Highlights

[INARI] QoQ Cumulative 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 -     24.96%    YoY -     -23.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 316,607 1,152,860 882,190 625,868 325,721 1,376,042 1,074,880 -55.70%
  QoQ % -72.54% 30.68% 40.95% 92.15% -76.33% 28.02% -
  Horiz. % 29.46% 107.25% 82.07% 58.23% 30.30% 128.02% 100.00%
PBT 54,889 216,205 166,944 124,374 64,898 295,458 214,057 -59.60%
  QoQ % -74.61% 29.51% 34.23% 91.65% -78.03% 38.03% -
  Horiz. % 25.64% 101.00% 77.99% 58.10% 30.32% 138.03% 100.00%
Tax -7,145 -23,858 -12,924 -9,101 -4,780 -35,328 -20,789 -50.90%
  QoQ % 70.05% -84.60% -42.01% -90.40% 86.47% -69.94% -
  Horiz. % 34.37% 114.76% 62.17% 43.78% 22.99% 169.94% 100.00%
NP 47,744 192,347 154,020 115,273 60,118 260,130 193,268 -60.60%
  QoQ % -75.18% 24.88% 33.61% 91.74% -76.89% 34.60% -
  Horiz. % 24.70% 99.52% 79.69% 59.64% 31.11% 134.60% 100.00%
NP to SH 47,730 191,723 153,429 115,241 60,155 249,266 192,163 -60.45%
  QoQ % -75.10% 24.96% 33.14% 91.57% -75.87% 29.72% -
  Horiz. % 24.84% 99.77% 79.84% 59.97% 31.30% 129.72% 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 268,863 960,513 728,170 510,595 265,603 1,115,912 881,612 -54.66%
  QoQ % -72.01% 31.91% 42.61% 92.24% -76.20% 26.58% -
  Horiz. % 30.50% 108.95% 82.60% 57.92% 30.13% 126.58% 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 41,320 166,674 130,936 98,825 50,418 266,771 134,067 -54.34%
  QoQ % -75.21% 27.29% 32.49% 96.01% -81.10% 98.98% -
  Horiz. % 30.82% 124.32% 97.67% 73.71% 37.61% 198.98% 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 4.19 % 16.99 % 13.85 % 10.33 % 5.51 % 23.21 % 18.71 % -63.09%
  QoQ % -75.34% 22.67% 34.08% 87.48% -76.26% 24.05% -
  Horiz. % 22.39% 90.81% 74.02% 55.21% 29.45% 124.05% 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 9.96 35.97 27.62 19.63 10.34 43.33 51.31 -66.44%
  QoQ % -72.31% 30.23% 40.70% 89.85% -76.14% -15.55% -
  Horiz. % 19.41% 70.10% 53.83% 38.26% 20.15% 84.45% 100.00%
EPS 1.50 6.06 4.85 3.65 1.91 8.08 9.45 -70.65%
  QoQ % -75.25% 24.95% 32.88% 91.10% -76.36% -14.50% -
  Horiz. % 15.87% 64.13% 51.32% 38.62% 20.21% 85.50% 100.00%
DPS 1.30 5.20 4.10 3.10 1.60 8.40 6.40 -65.41%
  QoQ % -75.00% 26.83% 32.26% 93.75% -80.95% 31.25% -
  Horiz. % 20.31% 81.25% 64.06% 48.44% 25.00% 131.25% 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 - 3,190,429
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.92 36.13 27.65 19.62 10.21 43.13 33.69 -55.71%
  QoQ % -72.54% 30.67% 40.93% 92.16% -76.33% 28.02% -
  Horiz. % 29.44% 107.24% 82.07% 58.24% 30.31% 128.02% 100.00%
EPS 1.50 6.01 4.81 3.61 1.89 7.81 6.02 -60.37%
  QoQ % -75.04% 24.95% 33.24% 91.01% -75.80% 29.73% -
  Horiz. % 24.92% 99.83% 79.90% 59.97% 31.40% 129.73% 100.00%
DPS 1.30 5.22 4.10 3.10 1.58 8.36 4.20 -54.21%
  QoQ % -75.10% 27.32% 32.26% 96.20% -81.10% 99.05% -
  Horiz. % 30.95% 124.29% 97.62% 73.81% 37.62% 199.05% 100.00%
NAPS 0.3574 0.3536 0.3472 0.3497 0.3423 0.3366 0.3219 7.22%
  QoQ % 1.07% 1.84% -0.71% 2.16% 1.69% 4.57% -
  Horiz. % 111.03% 109.85% 107.86% 108.64% 106.34% 104.57% 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 18.27 4.45 5.68 7.64 22.06 5.22 5.36 126.32%
  QoQ % 310.56% -21.65% -25.65% -65.37% 322.61% -2.61% -
  Horiz. % 340.86% 83.02% 105.97% 142.54% 411.57% 97.39% 100.00%
P/EPS 121.20 26.75 32.68 41.49 119.43 28.79 29.98 153.56%
  QoQ % 353.08% -18.15% -21.23% -65.26% 314.83% -3.97% -
  Horiz. % 404.27% 89.23% 109.01% 138.39% 398.37% 96.03% 100.00%
EY 0.83 3.74 3.06 2.41 0.84 3.47 3.34 -60.44%
  QoQ % -77.81% 22.22% 26.97% 186.90% -75.79% 3.89% -
  Horiz. % 24.85% 111.98% 91.62% 72.16% 25.15% 103.89% 100.00%
DY 0.71 3.25 2.61 2.07 0.70 3.72 2.33 -54.68%
  QoQ % -78.15% 24.52% 26.09% 195.71% -81.18% 59.66% -
  Horiz. % 30.47% 139.48% 112.02% 88.84% 30.04% 159.66% 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 19.58 4.42 4.78 8.20 16.54 5.47 4.21 178.36%
  QoQ % 342.99% -7.53% -41.71% -50.42% 202.38% 29.93% -
  Horiz. % 465.08% 104.99% 113.54% 194.77% 392.87% 129.93% 100.00%
P/EPS 129.86 26.58 27.48 44.54 89.58 30.20 23.55 211.80%
  QoQ % 388.56% -3.28% -38.30% -50.28% 196.62% 28.24% -
  Horiz. % 551.42% 112.87% 116.69% 189.13% 380.38% 128.24% 100.00%
EY 0.77 3.76 3.64 2.25 1.12 3.31 4.25 -67.95%
  QoQ % -79.52% 3.30% 61.78% 100.89% -66.16% -22.12% -
  Horiz. % 18.12% 88.47% 85.65% 52.94% 26.35% 77.88% 100.00%
DY 0.67 3.27 3.11 1.93 0.94 3.54 2.96 -62.83%
  QoQ % -79.51% 5.14% 61.14% 105.32% -73.45% 19.59% -
  Horiz. % 22.64% 110.47% 105.07% 65.20% 31.76% 119.59% 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.
 


 

257  269  502  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.295+0.02 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.04+0.005 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers