Highlights

[INARI] QoQ Annualized Quarter Result on 2018-09-30 [#1]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -3.47%    YoY -     -12.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,152,860 1,176,253 1,251,736 1,302,884 1,376,042 1,433,173 1,498,106 -16.06%
  QoQ % -1.99% -6.03% -3.93% -5.32% -3.99% -4.33% -
  Horiz. % 76.95% 78.52% 83.55% 86.97% 91.85% 95.67% 100.00%
PBT 216,205 222,592 248,748 259,592 295,458 285,409 303,142 -20.22%
  QoQ % -2.87% -10.52% -4.18% -12.14% 3.52% -5.85% -
  Horiz. % 71.32% 73.43% 82.06% 85.63% 97.47% 94.15% 100.00%
Tax -23,858 -17,232 -18,202 -19,120 -35,328 -27,718 -27,616 -9.32%
  QoQ % -38.45% 5.33% 4.80% 45.88% -27.45% -0.37% -
  Horiz. % 86.39% 62.40% 65.91% 69.24% 127.93% 100.37% 100.00%
NP 192,347 205,360 230,546 240,472 260,130 257,690 275,526 -21.36%
  QoQ % -6.34% -10.92% -4.13% -7.56% 0.95% -6.47% -
  Horiz. % 69.81% 74.53% 83.67% 87.28% 94.41% 93.53% 100.00%
NP to SH 191,723 204,572 230,482 240,620 249,266 256,217 273,978 -21.23%
  QoQ % -6.28% -11.24% -4.21% -3.47% -2.71% -6.48% -
  Horiz. % 69.98% 74.67% 84.12% 87.82% 90.98% 93.52% 100.00%
Tax Rate 11.03 % 7.74 % 7.32 % 7.37 % 11.96 % 9.71 % 9.11 % 13.64%
  QoQ % 42.51% 5.74% -0.68% -38.38% 23.17% 6.59% -
  Horiz. % 121.08% 84.96% 80.35% 80.90% 131.28% 106.59% 100.00%
Total Cost 960,513 970,893 1,021,190 1,062,412 1,115,912 1,175,482 1,222,580 -14.89%
  QoQ % -1.07% -4.93% -3.88% -4.79% -5.07% -3.85% -
  Horiz. % 78.56% 79.41% 83.53% 86.90% 91.28% 96.15% 100.00%
Net Worth 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 9.98%
  QoQ % 1.84% -0.71% 2.16% 1.72% 4.57% 4.93% -
  Horiz. % 115.29% 113.21% 114.02% 111.61% 109.73% 104.93% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 166,674 174,582 197,651 201,672 266,771 178,756 195,228 -10.03%
  QoQ % -4.53% -11.67% -1.99% -24.40% 49.24% -8.44% -
  Horiz. % 85.37% 89.42% 101.24% 103.30% 136.65% 91.56% 100.00%
Div Payout % 86.93 % 85.34 % 85.76 % 83.81 % 107.02 % 69.77 % 71.26 % 14.21%
  QoQ % 1.86% -0.49% 2.33% -21.69% 53.39% -2.09% -
  Horiz. % 121.99% 119.76% 120.35% 117.61% 150.18% 97.91% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 9.98%
  QoQ % 1.84% -0.71% 2.16% 1.72% 4.57% 4.93% -
  Horiz. % 115.29% 113.21% 114.02% 111.61% 109.73% 104.93% 100.00%
NOSH 3,205,270 3,193,585 3,187,933 3,151,139 3,175,857 2,094,803 2,033,633 35.55%
  QoQ % 0.37% 0.18% 1.17% -0.78% 51.61% 3.01% -
  Horiz. % 157.61% 157.04% 156.76% 154.95% 156.17% 103.01% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 16.68 % 17.46 % 18.42 % 18.46 % 18.90 % 17.98 % 18.39 % -6.32%
  QoQ % -4.47% -5.21% -0.22% -2.33% 5.12% -2.23% -
  Horiz. % 90.70% 94.94% 100.16% 100.38% 102.77% 97.77% 100.00%
ROE 16.99 % 18.47 % 20.66 % 22.03 % 23.21 % 24.95 % 28.00 % -28.39%
  QoQ % -8.01% -10.60% -6.22% -5.08% -6.97% -10.89% -
  Horiz. % 60.68% 65.96% 73.79% 78.68% 82.89% 89.11% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 35.97 36.83 39.26 41.35 43.33 68.42 73.67 -38.08%
  QoQ % -2.34% -6.19% -5.05% -4.57% -36.67% -7.13% -
  Horiz. % 48.83% 49.99% 53.29% 56.13% 58.82% 92.87% 100.00%
EPS 6.06 6.47 7.30 7.64 8.08 12.60 13.56 -41.63%
  QoQ % -6.34% -11.37% -4.45% -5.45% -35.87% -7.08% -
  Horiz. % 44.69% 47.71% 53.83% 56.34% 59.59% 92.92% 100.00%
DPS 5.20 5.47 6.20 6.40 8.40 8.53 9.60 -33.63%
  QoQ % -4.94% -11.77% -3.13% -23.81% -1.52% -11.15% -
  Horiz. % 54.17% 56.98% 64.58% 66.67% 87.50% 88.85% 100.00%
NAPS 0.3520 0.3469 0.3500 0.3466 0.3381 0.4902 0.4812 -18.86%
  QoQ % 1.47% -0.89% 0.98% 2.51% -31.03% 1.87% -
  Horiz. % 73.15% 72.09% 72.73% 72.03% 70.26% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,276,642
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 35.18 35.90 38.20 39.76 42.00 43.74 45.72 -16.07%
  QoQ % -2.01% -6.02% -3.92% -5.33% -3.98% -4.33% -
  Horiz. % 76.95% 78.52% 83.55% 86.96% 91.86% 95.67% 100.00%
EPS 5.85 6.24 7.03 7.34 7.61 7.82 8.36 -21.23%
  QoQ % -6.25% -11.24% -4.22% -3.55% -2.69% -6.46% -
  Horiz. % 69.98% 74.64% 84.09% 87.80% 91.03% 93.54% 100.00%
DPS 5.09 5.33 6.03 6.15 8.14 5.46 5.96 -10.01%
  QoQ % -4.50% -11.61% -1.95% -24.45% 49.08% -8.39% -
  Horiz. % 85.40% 89.43% 101.17% 103.19% 136.58% 91.61% 100.00%
NAPS 0.3443 0.3381 0.3405 0.3333 0.3277 0.3134 0.2987 9.96%
  QoQ % 1.83% -0.70% 2.16% 1.71% 4.56% 4.92% -
  Horiz. % 115.27% 113.19% 113.99% 111.58% 109.71% 104.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.6000 1.5700 1.5000 2.2800 2.2600 2.7500 3.4000 -
P/RPS 4.45 4.26 3.82 5.51 5.22 4.02 4.62 -2.48%
  QoQ % 4.46% 11.52% -30.67% 5.56% 29.85% -12.99% -
  Horiz. % 96.32% 92.21% 82.68% 119.26% 112.99% 87.01% 100.00%
P/EPS 26.75 24.51 20.75 29.86 28.79 22.48 25.24 3.96%
  QoQ % 9.14% 18.12% -30.51% 3.72% 28.07% -10.94% -
  Horiz. % 105.98% 97.11% 82.21% 118.30% 114.06% 89.06% 100.00%
EY 3.74 4.08 4.82 3.35 3.47 4.45 3.96 -3.75%
  QoQ % -8.33% -15.35% 43.88% -3.46% -22.02% 12.37% -
  Horiz. % 94.44% 103.03% 121.72% 84.60% 87.63% 112.37% 100.00%
DY 3.25 3.48 4.13 2.81 3.72 3.10 2.82 9.95%
  QoQ % -6.61% -15.74% 46.98% -24.46% 20.00% 9.93% -
  Horiz. % 115.25% 123.40% 146.45% 99.65% 131.91% 109.93% 100.00%
P/NAPS 4.55 4.53 4.29 6.58 6.68 5.61 7.07 -25.52%
  QoQ % 0.44% 5.59% -34.80% -1.50% 19.07% -20.65% -
  Horiz. % 64.36% 64.07% 60.68% 93.07% 94.48% 79.35% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 -
Price 1.5900 1.3200 1.6100 1.7100 2.3700 2.1600 3.4500 -
P/RPS 4.42 3.58 4.10 4.14 5.47 3.16 4.68 -3.75%
  QoQ % 23.46% -12.68% -0.97% -24.31% 73.10% -32.48% -
  Horiz. % 94.44% 76.50% 87.61% 88.46% 116.88% 67.52% 100.00%
P/EPS 26.58 20.61 22.27 22.39 30.20 17.66 25.61 2.52%
  QoQ % 28.97% -7.45% -0.54% -25.86% 71.01% -31.04% -
  Horiz. % 103.79% 80.48% 86.96% 87.43% 117.92% 68.96% 100.00%
EY 3.76 4.85 4.49 4.47 3.31 5.66 3.91 -2.58%
  QoQ % -22.47% 8.02% 0.45% 35.05% -41.52% 44.76% -
  Horiz. % 96.16% 124.04% 114.83% 114.32% 84.65% 144.76% 100.00%
DY 3.27 4.14 3.85 3.74 3.54 3.95 2.78 11.46%
  QoQ % -21.01% 7.53% 2.94% 5.65% -10.38% 42.09% -
  Horiz. % 117.63% 148.92% 138.49% 134.53% 127.34% 142.09% 100.00%
P/NAPS 4.52 3.81 4.60 4.93 7.01 4.41 7.17 -26.54%
  QoQ % 18.64% -17.17% -6.69% -29.67% 58.96% -38.49% -
  Horiz. % 63.04% 53.14% 64.16% 68.76% 97.77% 61.51% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS