[INARI] YoY Quarter Result on 30-Jun-2018 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 3.5%

YoY- -12.98%

Quarter Report

Inari Financial Result Q4 2018.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	361,320	233,341	270,670	301,162	345,650	257,210	255,016	5.97%
YoY %	54.85%	-13.79%	-10.12%	-12.87%	34.38%	0.86%	-	-
Horiz. %	141.69%	91.50%	106.14%	118.10%	135.54%	100.86%	100.00%	-
PBT	93,395	34,066	49,261	81,401	72,223	41,326	39,778	15.27%
YoY %	174.16%	-30.85%	-39.48%	12.71%	74.76%	3.89%	-	-
Horiz. %	234.79%	85.64%	123.84%	204.64%	181.57%	103.89%	100.00%	-
Tax	-4,722	2,076	-10,934	-14,539	-6,168	-2,312	344	-
YoY %	-327.46%	118.99%	24.80%	-135.72%	-166.78%	-772.09%	-	-
Horiz. %	-1,372.67%	603.49%	-3,178.49%	-4,226.45%	-1,793.02%	-672.09%	100.00%	-
NP	88,673	36,142	38,327	66,862	66,055	39,014	40,122	14.11%
YoY %	145.35%	-5.70%	-42.68%	1.22%	69.31%	-2.76%	-	-
Horiz. %	221.01%	90.08%	95.53%	166.65%	164.64%	97.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,360	35,473	38,294	57,103	65,624	39,918	40,376	13.92%
YoY %	149.09%	-7.37%	-32.94%	-12.98%	64.40%	-1.13%	-	-
Horiz. %	218.84%	87.86%	94.84%	141.43%	162.53%	98.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.06%	-6.09%	22.20%	17.86%	8.54%	5.59%	-0.86%	-
YoY %	183.09%	-127.43%	24.30%	109.13%	52.77%	750.00%	-	-
Horiz. %	-588.37%	708.14%	-2,581.40%	-2,076.74%	-993.02%	-650.00%	100.00%	-
Total Cost	272,647	197,199	232,343	234,300	279,595	218,196	214,894	4.04%
YoY %	38.26%	-15.13%	-0.84%	-16.20%	28.14%	1.54%	-	-
Horiz. %	126.88%	91.77%	108.12%	109.03%	130.11%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,371,846	1,202,337	1,128,255	1,073,757	870,558	719,127	535,326	16.96%
YoY %	14.10%	6.57%	5.08%	23.34%	21.06%	34.33%	-	-
Horiz. %	256.26%	224.60%	210.76%	200.58%	162.62%	134.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	83,588	35,677	35,257	63,517	55,512	22,120	16,672	30.79%
YoY %	134.29%	1.19%	-44.49%	14.42%	150.96%	32.68%	-	-
Horiz. %	501.37%	213.99%	211.47%	380.98%	332.97%	132.68%	100.00%	-
Div Payout %	94.60%	100.58%	92.07%	111.23%	84.59%	55.42%	41.29%	-
YoY %	-5.95%	9.24%	-17.23%	31.49%	52.63%	34.22%	-	-
Horiz. %	229.11%	243.59%	222.98%	269.39%	204.87%	134.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,371,846	1,202,337	1,128,255	1,073,757	870,558	719,127	535,326	16.96%
YoY %	14.10%	6.57%	5.08%	23.34%	21.06%	34.33%	-	-
Horiz. %	256.26%	224.60%	210.76%	200.58%	162.62%	134.33%	100.00%	-
NOSH	3,346,436	3,249,764	3,177,150	3,141,043	1,982,598	1,005,491	724,883	29.00%
YoY %	2.97%	2.29%	1.15%	58.43%	97.18%	38.71%	-	-
Horiz. %	461.65%	448.32%	438.30%	433.32%	273.51%	138.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	24.54%	15.49%	14.16%	22.20%	19.11%	15.17%	15.73%	-
YoY %	58.42%	9.39%	-36.22%	16.17%	25.97%	-3.56%	-	-
Horiz. %	156.01%	98.47%	90.02%	141.13%	121.49%	96.44%	100.00%	-
ROE	6.44%	2.95%	3.39%	5.32%	7.54%	5.55%	7.54%	-
YoY %	118.31%	-12.98%	-36.28%	-29.44%	35.86%	-26.39%	-	-
Horiz. %	85.41%	39.12%	44.96%	70.56%	100.00%	73.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	10.81	7.19	8.44	9.48	17.43	25.58	35.18	-17.83%
YoY %	50.35%	-14.81%	-10.97%	-45.61%	-31.86%	-27.29%	-	-
Horiz. %	30.73%	20.44%	23.99%	26.95%	49.55%	72.71%	100.00%	-
EPS	2.64	1.09	1.19	1.80	3.31	2.02	5.57	-11.69%
YoY %	142.20%	-8.40%	-33.89%	-45.62%	63.86%	-63.73%	-	-
Horiz. %	47.40%	19.57%	21.36%	32.32%	59.43%	36.27%	100.00%	-
DPS	2.50	1.10	1.10	2.00	2.80	2.20	2.30	1.39%
YoY %	127.27%	0.00%	-45.00%	-28.57%	27.27%	-4.35%	-	-
Horiz. %	108.70%	47.83%	47.83%	86.96%	121.74%	95.65%	100.00%	-
NAPS	0.4103	0.3707	0.352	0.3381	0.4391	0.7152	0.7385	-9.32%
YoY %	10.68%	5.31%	4.11%	-23.00%	-38.60%	-3.16%	-	-
Horiz. %	55.56%	50.20%	47.66%	45.78%	59.46%	96.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,141,043
RPS	9.54	6.16	7.14	7.95	9.12	6.79	6.73	5.98%
YoY %	54.87%	-13.73%	-10.19%	-12.83%	34.32%	0.89%	-	-
Horiz. %	141.75%	91.53%	106.09%	118.13%	135.51%	100.89%	100.00%	-
EPS	2.33	0.94	1.01	1.51	1.73	1.05	1.07	13.83%
YoY %	147.87%	-6.93%	-33.11%	-12.72%	64.76%	-1.87%	-	-
Horiz. %	217.76%	87.85%	94.39%	141.12%	161.68%	98.13%	100.00%	-
DPS	2.21	0.94	0.93	1.68	1.47	0.58	0.44	30.83%
YoY %	135.11%	1.08%	-44.64%	14.29%	153.45%	31.82%	-	-
Horiz. %	502.27%	213.64%	211.36%	381.82%	334.09%	131.82%	100.00%	-
NAPS	0.3621	0.3174	0.2978	0.2834	0.2298	0.1898	0.1413	16.96%
YoY %	14.08%	6.58%	5.08%	23.32%	21.07%	34.32%	-	-
Horiz. %	256.26%	224.63%	210.76%	200.57%	162.63%	134.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.17	1.69	1.60	2.26	2.11	2.97	3.25	-
P/RPS	29.33	23.49	18.95	23.83	12.10	11.61	9.24	21.20%
YoY %	24.86%	23.96%	-20.48%	96.94%	4.22%	25.65%	-	-
Horiz. %	317.42%	254.22%	205.09%	257.90%	130.95%	125.65%	100.00%	-
P/EPS	119.95	154.52	133.92	125.69	63.75	74.81	58.35	12.74%
YoY %	-22.37%	15.38%	6.55%	97.16%	-14.78%	28.21%	-	-
Horiz. %	205.57%	264.82%	229.51%	215.41%	109.25%	128.21%	100.00%	-
EY	0.83	0.65	0.75	0.80	1.57	1.34	1.71	-11.33%
YoY %	27.69%	-13.33%	-6.25%	-49.04%	17.16%	-21.64%	-	-
Horiz. %	48.54%	38.01%	43.86%	46.78%	91.81%	78.36%	100.00%	-
DY	0.79	0.65	0.69	0.88	1.33	0.74	0.71	1.79%
YoY %	21.54%	-5.80%	-21.59%	-33.83%	79.73%	4.23%	-	-
Horiz. %	111.27%	91.55%	97.18%	123.94%	187.32%	104.23%	100.00%	-
P/NAPS	7.73	4.56	4.55	6.68	4.81	4.15	4.40	9.83%
YoY %	69.52%	0.22%	-31.89%	38.88%	15.90%	-5.68%	-	-
Horiz. %	175.68%	103.64%	103.41%	151.82%	109.32%	94.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	06/08/21	27/08/20	28/08/19	28/08/18	22/08/17	24/08/16	20/08/15	-
Price	3.60	2.24	1.59	2.37	2.50	3.06	3.13	-
P/RPS	33.31	31.14	18.83	24.99	14.34	11.96	8.90	24.57%
YoY %	6.97%	65.37%	-24.65%	74.27%	19.90%	34.38%	-	-
Horiz. %	374.27%	349.89%	211.57%	280.79%	161.12%	134.38%	100.00%	-
P/EPS	136.22	204.81	133.09	131.81	75.53	77.08	56.19	15.88%
YoY %	-33.49%	53.89%	0.97%	74.51%	-2.01%	37.18%	-	-
Horiz. %	242.43%	364.50%	236.86%	234.58%	134.42%	137.18%	100.00%	-
EY	0.73	0.49	0.75	0.76	1.32	1.30	1.78	-13.79%
YoY %	48.98%	-34.67%	-1.32%	-42.42%	1.54%	-26.97%	-	-
Horiz. %	41.01%	27.53%	42.13%	42.70%	74.16%	73.03%	100.00%	-
DY	0.69	0.49	0.69	0.84	1.12	0.72	0.73	-0.93%
YoY %	40.82%	-28.99%	-17.86%	-25.00%	55.56%	-1.37%	-	-
Horiz. %	94.52%	67.12%	94.52%	115.07%	153.42%	98.63%	100.00%	-
P/NAPS	8.77	6.04	4.52	7.01	5.69	4.28	4.24	12.86%
YoY %	45.20%	33.63%	-35.52%	23.20%	32.94%	0.94%	-	-
Horiz. %	206.84%	142.45%	106.60%	165.33%	134.20%	100.94%	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