[INARI] YoY TTM 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- -7.47%

YoY- -18.33%

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
TTM Result
Revenue	1,573,042	1,300,725	1,095,280	1,183,352	1,420,530	1,087,871	1,040,926	7.12%
YoY %	20.94%	18.76%	-7.44%	-16.70%	30.58%	4.51%	-	-
Horiz. %	151.12%	124.96%	105.22%	113.68%	136.47%	104.51%	100.00%	-
PBT	431,519	292,920	187,559	248,345	286,280	209,931	151,583	19.03%
YoY %	47.32%	56.17%	-24.48%	-13.25%	36.37%	38.49%	-	-
Horiz. %	284.68%	193.24%	123.73%	163.83%	188.86%	138.49%	100.00%	-
Tax	-37,618	-14,736	-28,934	-27,463	-26,957	-8,249	-3,384	49.36%
YoY %	-155.28%	49.07%	-5.36%	-1.88%	-226.79%	-143.76%	-	-
Horiz. %	1,111.64%	435.46%	855.02%	811.55%	796.60%	243.76%	100.00%	-
NP	393,901	278,184	158,625	220,882	259,323	201,682	148,199	17.68%
YoY %	41.60%	75.37%	-28.19%	-14.82%	28.58%	36.09%	-	-
Horiz. %	265.79%	187.71%	107.04%	149.04%	174.98%	136.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	393,061	277,586	158,571	210,532	257,787	202,147	148,712	17.57%
YoY %	41.60%	75.05%	-24.68%	-18.33%	27.52%	35.93%	-	-
Horiz. %	264.31%	186.66%	106.63%	141.57%	173.35%	135.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.72%	5.03%	15.43%	11.06%	9.42%	3.93%	2.23%	-
YoY %	73.36%	-67.40%	39.51%	17.41%	139.69%	76.23%	-	-
Horiz. %	391.03%	225.56%	691.93%	495.96%	422.42%	176.23%	100.00%	-
Total Cost	1,179,141	1,022,541	936,655	962,470	1,161,207	886,189	892,727	4.74%
YoY %	15.31%	9.17%	-2.68%	-17.11%	31.03%	-0.73%	-	-
Horiz. %	132.08%	114.54%	104.92%	107.81%	130.07%	99.27%	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	830,568	655,363	24.77%
YoY %	78.53%	16.37%	7.50%	7.89%	23.63%	26.73%	-	-
Horiz. %	377.53%	211.47%	181.73%	169.04%	156.69%	126.73%	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	368,814	315,936	140,844	193,690	185,989	111,191	64,455	33.72%
YoY %	16.74%	124.32%	-27.28%	4.14%	67.27%	72.51%	-	-
Horiz. %	572.20%	490.17%	218.52%	300.50%	288.56%	172.51%	100.00%	-
Div Payout %	93.83%	113.82%	88.82%	92.00%	72.15%	55.01%	43.34%	-
YoY %	-17.56%	28.15%	-3.46%	27.51%	31.16%	26.93%	-	-
Horiz. %	216.50%	262.62%	204.94%	212.28%	166.47%	126.93%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	830,568	655,363	24.77%
YoY %	78.53%	16.37%	7.50%	7.89%	23.63%	26.73%	-	-
Horiz. %	377.53%	211.47%	181.73%	169.04%	156.69%	126.73%	100.00%	-
NOSH	3,705,170	3,338,921	3,239,284	3,171,129	2,076,018	1,953,358	964,054	25.14%
YoY %	10.97%	3.08%	2.15%	52.75%	6.28%	102.62%	-	-
Horiz. %	384.33%	346.34%	336.01%	328.94%	215.34%	202.62%	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	25.04%	21.39%	14.48%	18.67%	18.26%	18.54%	14.24%	-
YoY %	17.06%	47.72%	-22.44%	2.25%	-1.51%	30.20%	-	-
Horiz. %	175.84%	150.21%	101.69%	131.11%	128.23%	130.20%	100.00%	-
ROE	15.89%	20.03%	13.31%	19.00%	25.10%	24.34%	22.69%	-
YoY %	-20.67%	50.49%	-29.95%	-24.30%	3.12%	7.27%	-	-
Horiz. %	70.03%	88.28%	58.66%	83.74%	110.62%	107.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	42.46	39.21	33.82	37.05	67.81	55.69	107.97	-14.39%
YoY %	8.29%	15.94%	-8.72%	-45.36%	21.76%	-48.42%	-	-
Horiz. %	39.33%	36.32%	31.32%	34.32%	62.80%	51.58%	100.00%	-
EPS	10.61	8.37	4.90	6.59	12.31	10.35	15.43	-6.04%
YoY %	26.76%	70.82%	-25.64%	-46.47%	18.94%	-32.92%	-	-
Horiz. %	68.76%	54.24%	31.76%	42.71%	79.78%	67.08%	100.00%	-
DPS	9.96	9.52	4.40	6.10	8.88	5.69	6.69	6.85%
YoY %	4.62%	116.36%	-27.87%	-31.31%	56.06%	-14.95%	-	-
Horiz. %	148.88%	142.30%	65.77%	91.18%	132.74%	85.05%	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	41.52	34.33	28.91	31.24	37.50	28.72	27.48	7.11%
YoY %	20.94%	18.75%	-7.46%	-16.69%	30.57%	4.51%	-	-
Horiz. %	151.09%	124.93%	105.20%	113.68%	136.46%	104.51%	100.00%	-
EPS	10.38	7.33	4.19	5.56	6.80	5.34	3.93	17.56%
YoY %	41.61%	74.94%	-24.64%	-18.24%	27.34%	35.88%	-	-
Horiz. %	264.12%	186.51%	106.62%	141.48%	173.03%	135.88%	100.00%	-
DPS	9.74	8.34	3.72	5.11	4.91	2.94	1.70	33.75%
YoY %	16.79%	124.19%	-27.20%	4.07%	67.01%	72.94%	-	-
Horiz. %	572.94%	490.59%	218.82%	300.59%	288.82%	172.94%	100.00%	-
NAPS	0.6531	0.3658	0.3144	0.2924	0.2711	0.2192	0.173	24.77%
YoY %	78.54%	16.35%	7.52%	7.86%	23.68%	26.71%	-	-
Horiz. %	377.51%	211.45%	181.73%	169.02%	156.71%	126.71%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
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	7.23	8.36	3.67	4.24	4.06	3.66	2.98	15.91%
YoY %	-13.52%	127.79%	-13.44%	4.43%	10.93%	22.82%	-	-
Horiz. %	242.62%	280.54%	123.15%	142.28%	136.24%	122.82%	100.00%	-
P/EPS	28.93	39.20	25.32	23.82	22.35	19.71	20.87	5.59%
YoY %	-26.20%	54.82%	6.30%	6.58%	13.39%	-5.56%	-	-
Horiz. %	138.62%	187.83%	121.32%	114.14%	107.09%	94.44%	100.00%	-
EY	3.46	2.55	3.95	4.20	4.47	5.07	4.79	-5.27%
YoY %	35.69%	-35.44%	-5.95%	-6.04%	-11.83%	5.85%	-	-
Horiz. %	72.23%	53.24%	82.46%	87.68%	93.32%	105.85%	100.00%	-
DY	3.24	2.90	3.55	3.89	3.23	2.79	2.08	7.66%
YoY %	11.72%	-18.31%	-8.74%	20.43%	15.77%	34.13%	-	-
Horiz. %	155.77%	139.42%	170.67%	187.02%	155.29%	134.13%	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	6.03	7.65	4.26	3.56	3.19	3.91	2.52	15.64%
YoY %	-21.18%	79.58%	19.66%	11.60%	-18.41%	55.16%	-	-
Horiz. %	239.29%	303.57%	169.05%	141.27%	126.59%	155.16%	100.00%	-
P/EPS	24.13	35.85	29.41	20.02	17.55	21.07	17.63	5.36%
YoY %	-32.69%	21.90%	46.90%	14.07%	-16.71%	19.51%	-	-
Horiz. %	136.87%	203.35%	166.82%	113.56%	99.55%	119.51%	100.00%	-
EY	4.14	2.79	3.40	4.99	5.70	4.75	5.67	-5.10%
YoY %	48.39%	-17.94%	-31.86%	-12.46%	20.00%	-16.23%	-	-
Horiz. %	73.02%	49.21%	59.96%	88.01%	100.53%	83.77%	100.00%	-
DY	3.89	3.17	3.06	4.62	4.11	2.61	2.46	7.93%
YoY %	22.71%	3.59%	-33.77%	12.41%	57.47%	6.10%	-	-
Horiz. %	158.13%	128.86%	124.39%	187.80%	167.07%	106.10%	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