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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 824,610 582,044 316,607 1,152,860 882,190 625,868 325,721 85.65%
  QoQ % 41.67% 83.84% -72.54% 30.68% 40.95% 92.15% -
  Horiz. % 253.16% 178.69% 97.20% 353.94% 270.84% 192.15% 100.00%
PBT 138,298 97,541 54,889 216,205 166,944 124,374 64,898 65.52%
  QoQ % 41.78% 77.71% -74.61% 29.51% 34.23% 91.65% -
  Horiz. % 213.10% 150.30% 84.58% 333.15% 257.24% 191.65% 100.00%
Tax -18,000 -12,301 -7,145 -23,858 -12,924 -9,101 -4,780 141.85%
  QoQ % -46.33% -72.16% 70.05% -84.60% -42.01% -90.40% -
  Horiz. % 376.57% 257.34% 149.48% 499.12% 270.38% 190.40% 100.00%
NP 120,298 85,240 47,744 192,347 154,020 115,273 60,118 58.73%
  QoQ % 41.13% 78.54% -75.18% 24.88% 33.61% 91.74% -
  Horiz. % 200.10% 141.79% 79.42% 319.95% 256.20% 191.74% 100.00%
NP to SH 120,277 85,215 47,730 191,723 153,429 115,241 60,155 58.64%
  QoQ % 41.15% 78.54% -75.10% 24.96% 33.14% 91.57% -
  Horiz. % 199.95% 141.66% 79.35% 318.71% 255.06% 191.57% 100.00%
Tax Rate 13.02 % 12.61 % 13.02 % 11.03 % 7.74 % 7.32 % 7.37 % 46.09%
  QoQ % 3.25% -3.15% 18.04% 42.51% 5.74% -0.68% -
  Horiz. % 176.66% 171.10% 176.66% 149.66% 105.02% 99.32% 100.00%
Total Cost 704,312 496,804 268,863 960,513 728,170 510,595 265,603 91.47%
  QoQ % 41.77% 84.78% -72.01% 31.91% 42.61% 92.24% -
  Horiz. % 265.17% 187.05% 101.23% 361.63% 274.16% 192.24% 100.00%
Net Worth 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 5.94%
  QoQ % 4.05% 0.40% 1.05% 1.84% -0.71% 2.16% -
  Horiz. % 109.05% 104.80% 104.39% 103.30% 101.43% 102.16% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 106,857 73,334 41,320 166,674 130,936 98,825 50,418 64.92%
  QoQ % 45.71% 77.48% -75.21% 27.29% 32.49% 96.01% -
  Horiz. % 211.94% 145.45% 81.96% 330.58% 259.70% 196.01% 100.00%
Div Payout % 88.84 % 86.06 % 86.57 % 86.93 % 85.34 % 85.76 % 83.81 % 3.96%
  QoQ % 3.23% -0.59% -0.41% 1.86% -0.49% 2.33% -
  Horiz. % 106.00% 102.68% 103.29% 103.72% 101.83% 102.33% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 5.94%
  QoQ % 4.05% 0.40% 1.05% 1.84% -0.71% 2.16% -
  Horiz. % 109.05% 104.80% 104.39% 103.30% 101.43% 102.16% 100.00%
NOSH 3,238,117 3,188,456 3,178,530 3,205,270 3,193,585 3,187,933 3,151,139 1.83%
  QoQ % 1.56% 0.31% -0.83% 0.37% 0.18% 1.17% -
  Horiz. % 102.76% 101.18% 100.87% 101.72% 101.35% 101.17% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 14.59 % 14.64 % 15.08 % 16.68 % 17.46 % 18.42 % 18.46 % -14.50%
  QoQ % -0.34% -2.92% -9.59% -4.47% -5.21% -0.22% -
  Horiz. % 79.04% 79.31% 81.69% 90.36% 94.58% 99.78% 100.00%
ROE 10.10 % 7.44 % 4.19 % 16.99 % 13.85 % 10.33 % 5.51 % 49.72%
  QoQ % 35.75% 77.57% -75.34% 22.67% 34.08% 87.48% -
  Horiz. % 183.30% 135.03% 76.04% 308.35% 251.36% 187.48% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 25.47 18.25 9.96 35.97 27.62 19.63 10.34 82.29%
  QoQ % 39.56% 83.23% -72.31% 30.23% 40.70% 89.85% -
  Horiz. % 246.32% 176.50% 96.32% 347.87% 267.12% 189.85% 100.00%
EPS 3.77 2.68 1.50 6.06 4.85 3.65 1.91 57.29%
  QoQ % 40.67% 78.67% -75.25% 24.95% 32.88% 91.10% -
  Horiz. % 197.38% 140.31% 78.53% 317.28% 253.93% 191.10% 100.00%
DPS 3.30 2.30 1.30 5.20 4.10 3.10 1.60 61.96%
  QoQ % 43.48% 76.92% -75.00% 26.83% 32.26% 93.75% -
  Horiz. % 206.25% 143.75% 81.25% 325.00% 256.25% 193.75% 100.00%
NAPS 0.3678 0.3590 0.3587 0.3520 0.3469 0.3500 0.3466 4.03%
  QoQ % 2.45% 0.08% 1.90% 1.47% -0.89% 0.98% -
  Horiz. % 106.12% 103.58% 103.49% 101.56% 100.09% 100.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,271,313
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 25.21 17.79 9.68 35.24 26.97 19.13 9.96 85.62%
  QoQ % 41.71% 83.78% -72.53% 30.66% 40.98% 92.07% -
  Horiz. % 253.11% 178.61% 97.19% 353.82% 270.78% 192.07% 100.00%
EPS 3.68 2.60 1.46 5.86 4.69 3.52 1.84 58.67%
  QoQ % 41.54% 78.08% -75.09% 24.95% 33.24% 91.30% -
  Horiz. % 200.00% 141.30% 79.35% 318.48% 254.89% 191.30% 100.00%
DPS 3.27 2.24 1.26 5.10 4.00 3.02 1.54 65.13%
  QoQ % 45.98% 77.78% -75.29% 27.50% 32.45% 96.10% -
  Horiz. % 212.34% 145.45% 81.82% 331.17% 259.74% 196.10% 100.00%
NAPS 0.3641 0.3499 0.3485 0.3449 0.3387 0.3411 0.3339 5.94%
  QoQ % 4.06% 0.40% 1.04% 1.83% -0.70% 2.16% -
  Horiz. % 109.04% 104.79% 104.37% 103.29% 101.44% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.2400 1.7000 1.8200 1.6000 1.5700 1.5000 2.2800 -
P/RPS 4.87 9.31 18.27 4.45 5.68 7.64 22.06 -63.44%
  QoQ % -47.69% -49.04% 310.56% -21.65% -25.65% -65.37% -
  Horiz. % 22.08% 42.20% 82.82% 20.17% 25.75% 34.63% 100.00%
P/EPS 33.38 63.61 121.20 26.75 32.68 41.49 119.43 -57.22%
  QoQ % -47.52% -47.52% 353.08% -18.15% -21.23% -65.26% -
  Horiz. % 27.95% 53.26% 101.48% 22.40% 27.36% 34.74% 100.00%
EY 3.00 1.57 0.83 3.74 3.06 2.41 0.84 133.47%
  QoQ % 91.08% 89.16% -77.81% 22.22% 26.97% 186.90% -
  Horiz. % 357.14% 186.90% 98.81% 445.24% 364.29% 286.90% 100.00%
DY 2.66 1.35 0.71 3.25 2.61 2.07 0.70 143.32%
  QoQ % 97.04% 90.14% -78.15% 24.52% 26.09% 195.71% -
  Horiz. % 380.00% 192.86% 101.43% 464.29% 372.86% 295.71% 100.00%
P/NAPS 3.37 4.74 5.07 4.55 4.53 4.29 6.58 -35.96%
  QoQ % -28.90% -6.51% 11.43% 0.44% 5.59% -34.80% -
  Horiz. % 51.22% 72.04% 77.05% 69.15% 68.84% 65.20% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 -
Price 1.4400 1.6400 1.9500 1.5900 1.3200 1.6100 1.7100 -
P/RPS 5.65 8.98 19.58 4.42 4.78 8.20 16.54 -51.10%
  QoQ % -37.08% -54.14% 342.99% -7.53% -41.71% -50.42% -
  Horiz. % 34.16% 54.29% 118.38% 26.72% 28.90% 49.58% 100.00%
P/EPS 38.77 61.36 129.86 26.58 27.48 44.54 89.58 -42.75%
  QoQ % -36.82% -52.75% 388.56% -3.28% -38.30% -50.28% -
  Horiz. % 43.28% 68.50% 144.97% 29.67% 30.68% 49.72% 100.00%
EY 2.58 1.63 0.77 3.76 3.64 2.25 1.12 74.33%
  QoQ % 58.28% 111.69% -79.52% 3.30% 61.78% 100.89% -
  Horiz. % 230.36% 145.54% 68.75% 335.71% 325.00% 200.89% 100.00%
DY 2.29 1.40 0.67 3.27 3.11 1.93 0.94 80.95%
  QoQ % 63.57% 108.96% -79.51% 5.14% 61.14% 105.32% -
  Horiz. % 243.62% 148.94% 71.28% 347.87% 330.85% 205.32% 100.00%
P/NAPS 3.92 4.57 5.44 4.52 3.81 4.60 4.93 -14.16%
  QoQ % -14.22% -15.99% 20.35% 18.64% -17.17% -6.69% -
  Horiz. % 79.51% 92.70% 110.34% 91.68% 77.28% 93.31% 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
 
 

353  393  600  1047 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.135-0.045 
 IRIS 0.31+0.03 
 INIX 0.265-0.02 
 DOLPHIN-WB 0.03+0.025 
 MTRONIC 0.0850.00 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.265+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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS