[INARI] YoY Annualized Quarter Result on 31-Mar-2019 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

23-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- -11.24%

YoY- -20.16%

Quarter Report

Inari Financial Result Q3 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Annualized Quarter Result
Revenue	1,615,629	1,423,178	1,099,480	1,176,253	1,433,173	1,107,548	1,047,880	7.47%
YoY %	13.52%	29.44%	-6.53%	-17.93%	29.40%	5.69%	-	-
Horiz. %	154.18%	135.81%	104.92%	112.25%	136.77%	105.69%	100.00%	-
PBT	450,832	345,138	184,397	222,592	285,409	224,806	149,073	20.24%
YoY %	30.62%	87.17%	-17.16%	-22.01%	26.96%	50.80%	-	-
Horiz. %	302.42%	231.52%	123.70%	149.32%	191.46%	150.80%	100.00%	-
Tax	-43,861	-22,416	-24,000	-17,232	-27,718	-7,916	-4,970	43.73%
YoY %	-95.67%	6.60%	-39.28%	37.83%	-250.15%	-59.28%	-	-
Horiz. %	882.52%	451.03%	482.90%	346.72%	557.71%	159.28%	100.00%	-
NP	406,970	322,722	160,397	205,360	257,690	216,890	144,102	18.88%
YoY %	26.11%	101.20%	-21.89%	-20.31%	18.81%	50.51%	-	-
Horiz. %	282.42%	223.95%	111.31%	142.51%	178.82%	150.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	406,268	322,817	160,369	204,572	256,217	216,305	144,448	18.79%
YoY %	25.85%	101.30%	-21.61%	-20.16%	18.45%	49.75%	-	-
Horiz. %	281.26%	223.48%	111.02%	141.62%	177.38%	149.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.73%	6.49%	13.02%	7.74%	9.71%	3.52%	3.33%	-
YoY %	49.92%	-50.15%	68.22%	-20.29%	175.85%	5.71%	-	-
Horiz. %	292.19%	194.89%	390.99%	232.43%	291.59%	105.71%	100.00%	-
Total Cost	1,208,658	1,100,456	939,082	970,893	1,175,482	890,657	903,777	4.96%
YoY %	9.83%	17.18%	-3.28%	-17.40%	31.98%	-1.45%	-	-
Horiz. %	133.73%	121.76%	103.91%	107.43%	130.06%	98.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	824,131	634,339	25.45%
YoY %	78.53%	16.37%	7.50%	7.89%	24.60%	29.92%	-	-
Horiz. %	390.04%	218.48%	187.75%	174.65%	161.88%	129.92%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	385,256	375,939	142,477	174,582	178,756	180,900	77,138	30.72%
YoY %	2.48%	163.86%	-18.39%	-2.34%	-1.19%	134.51%	-	-
Horiz. %	499.44%	487.36%	184.70%	226.32%	231.74%	234.51%	100.00%	-
Div Payout %	94.83%	116.46%	88.84%	85.34%	69.77%	83.63%	53.40%	-
YoY %	-18.57%	31.09%	4.10%	22.32%	-16.57%	56.61%	-	-
Horiz. %	177.58%	218.09%	166.37%	159.81%	130.66%	156.61%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	824,131	634,339	25.45%
YoY %	78.53%	16.37%	7.50%	7.89%	24.60%	29.92%	-	-
Horiz. %	390.04%	218.48%	187.75%	174.65%	161.88%	129.92%	100.00%	-
NOSH	3,705,170	3,338,921	3,239,284	3,171,129	2,076,018	1,938,219	933,126	25.82%
YoY %	10.97%	3.08%	2.15%	52.75%	7.11%	107.71%	-	-
Horiz. %	397.07%	357.82%	347.14%	339.84%	222.48%	207.71%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	25.19%	22.68%	14.59%	17.46%	17.98%	19.58%	13.75%	-
YoY %	11.07%	55.45%	-16.44%	-2.89%	-8.17%	42.40%	-	-
Horiz. %	183.20%	164.95%	106.11%	126.98%	130.76%	142.40%	100.00%	-
ROE	16.42%	23.29%	13.47%	18.47%	24.95%	26.25%	22.77%	-
YoY %	-29.50%	72.90%	-27.07%	-25.97%	-4.95%	15.28%	-	-
Horiz. %	72.11%	102.28%	59.16%	81.12%	109.57%	115.28%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	43.61	42.90	33.95	36.83	68.42	57.14	112.30	-14.57%
YoY %	1.66%	26.36%	-7.82%	-46.17%	19.74%	-49.12%	-	-
Horiz. %	38.83%	38.20%	30.23%	32.80%	60.93%	50.88%	100.00%	-
EPS	11.11	9.81	5.03	6.47	12.60	11.16	15.48	-5.37%
YoY %	13.25%	95.03%	-22.26%	-48.65%	12.90%	-27.91%	-	-
Horiz. %	71.77%	63.37%	32.49%	41.80%	81.40%	72.09%	100.00%	-
DPS	10.40	11.33	4.40	5.47	8.53	9.33	8.27	3.89%
YoY %	-8.21%	157.50%	-19.56%	-35.87%	-8.57%	12.82%	-	-
Horiz. %	125.76%	137.00%	53.20%	66.14%	103.14%	112.82%	100.00%	-
NAPS	0.6679	0.4178	0.3678	0.3469	0.4902	0.4252	0.6798	-0.29%
YoY %	59.86%	13.59%	6.02%	-29.23%	15.29%	-37.45%	-	-
Horiz. %	98.25%	61.46%	54.10%	51.03%	72.11%	62.55%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,171,129
RPS	42.65	37.57	29.02	31.05	37.83	29.24	27.66	7.48%
YoY %	13.52%	29.46%	-6.54%	-17.92%	29.38%	5.71%	-	-
Horiz. %	154.19%	135.83%	104.92%	112.26%	136.77%	105.71%	100.00%	-
EPS	10.72	8.52	4.23	5.40	6.76	5.71	3.81	18.80%
YoY %	25.82%	101.42%	-21.67%	-20.12%	18.39%	49.87%	-	-
Horiz. %	281.36%	223.62%	111.02%	141.73%	177.43%	149.87%	100.00%	-
DPS	10.17	9.92	3.76	4.61	4.72	4.78	2.04	30.68%
YoY %	2.52%	163.83%	-18.44%	-2.33%	-1.26%	134.31%	-	-
Horiz. %	498.53%	486.27%	184.31%	225.98%	231.37%	234.31%	100.00%	-
NAPS	0.6531	0.3658	0.3144	0.2924	0.2711	0.2175	0.1674	25.45%
YoY %	78.54%	16.35%	7.52%	7.86%	24.64%	29.93%	-	-
Horiz. %	390.14%	218.52%	187.81%	174.67%	161.95%	129.93%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	3.07	3.28	1.24	1.57	2.75	2.04	3.22	-
P/RPS	7.04	7.64	3.65	4.26	4.02	3.57	2.87	16.12%
YoY %	-7.85%	109.32%	-14.32%	5.97%	12.61%	24.39%	-	-
Horiz. %	245.30%	266.20%	127.18%	148.43%	140.07%	124.39%	100.00%	-
P/EPS	27.99	33.70	25.04	24.51	22.48	18.28	20.80	5.07%
YoY %	-16.94%	34.58%	2.16%	9.03%	22.98%	-12.12%	-	-
Horiz. %	134.57%	162.02%	120.38%	117.84%	108.08%	87.88%	100.00%	-
EY	3.57	2.97	3.99	4.08	4.45	5.47	4.81	-4.84%
YoY %	20.20%	-25.56%	-2.21%	-8.31%	-18.65%	13.72%	-	-
Horiz. %	74.22%	61.75%	82.95%	84.82%	92.52%	113.72%	100.00%	-
DY	3.39	3.46	3.55	3.48	3.10	4.58	2.57	4.72%
YoY %	-2.02%	-2.54%	2.01%	12.26%	-32.31%	78.21%	-	-
Horiz. %	131.91%	134.63%	138.13%	135.41%	120.62%	178.21%	100.00%	-
P/NAPS	4.60	7.85	3.37	4.53	5.61	4.80	4.74	-0.49%
YoY %	-41.40%	132.94%	-25.61%	-19.25%	16.88%	1.27%	-	-
Horiz. %	97.05%	165.61%	71.10%	95.57%	118.35%	101.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	13/05/22	21/05/21	21/05/20	23/05/19	22/05/18	16/05/17	18/05/16	-
Price	2.56	3.00	1.44	1.32	2.16	2.18	2.72	-
P/RPS	5.87	6.99	4.24	3.58	3.16	3.82	2.42	15.90%
YoY %	-16.02%	64.86%	18.44%	13.29%	-17.28%	57.85%	-	-
Horiz. %	242.56%	288.84%	175.21%	147.93%	130.58%	157.85%	100.00%	-
P/EPS	23.34	30.83	29.08	20.61	17.66	19.53	17.57	4.84%
YoY %	-24.29%	6.02%	41.10%	16.70%	-9.58%	11.16%	-	-
Horiz. %	132.84%	175.47%	165.51%	117.30%	100.51%	111.16%	100.00%	-
EY	4.28	3.24	3.44	4.85	5.66	5.12	5.69	-4.63%
YoY %	32.10%	-5.81%	-29.07%	-14.31%	10.55%	-10.02%	-	-
Horiz. %	75.22%	56.94%	60.46%	85.24%	99.47%	89.98%	100.00%	-
DY	4.06	3.78	3.06	4.14	3.95	4.28	3.04	4.93%
YoY %	7.41%	23.53%	-26.09%	4.81%	-7.71%	40.79%	-	-
Horiz. %	133.55%	124.34%	100.66%	136.18%	129.93%	140.79%	100.00%	-
P/NAPS	3.83	7.18	3.92	3.81	4.41	5.13	4.00	-0.72%
YoY %	-46.66%	83.16%	2.89%	-13.61%	-14.04%	28.25%	-	-
Horiz. %	95.75%	179.50%	98.00%	95.25%	110.25%	128.25%	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