Highlights

[INARI] QoQ Cumulative 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 -     40.28%    YoY -     18.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 625,868 325,721 1,376,042 1,074,880 749,053 373,089 1,176,311 -34.26%
  QoQ % 92.15% -76.33% 28.02% 43.50% 100.77% -68.28% -
  Horiz. % 53.21% 27.69% 116.98% 91.38% 63.68% 31.72% 100.00%
PBT 124,374 64,898 295,458 214,057 151,571 73,668 240,828 -35.55%
  QoQ % 91.65% -78.03% 38.03% 41.23% 105.75% -69.41% -
  Horiz. % 51.64% 26.95% 122.68% 88.88% 62.94% 30.59% 100.00%
Tax -9,101 -4,780 -35,328 -20,789 -13,808 -4,973 -12,105 -17.27%
  QoQ % -90.40% 86.47% -69.94% -50.56% -177.66% 58.92% -
  Horiz. % 75.18% 39.49% 291.85% 171.74% 114.07% 41.08% 100.00%
NP 115,273 60,118 260,130 193,268 137,763 68,695 228,723 -36.59%
  QoQ % 91.74% -76.89% 34.60% 40.29% 100.54% -69.97% -
  Horiz. % 50.40% 26.28% 113.73% 84.50% 60.23% 30.03% 100.00%
NP to SH 115,241 60,155 249,266 192,163 136,989 68,376 227,853 -36.44%
  QoQ % 91.57% -75.87% 29.72% 40.28% 100.35% -69.99% -
  Horiz. % 50.58% 26.40% 109.40% 84.34% 60.12% 30.01% 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 510,595 265,603 1,115,912 881,612 611,290 304,394 947,588 -33.71%
  QoQ % 92.24% -76.20% 26.58% 44.22% 100.82% -67.88% -
  Horiz. % 53.88% 28.03% 117.76% 93.04% 64.51% 32.12% 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 98,825 50,418 266,771 134,067 97,614 46,118 191,178 -35.51%
  QoQ % 96.01% -81.10% 98.98% 37.34% 111.66% -75.88% -
  Horiz. % 51.69% 26.37% 139.54% 70.13% 51.06% 24.12% 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 10.33 % 5.51 % 23.21 % 18.71 % 14.00 % 7.53 % 26.60 % -46.68%
  QoQ % 87.48% -76.26% 24.05% 33.64% 85.92% -71.69% -
  Horiz. % 38.83% 20.71% 87.26% 70.34% 52.63% 28.31% 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 19.63 10.34 43.33 51.31 36.83 18.61 60.30 -52.58%
  QoQ % 89.85% -76.14% -15.55% 39.32% 97.90% -69.14% -
  Horiz. % 32.55% 17.15% 71.86% 85.09% 61.08% 30.86% 100.00%
EPS 3.65 1.91 8.08 9.45 6.78 3.41 11.68 -53.85%
  QoQ % 91.10% -76.36% -14.50% 39.38% 98.83% -70.80% -
  Horiz. % 31.25% 16.35% 69.18% 80.91% 58.05% 29.20% 100.00%
DPS 3.10 1.60 8.40 6.40 4.80 2.30 9.80 -53.48%
  QoQ % 93.75% -80.95% 31.25% 33.33% 108.70% -76.53% -
  Horiz. % 31.63% 16.33% 85.71% 65.31% 48.98% 23.47% 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 - 3,190,429
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.62 10.21 43.13 33.69 23.48 11.69 36.87 -34.26%
  QoQ % 92.16% -76.33% 28.02% 43.48% 100.86% -68.29% -
  Horiz. % 53.21% 27.69% 116.98% 91.38% 63.68% 31.71% 100.00%
EPS 3.61 1.89 7.81 6.02 4.29 2.14 7.14 -36.46%
  QoQ % 91.01% -75.80% 29.73% 40.33% 100.47% -70.03% -
  Horiz. % 50.56% 26.47% 109.38% 84.31% 60.08% 29.97% 100.00%
DPS 3.10 1.58 8.36 4.20 3.06 1.45 5.99 -35.46%
  QoQ % 96.20% -81.10% 99.05% 37.25% 111.03% -75.79% -
  Horiz. % 51.75% 26.38% 139.57% 70.12% 51.09% 24.21% 100.00%
NAPS 0.3497 0.3423 0.3366 0.3219 0.3067 0.2846 0.2685 19.20%
  QoQ % 2.16% 1.69% 4.57% 4.96% 7.77% 6.00% -
  Horiz. % 130.24% 127.49% 125.36% 119.89% 114.23% 106.00% 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 7.64 22.06 5.22 5.36 9.23 13.65 3.50 68.03%
  QoQ % -65.37% 322.61% -2.61% -41.93% -32.38% 290.00% -
  Horiz. % 218.29% 630.29% 149.14% 153.14% 263.71% 390.00% 100.00%
P/EPS 41.49 119.43 28.79 29.98 50.47 74.49 18.07 73.78%
  QoQ % -65.26% 314.83% -3.97% -40.60% -32.25% 312.23% -
  Horiz. % 229.61% 660.93% 159.32% 165.91% 279.30% 412.23% 100.00%
EY 2.41 0.84 3.47 3.34 1.98 1.34 5.54 -42.50%
  QoQ % 186.90% -75.79% 3.89% 68.69% 47.76% -75.81% -
  Horiz. % 43.50% 15.16% 62.64% 60.29% 35.74% 24.19% 100.00%
DY 2.07 0.70 3.72 2.33 1.41 0.91 4.64 -41.53%
  QoQ % 195.71% -81.18% 59.66% 65.25% 54.95% -80.39% -
  Horiz. % 44.61% 15.09% 80.17% 50.22% 30.39% 19.61% 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 8.20 16.54 5.47 4.21 9.37 15.21 4.15 57.27%
  QoQ % -50.42% 202.38% 29.93% -55.07% -38.40% 266.51% -
  Horiz. % 197.59% 398.55% 131.81% 101.45% 225.78% 366.51% 100.00%
P/EPS 44.54 89.58 30.20 23.55 51.22 82.99 21.40 62.80%
  QoQ % -50.28% 196.62% 28.24% -54.02% -38.28% 287.80% -
  Horiz. % 208.13% 418.60% 141.12% 110.05% 239.35% 387.80% 100.00%
EY 2.25 1.12 3.31 4.25 1.95 1.20 4.67 -38.46%
  QoQ % 100.89% -66.16% -22.12% 117.95% 62.50% -74.30% -
  Horiz. % 48.18% 23.98% 70.88% 91.01% 41.76% 25.70% 100.00%
DY 1.93 0.94 3.54 2.96 1.39 0.81 3.92 -37.57%
  QoQ % 105.32% -73.45% 19.59% 112.95% 71.60% -79.34% -
  Horiz. % 49.23% 23.98% 90.31% 75.51% 35.46% 20.66% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers