Highlights

[INARI] QoQ Annualized Quarter Result on 2019-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
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


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,266,428 1,152,860 1,176,253 1,251,736 1,302,884 1,376,042 1,433,173 -7.91%
  QoQ % 9.85% -1.99% -6.03% -3.93% -5.32% -3.99% -
  Horiz. % 88.37% 80.44% 82.07% 87.34% 90.91% 96.01% 100.00%
PBT 219,556 216,205 222,592 248,748 259,592 295,458 285,409 -16.03%
  QoQ % 1.55% -2.87% -10.52% -4.18% -12.14% 3.52% -
  Horiz. % 76.93% 75.75% 77.99% 87.15% 90.95% 103.52% 100.00%
Tax -28,580 -23,858 -17,232 -18,202 -19,120 -35,328 -27,718 2.06%
  QoQ % -19.79% -38.45% 5.33% 4.80% 45.88% -27.45% -
  Horiz. % 103.11% 86.07% 62.17% 65.67% 68.98% 127.45% 100.00%
NP 190,976 192,347 205,360 230,546 240,472 260,130 257,690 -18.09%
  QoQ % -0.71% -6.34% -10.92% -4.13% -7.56% 0.95% -
  Horiz. % 74.11% 74.64% 79.69% 89.47% 93.32% 100.95% 100.00%
NP to SH 190,920 191,723 204,572 230,482 240,620 249,266 256,217 -17.79%
  QoQ % -0.42% -6.28% -11.24% -4.21% -3.47% -2.71% -
  Horiz. % 74.51% 74.83% 79.84% 89.96% 93.91% 97.29% 100.00%
Tax Rate 13.02 % 11.03 % 7.74 % 7.32 % 7.37 % 11.96 % 9.71 % 21.58%
  QoQ % 18.04% 42.51% 5.74% -0.68% -38.38% 23.17% -
  Horiz. % 134.09% 113.59% 79.71% 75.39% 75.90% 123.17% 100.00%
Total Cost 1,075,452 960,513 970,893 1,021,190 1,062,412 1,115,912 1,175,482 -5.75%
  QoQ % 11.97% -1.07% -4.93% -3.88% -4.79% -5.07% -
  Horiz. % 91.49% 81.71% 82.60% 86.87% 90.38% 94.93% 100.00%
Net Worth 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 7.22%
  QoQ % 1.05% 1.84% -0.71% 2.16% 1.72% 4.57% -
  Horiz. % 111.03% 109.87% 107.89% 108.66% 106.36% 104.57% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 165,283 166,674 174,582 197,651 201,672 266,771 178,756 -5.09%
  QoQ % -0.83% -4.53% -11.67% -1.99% -24.40% 49.24% -
  Horiz. % 92.46% 93.24% 97.67% 110.57% 112.82% 149.24% 100.00%
Div Payout % 86.57 % 86.93 % 85.34 % 85.76 % 83.81 % 107.02 % 69.77 % 15.45%
  QoQ % -0.41% 1.86% -0.49% 2.33% -21.69% 53.39% -
  Horiz. % 124.08% 124.60% 122.32% 122.92% 120.12% 153.39% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 7.22%
  QoQ % 1.05% 1.84% -0.71% 2.16% 1.72% 4.57% -
  Horiz. % 111.03% 109.87% 107.89% 108.66% 106.36% 104.57% 100.00%
NOSH 3,178,530 3,205,270 3,193,585 3,187,933 3,151,139 3,175,857 2,094,803 32.01%
  QoQ % -0.83% 0.37% 0.18% 1.17% -0.78% 51.61% -
  Horiz. % 151.73% 153.01% 152.45% 152.18% 150.43% 151.61% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 15.08 % 16.68 % 17.46 % 18.42 % 18.46 % 18.90 % 17.98 % -11.06%
  QoQ % -9.59% -4.47% -5.21% -0.22% -2.33% 5.12% -
  Horiz. % 83.87% 92.77% 97.11% 102.45% 102.67% 105.12% 100.00%
ROE 16.75 % 16.99 % 18.47 % 20.66 % 22.03 % 23.21 % 24.95 % -23.31%
  QoQ % -1.41% -8.01% -10.60% -6.22% -5.08% -6.97% -
  Horiz. % 67.13% 68.10% 74.03% 82.81% 88.30% 93.03% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.84 35.97 36.83 39.26 41.35 43.33 68.42 -30.25%
  QoQ % 10.76% -2.34% -6.19% -5.05% -4.57% -36.67% -
  Horiz. % 58.23% 52.57% 53.83% 57.38% 60.44% 63.33% 100.00%
EPS 6.00 6.06 6.47 7.30 7.64 8.08 12.60 -38.99%
  QoQ % -0.99% -6.34% -11.37% -4.45% -5.45% -35.87% -
  Horiz. % 47.62% 48.10% 51.35% 57.94% 60.63% 64.13% 100.00%
DPS 5.20 5.20 5.47 6.20 6.40 8.40 8.53 -28.08%
  QoQ % 0.00% -4.94% -11.77% -3.13% -23.81% -1.52% -
  Horiz. % 60.96% 60.96% 64.13% 72.68% 75.03% 98.48% 100.00%
NAPS 0.3587 0.3520 0.3469 0.3500 0.3466 0.3381 0.4902 -18.78%
  QoQ % 1.90% 1.47% -0.89% 0.98% 2.51% -31.03% -
  Horiz. % 73.17% 71.81% 70.77% 71.40% 70.71% 68.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,224,628
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.27 35.75 36.48 38.82 40.40 42.67 44.44 -7.91%
  QoQ % 9.85% -2.00% -6.03% -3.91% -5.32% -3.98% -
  Horiz. % 88.37% 80.45% 82.09% 87.35% 90.91% 96.02% 100.00%
EPS 5.92 5.95 6.34 7.15 7.46 7.73 7.95 -17.83%
  QoQ % -0.50% -6.15% -11.33% -4.16% -3.49% -2.77% -
  Horiz. % 74.47% 74.84% 79.75% 89.94% 93.84% 97.23% 100.00%
DPS 5.13 5.17 5.41 6.13 6.25 8.27 5.54 -4.99%
  QoQ % -0.77% -4.44% -11.75% -1.92% -24.43% 49.28% -
  Horiz. % 92.60% 93.32% 97.65% 110.65% 112.82% 149.28% 100.00%
NAPS 0.3536 0.3499 0.3436 0.3460 0.3387 0.3330 0.3184 7.23%
  QoQ % 1.06% 1.83% -0.69% 2.16% 1.71% 4.59% -
  Horiz. % 111.06% 109.89% 107.91% 108.67% 106.38% 104.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.8200 1.6000 1.5700 1.5000 2.2800 2.2600 2.7500 -
P/RPS 4.57 4.45 4.26 3.82 5.51 5.22 4.02 8.92%
  QoQ % 2.70% 4.46% 11.52% -30.67% 5.56% 29.85% -
  Horiz. % 113.68% 110.70% 105.97% 95.02% 137.06% 129.85% 100.00%
P/EPS 30.30 26.75 24.51 20.75 29.86 28.79 22.48 22.00%
  QoQ % 13.27% 9.14% 18.12% -30.51% 3.72% 28.07% -
  Horiz. % 134.79% 118.99% 109.03% 92.30% 132.83% 128.07% 100.00%
EY 3.30 3.74 4.08 4.82 3.35 3.47 4.45 -18.06%
  QoQ % -11.76% -8.33% -15.35% 43.88% -3.46% -22.02% -
  Horiz. % 74.16% 84.04% 91.69% 108.31% 75.28% 77.98% 100.00%
DY 2.86 3.25 3.48 4.13 2.81 3.72 3.10 -5.23%
  QoQ % -12.00% -6.61% -15.74% 46.98% -24.46% 20.00% -
  Horiz. % 92.26% 104.84% 112.26% 133.23% 90.65% 120.00% 100.00%
P/NAPS 5.07 4.55 4.53 4.29 6.58 6.68 5.61 -6.52%
  QoQ % 11.43% 0.44% 5.59% -34.80% -1.50% 19.07% -
  Horiz. % 90.37% 81.11% 80.75% 76.47% 117.29% 119.07% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 -
Price 1.9500 1.5900 1.3200 1.6100 1.7100 2.3700 2.1600 -
P/RPS 4.89 4.42 3.58 4.10 4.14 5.47 3.16 33.75%
  QoQ % 10.63% 23.46% -12.68% -0.97% -24.31% 73.10% -
  Horiz. % 154.75% 139.87% 113.29% 129.75% 131.01% 173.10% 100.00%
P/EPS 32.46 26.58 20.61 22.27 22.39 30.20 17.66 50.00%
  QoQ % 22.12% 28.97% -7.45% -0.54% -25.86% 71.01% -
  Horiz. % 183.81% 150.51% 116.70% 126.10% 126.78% 171.01% 100.00%
EY 3.08 3.76 4.85 4.49 4.47 3.31 5.66 -33.32%
  QoQ % -18.09% -22.47% 8.02% 0.45% 35.05% -41.52% -
  Horiz. % 54.42% 66.43% 85.69% 79.33% 78.98% 58.48% 100.00%
DY 2.67 3.27 4.14 3.85 3.74 3.54 3.95 -22.96%
  QoQ % -18.35% -21.01% 7.53% 2.94% 5.65% -10.38% -
  Horiz. % 67.59% 82.78% 104.81% 97.47% 94.68% 89.62% 100.00%
P/NAPS 5.44 4.52 3.81 4.60 4.93 7.01 4.41 15.01%
  QoQ % 20.35% 18.64% -17.17% -6.69% -29.67% 58.96% -
  Horiz. % 123.36% 102.49% 86.39% 104.31% 111.79% 158.96% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers