Highlights

[INARI] QoQ Cumulative 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 -     -75.87%    YoY -     -12.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,152,860 882,190 625,868 325,721 1,376,042 1,074,880 749,053 33.41%
  QoQ % 30.68% 40.95% 92.15% -76.33% 28.02% 43.50% -
  Horiz. % 153.91% 117.77% 83.55% 43.48% 183.70% 143.50% 100.00%
PBT 216,205 166,944 124,374 64,898 295,458 214,057 151,571 26.80%
  QoQ % 29.51% 34.23% 91.65% -78.03% 38.03% 41.23% -
  Horiz. % 142.64% 110.14% 82.06% 42.82% 194.93% 141.23% 100.00%
Tax -23,858 -12,924 -9,101 -4,780 -35,328 -20,789 -13,808 44.14%
  QoQ % -84.60% -42.01% -90.40% 86.47% -69.94% -50.56% -
  Horiz. % 172.78% 93.60% 65.91% 34.62% 255.85% 150.56% 100.00%
NP 192,347 154,020 115,273 60,118 260,130 193,268 137,763 25.00%
  QoQ % 24.88% 33.61% 91.74% -76.89% 34.60% 40.29% -
  Horiz. % 139.62% 111.80% 83.67% 43.64% 188.82% 140.29% 100.00%
NP to SH 191,723 153,429 115,241 60,155 249,266 192,163 136,989 25.20%
  QoQ % 24.96% 33.14% 91.57% -75.87% 29.72% 40.28% -
  Horiz. % 139.96% 112.00% 84.12% 43.91% 181.96% 140.28% 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 960,513 728,170 510,595 265,603 1,115,912 881,612 611,290 35.27%
  QoQ % 31.91% 42.61% 92.24% -76.20% 26.58% 44.22% -
  Horiz. % 157.13% 119.12% 83.53% 43.45% 182.55% 144.22% 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 166,674 130,936 98,825 50,418 266,771 134,067 97,614 43.00%
  QoQ % 27.29% 32.49% 96.01% -81.10% 98.98% 37.34% -
  Horiz. % 170.75% 134.14% 101.24% 51.65% 273.29% 137.34% 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 % 13.85 % 10.33 % 5.51 % 23.21 % 18.71 % 14.00 % 13.81%
  QoQ % 22.67% 34.08% 87.48% -76.26% 24.05% 33.64% -
  Horiz. % 121.36% 98.93% 73.79% 39.36% 165.79% 133.64% 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 27.62 19.63 10.34 43.33 51.31 36.83 -1.57%
  QoQ % 30.23% 40.70% 89.85% -76.14% -15.55% 39.32% -
  Horiz. % 97.66% 74.99% 53.30% 28.07% 117.65% 139.32% 100.00%
EPS 6.06 4.85 3.65 1.91 8.08 9.45 6.78 -7.23%
  QoQ % 24.95% 32.88% 91.10% -76.36% -14.50% 39.38% -
  Horiz. % 89.38% 71.53% 53.83% 28.17% 119.17% 139.38% 100.00%
DPS 5.20 4.10 3.10 1.60 8.40 6.40 4.80 5.50%
  QoQ % 26.83% 32.26% 93.75% -80.95% 31.25% 33.33% -
  Horiz. % 108.33% 85.42% 64.58% 33.33% 175.00% 133.33% 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 26.92 19.10 9.94 42.00 32.80 22.86 33.40%
  QoQ % 30.68% 40.94% 92.15% -76.33% 28.05% 43.48% -
  Horiz. % 153.89% 117.76% 83.55% 43.48% 183.73% 143.48% 100.00%
EPS 5.85 4.68 3.52 1.84 7.61 5.86 4.18 25.20%
  QoQ % 25.00% 32.95% 91.30% -75.82% 29.86% 40.19% -
  Horiz. % 139.95% 111.96% 84.21% 44.02% 182.06% 140.19% 100.00%
DPS 5.09 4.00 3.02 1.54 8.14 4.09 2.98 43.03%
  QoQ % 27.25% 32.45% 96.10% -81.08% 99.02% 37.25% -
  Horiz. % 170.81% 134.23% 101.34% 51.68% 273.15% 137.25% 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 5.68 7.64 22.06 5.22 5.36 9.23 -38.60%
  QoQ % -21.65% -25.65% -65.37% 322.61% -2.61% -41.93% -
  Horiz. % 48.21% 61.54% 82.77% 239.00% 56.55% 58.07% 100.00%
P/EPS 26.75 32.68 41.49 119.43 28.79 29.98 50.47 -34.58%
  QoQ % -18.15% -21.23% -65.26% 314.83% -3.97% -40.60% -
  Horiz. % 53.00% 64.75% 82.21% 236.64% 57.04% 59.40% 100.00%
EY 3.74 3.06 2.41 0.84 3.47 3.34 1.98 52.98%
  QoQ % 22.22% 26.97% 186.90% -75.79% 3.89% 68.69% -
  Horiz. % 188.89% 154.55% 121.72% 42.42% 175.25% 168.69% 100.00%
DY 3.25 2.61 2.07 0.70 3.72 2.33 1.41 74.76%
  QoQ % 24.52% 26.09% 195.71% -81.18% 59.66% 65.25% -
  Horiz. % 230.50% 185.11% 146.81% 49.65% 263.83% 165.25% 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 4.78 8.20 16.54 5.47 4.21 9.37 -39.49%
  QoQ % -7.53% -41.71% -50.42% 202.38% 29.93% -55.07% -
  Horiz. % 47.17% 51.01% 87.51% 176.52% 58.38% 44.93% 100.00%
P/EPS 26.58 27.48 44.54 89.58 30.20 23.55 51.22 -35.50%
  QoQ % -3.28% -38.30% -50.28% 196.62% 28.24% -54.02% -
  Horiz. % 51.89% 53.65% 86.96% 174.89% 58.96% 45.98% 100.00%
EY 3.76 3.64 2.25 1.12 3.31 4.25 1.95 55.10%
  QoQ % 3.30% 61.78% 100.89% -66.16% -22.12% 117.95% -
  Horiz. % 192.82% 186.67% 115.38% 57.44% 169.74% 217.95% 100.00%
DY 3.27 3.11 1.93 0.94 3.54 2.96 1.39 77.16%
  QoQ % 5.14% 61.14% 105.32% -73.45% 19.59% 112.95% -
  Horiz. % 235.25% 223.74% 138.85% 67.63% 254.68% 212.95% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS