Highlights

[INARI] QoQ Annualized Quarter Result on 2018-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 22-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     -6.48%    YoY -     18.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,251,736 1,302,884 1,376,042 1,433,173 1,498,106 1,492,356 1,176,311 4.22%
  QoQ % -3.93% -5.32% -3.99% -4.33% 0.39% 26.87% -
  Horiz. % 106.41% 110.76% 116.98% 121.84% 127.36% 126.87% 100.00%
PBT 248,748 259,592 295,458 285,409 303,142 294,672 240,828 2.17%
  QoQ % -4.18% -12.14% 3.52% -5.85% 2.87% 22.36% -
  Horiz. % 103.29% 107.79% 122.68% 118.51% 125.87% 122.36% 100.00%
Tax -18,202 -19,120 -35,328 -27,718 -27,616 -19,892 -12,105 31.15%
  QoQ % 4.80% 45.88% -27.45% -0.37% -38.83% -64.33% -
  Horiz. % 150.37% 157.95% 291.85% 228.99% 228.14% 164.33% 100.00%
NP 230,546 240,472 260,130 257,690 275,526 274,780 228,723 0.53%
  QoQ % -4.13% -7.56% 0.95% -6.47% 0.27% 20.14% -
  Horiz. % 100.80% 105.14% 113.73% 112.66% 120.46% 120.14% 100.00%
NP to SH 230,482 240,620 249,266 256,217 273,978 273,504 227,853 0.77%
  QoQ % -4.21% -3.47% -2.71% -6.48% 0.17% 20.04% -
  Horiz. % 101.15% 105.60% 109.40% 112.45% 120.24% 120.04% 100.00%
Tax Rate 7.32 % 7.37 % 11.96 % 9.71 % 9.11 % 6.75 % 5.03 % 28.33%
  QoQ % -0.68% -38.38% 23.17% 6.59% 34.96% 34.19% -
  Horiz. % 145.53% 146.52% 237.77% 193.04% 181.11% 134.19% 100.00%
Total Cost 1,021,190 1,062,412 1,115,912 1,175,482 1,222,580 1,217,576 947,588 5.10%
  QoQ % -3.88% -4.79% -5.07% -3.85% 0.41% 28.49% -
  Horiz. % 107.77% 112.12% 117.76% 124.05% 129.02% 128.49% 100.00%
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 19.21%
  QoQ % 2.16% 1.72% 4.57% 4.93% 7.78% 5.99% -
  Horiz. % 130.26% 127.50% 125.35% 119.88% 114.24% 105.99% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 197,651 201,672 266,771 178,756 195,228 184,474 191,178 2.24%
  QoQ % -1.99% -24.40% 49.24% -8.44% 5.83% -3.51% -
  Horiz. % 103.39% 105.49% 139.54% 93.50% 102.12% 96.49% 100.00%
Div Payout % 85.76 % 83.81 % 107.02 % 69.77 % 71.26 % 67.45 % 83.90 % 1.47%
  QoQ % 2.33% -21.69% 53.39% -2.09% 5.65% -19.61% -
  Horiz. % 102.22% 99.89% 127.56% 83.16% 84.93% 80.39% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 19.21%
  QoQ % 2.16% 1.72% 4.57% 4.93% 7.78% 5.99% -
  Horiz. % 130.26% 127.50% 125.35% 119.88% 114.24% 105.99% 100.00%
NOSH 3,187,933 3,151,139 3,175,857 2,094,803 2,033,633 2,005,161 1,950,796 38.61%
  QoQ % 1.17% -0.78% 51.61% 3.01% 1.42% 2.79% -
  Horiz. % 163.42% 161.53% 162.80% 107.38% 104.25% 102.79% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.42 % 18.46 % 18.90 % 17.98 % 18.39 % 18.41 % 19.44 % -3.52%
  QoQ % -0.22% -2.33% 5.12% -2.23% -0.11% -5.30% -
  Horiz. % 94.75% 94.96% 97.22% 92.49% 94.60% 94.70% 100.00%
ROE 20.66 % 22.03 % 23.21 % 24.95 % 28.00 % 30.12 % 26.60 % -15.47%
  QoQ % -6.22% -5.08% -6.97% -10.89% -7.04% 13.23% -
  Horiz. % 77.67% 82.82% 87.26% 93.80% 105.26% 113.23% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.26 41.35 43.33 68.42 73.67 74.43 60.30 -24.82%
  QoQ % -5.05% -4.57% -36.67% -7.13% -1.02% 23.43% -
  Horiz. % 65.11% 68.57% 71.86% 113.47% 122.17% 123.43% 100.00%
EPS 7.30 7.64 8.08 12.60 13.56 13.64 11.68 -26.84%
  QoQ % -4.45% -5.45% -35.87% -7.08% -0.59% 16.78% -
  Horiz. % 62.50% 65.41% 69.18% 107.88% 116.10% 116.78% 100.00%
DPS 6.20 6.40 8.40 8.53 9.60 9.20 9.80 -26.24%
  QoQ % -3.13% -23.81% -1.52% -11.15% 4.35% -6.12% -
  Horiz. % 63.27% 65.31% 85.71% 87.04% 97.96% 93.88% 100.00%
NAPS 0.3500 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 -14.00%
  QoQ % 0.98% 2.51% -31.03% 1.87% 6.27% 3.12% -
  Horiz. % 79.71% 78.93% 77.00% 111.64% 109.59% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,305,434
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 37.87 39.42 41.63 43.36 45.32 45.15 35.59 4.21%
  QoQ % -3.93% -5.31% -3.99% -4.32% 0.38% 26.86% -
  Horiz. % 106.41% 110.76% 116.97% 121.83% 127.34% 126.86% 100.00%
EPS 6.97 7.28 7.54 7.75 8.29 8.27 6.89 0.77%
  QoQ % -4.26% -3.45% -2.71% -6.51% 0.24% 20.03% -
  Horiz. % 101.16% 105.66% 109.43% 112.48% 120.32% 120.03% 100.00%
DPS 5.98 6.10 8.07 5.41 5.91 5.58 5.78 2.29%
  QoQ % -1.97% -24.41% 49.17% -8.46% 5.91% -3.46% -
  Horiz. % 103.46% 105.54% 139.62% 93.60% 102.25% 96.54% 100.00%
NAPS 0.3376 0.3304 0.3248 0.3107 0.2961 0.2747 0.2591 19.24%
  QoQ % 2.18% 1.72% 4.54% 4.93% 7.79% 6.02% -
  Horiz. % 130.30% 127.52% 125.36% 119.92% 114.28% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.5000 2.2800 2.2600 2.7500 3.4000 2.5400 2.1100 -
P/RPS 3.82 5.51 5.22 4.02 4.62 3.41 3.50 5.99%
  QoQ % -30.67% 5.56% 29.85% -12.99% 35.48% -2.57% -
  Horiz. % 109.14% 157.43% 149.14% 114.86% 132.00% 97.43% 100.00%
P/EPS 20.75 29.86 28.79 22.48 25.24 18.62 18.07 9.63%
  QoQ % -30.51% 3.72% 28.07% -10.94% 35.55% 3.04% -
  Horiz. % 114.83% 165.25% 159.32% 124.41% 139.68% 103.04% 100.00%
EY 4.82 3.35 3.47 4.45 3.96 5.37 5.54 -8.84%
  QoQ % 43.88% -3.46% -22.02% 12.37% -26.26% -3.07% -
  Horiz. % 87.00% 60.47% 62.64% 80.32% 71.48% 96.93% 100.00%
DY 4.13 2.81 3.72 3.10 2.82 3.62 4.64 -7.45%
  QoQ % 46.98% -24.46% 20.00% 9.93% -22.10% -21.98% -
  Horiz. % 89.01% 60.56% 80.17% 66.81% 60.78% 78.02% 100.00%
P/NAPS 4.29 6.58 6.68 5.61 7.07 5.61 4.81 -7.32%
  QoQ % -34.80% -1.50% 19.07% -20.65% 26.02% 16.63% -
  Horiz. % 89.19% 136.80% 138.88% 116.63% 146.99% 116.63% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 -
Price 1.6100 1.7100 2.3700 2.1600 3.4500 2.8300 2.5000 -
P/RPS 4.10 4.14 5.47 3.16 4.68 3.80 4.15 -0.80%
  QoQ % -0.97% -24.31% 73.10% -32.48% 23.16% -8.43% -
  Horiz. % 98.80% 99.76% 131.81% 76.14% 112.77% 91.57% 100.00%
P/EPS 22.27 22.39 30.20 17.66 25.61 20.75 21.40 2.68%
  QoQ % -0.54% -25.86% 71.01% -31.04% 23.42% -3.04% -
  Horiz. % 104.07% 104.63% 141.12% 82.52% 119.67% 96.96% 100.00%
EY 4.49 4.47 3.31 5.66 3.91 4.82 4.67 -2.58%
  QoQ % 0.45% 35.05% -41.52% 44.76% -18.88% 3.21% -
  Horiz. % 96.15% 95.72% 70.88% 121.20% 83.73% 103.21% 100.00%
DY 3.85 3.74 3.54 3.95 2.78 3.25 3.92 -1.19%
  QoQ % 2.94% 5.65% -10.38% 42.09% -14.46% -17.09% -
  Horiz. % 98.21% 95.41% 90.31% 100.77% 70.92% 82.91% 100.00%
P/NAPS 4.60 4.93 7.01 4.41 7.17 6.25 5.69 -13.18%
  QoQ % -6.69% -29.67% 58.96% -38.49% 14.72% 9.84% -
  Horiz. % 80.84% 86.64% 123.20% 77.50% 126.01% 109.84% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS