %	119.05%	130.95%	52.38%	61.90%	100.00%	116.67%	100.00%	-
NAPS	0.6756	0.4103	0.3707	0.352	0.3381	0.4391	0.7152	-0.94%
YoY %	64.66%	10.68%	5.31%	4.11%	-23.00%	-38.60%	-	-
Horiz. %	94.46%	57.37%	51.83%	49.22%	47.27%	61.40%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,177,150
RPS	40.86	37.71	27.93	30.43	36.32	31.05	27.53	6.79%
YoY %	8.35%	35.02%	-8.22%	-16.22%	16.97%	12.79%	-	-
Horiz. %	148.42%	136.98%	101.45%	110.53%	131.93%	112.79%	100.00%	-
EPS	10.32	8.72	4.11	5.06	6.58	6.01	3.91	17.54%
YoY %	18.35%	112.17%	-18.77%	-23.10%	9.48%	53.71%	-	-
Horiz. %	263.94%	223.02%	105.12%	129.41%	168.29%	153.71%	100.00%	-
DPS	9.78	9.71	3.77	4.40	7.04	5.05	2.08	29.41%
YoY %	0.72%	157.56%	-14.32%	-37.50%	39.41%	142.79%	-	-
Horiz. %	470.19%	466.83%	181.25%	211.54%	338.46%	242.79%	100.00%	-
NAPS	0.661	0.3621	0.3174	0.2978	0.2834	0.2261	0.1773	24.51%
YoY %	82.55%	14.08%	6.58%	5.08%	25.34%	27.52%	-	-
Horiz. %	372.81%	204.23%	179.02%	167.96%	159.84%	127.52%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.64	3.17	1.69	1.60	2.26	2.11	2.97	-
P/RPS	6.32	7.42	5.18	4.45	5.22	3.50	2.67	15.43%
YoY %	-14.82%	43.24%	16.40%	-14.75%	49.14%	31.09%	-	-
Horiz. %	236.70%	277.90%	194.01%	166.67%	195.51%	131.09%	100.00%	-
P/EPS	25.03	32.07	35.19	26.75	28.79	18.07	18.81	4.87%
YoY %	-21.95%	-8.87%	31.55%	-7.09%	59.32%	-3.93%	-	-
Horiz. %	133.07%	170.49%	187.08%	142.21%	153.06%	96.07%	100.00%	-
EY	3.99	3.12	2.84	3.74	3.47	5.54	5.32	-4.67%
YoY %	27.88%	9.86%	-24.06%	7.78%	-37.36%	4.14%	-	-
Horiz. %	75.00%	58.65%	53.38%	70.30%	65.23%	104.14%	100.00%	-
DY	3.79	3.47	2.60	3.25	3.72	4.64	2.83	4.98%
YoY %	9.22%	33.46%	-20.00%	-12.63%	-19.83%	63.96%	-	-
Horiz. %	133.92%	122.61%	91.87%	114.84%	131.45%	163.96%	100.00%	-
P/NAPS	3.91	7.73	4.56	4.55	6.68	4.81	4.15	-0.98%
YoY %	-49.42%	69.52%	0.22%	-31.89%	38.88%	15.90%	-	-
Horiz. %	94.22%	186.27%	109.88%	109.64%	160.96%	115.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	19/08/22	06/08/21	27/08/20	28/08/19	28/08/18	22/08/17	24/08/16	-
Price	2.86	3.60	2.24	1.59	2.37	2.50	3.06	-
P/RPS	6.85	8.42	6.87	4.42	5.47	4.15	2.75	16.42%
YoY %	-18.65%	22.56%	55.43%	-19.20%	31.81%	50.91%	-	-
Horiz. %	249.09%	306.18%	249.82%	160.73%	198.91%	150.91%	100.00%	-
P/EPS	27.12	36.42	46.65	26.58	30.20	21.40	19.38	5.75%
YoY %	-25.54%	-21.93%	75.51%	-11.99%	41.12%	10.42%	-	-
Horiz. %	139.94%	187.93%	240.71%	137.15%	155.83%	110.42%	100.00%	-
EY	3.69	2.75	2.14	3.76	3.31	4.67	5.16	-5.43%
YoY %	34.18%	28.50%	-43.09%	13.60%	-29.12%	-9.50%	-	-
Horiz. %	71.51%	53.29%	41.47%	72.87%	64.15%	90.50%	100.00%	-
DY	3.50	3.06	1.96	3.27	3.54	3.92	2.75	4.09%
YoY %	14.38%	56.12%	-40.06%	-7.63%	-9.69%	42.55%	-	-
Horiz. %	127.27%	111.27%	71.27%	118.91%	128.73%	142.55%	100.00%	-
P/NAPS	4.23	8.77	6.04	4.52	7.01	5.69	4.28	-0.19%
YoY %	-51.77%	45.20%	33.63%	-35.52%	23.20%	32.94%	-	-
Horiz. %	98.83%	204.91%	141.12%	105.61%	163.79%	132.94%	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