Highlights

[INARI] QoQ Cumulative Quarter Result on 2018-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 21-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     91.57%    YoY -     -15.88%
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 - 3,193,150
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 36.10 27.63 19.60 10.20 43.09 33.66 -55.68%
  QoQ % -72.52% 30.66% 40.97% 92.16% -76.33% 28.02% -
  Horiz. % 29.47% 107.25% 82.09% 58.23% 30.30% 128.02% 100.00%
EPS 1.49 6.00 4.80 3.61 1.88 7.81 6.02 -60.55%
  QoQ % -75.17% 25.00% 32.96% 92.02% -75.93% 29.73% -
  Horiz. % 24.75% 99.67% 79.73% 59.97% 31.23% 129.73% 100.00%
DPS 1.29 5.22 4.10 3.09 1.58 8.35 4.20 -54.44%
  QoQ % -75.29% 27.32% 32.69% 95.57% -81.08% 98.81% -
  Horiz. % 30.71% 124.29% 97.62% 73.57% 37.62% 198.81% 100.00%
NAPS 0.3571 0.3533 0.3469 0.3494 0.3420 0.3363 0.3216 7.22%
  QoQ % 1.08% 1.84% -0.72% 2.16% 1.69% 4.57% -
  Horiz. % 111.04% 109.86% 107.87% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers