Highlights

[INARI] QoQ 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 -     0.28%    YoY -     -32.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 242,566 265,437 316,607 270,670 256,322 300,147 325,721 -17.83%
  QoQ % -8.62% -16.16% 16.97% 5.60% -14.60% -7.85% -
  Horiz. % 74.47% 81.49% 97.20% 83.10% 78.69% 92.15% 100.00%
PBT 40,757 42,652 54,889 49,261 42,570 59,476 64,898 -26.64%
  QoQ % -4.44% -22.29% 11.42% 15.72% -28.42% -8.35% -
  Horiz. % 62.80% 65.72% 84.58% 75.91% 65.60% 91.65% 100.00%
Tax -5,699 -5,156 -7,145 -10,934 -3,823 -4,321 -4,780 12.43%
  QoQ % -10.53% 27.84% 34.65% -186.01% 11.53% 9.60% -
  Horiz. % 119.23% 107.87% 149.48% 228.74% 79.98% 90.40% 100.00%
NP 35,058 37,496 47,744 38,327 38,747 55,155 60,118 -30.18%
  QoQ % -6.50% -21.46% 24.57% -1.08% -29.75% -8.26% -
  Horiz. % 58.32% 62.37% 79.42% 63.75% 64.45% 91.74% 100.00%
NP to SH 35,062 37,485 47,730 38,294 38,188 55,086 60,155 -30.20%
  QoQ % -6.46% -21.46% 24.64% 0.28% -30.68% -8.43% -
  Horiz. % 58.29% 62.31% 79.35% 63.66% 63.48% 91.57% 100.00%
Tax Rate 13.98 % 12.09 % 13.02 % 22.20 % 8.98 % 7.27 % 7.37 % 53.18%
  QoQ % 15.63% -7.14% -41.35% 147.22% 23.52% -1.36% -
  Horiz. % 189.69% 164.04% 176.66% 301.22% 121.85% 98.64% 100.00%
Total Cost 207,508 227,941 268,863 232,343 217,575 244,992 265,603 -15.16%
  QoQ % -8.96% -15.22% 15.72% 6.79% -11.19% -7.76% -
  Horiz. % 78.13% 85.82% 101.23% 87.48% 81.92% 92.24% 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 32,381 31,884 41,320 35,257 31,935 47,818 50,418 -25.54%
  QoQ % 1.56% -22.84% 17.20% 10.40% -33.22% -5.16% -
  Horiz. % 64.23% 63.24% 81.96% 69.93% 63.34% 94.84% 100.00%
Div Payout % 92.35 % 85.06 % 86.57 % 92.07 % 83.63 % 86.81 % 83.81 % 6.68%
  QoQ % 8.57% -1.74% -5.97% 10.09% -3.66% 3.58% -
  Horiz. % 110.19% 101.49% 103.29% 109.86% 99.79% 103.58% 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 14.45 % 14.13 % 15.08 % 14.16 % 15.12 % 18.38 % 18.46 % -15.05%
  QoQ % 2.26% -6.30% 6.50% -6.35% -17.74% -0.43% -
  Horiz. % 78.28% 76.54% 81.69% 76.71% 81.91% 99.57% 100.00%
ROE 2.94 % 3.27 % 4.19 % 3.39 % 3.45 % 4.94 % 5.51 % -34.19%
  QoQ % -10.09% -21.96% 23.60% -1.74% -30.16% -10.34% -
  Horiz. % 53.36% 59.35% 76.04% 61.52% 62.61% 89.66% 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 7.49 8.32 9.96 8.44 8.03 9.42 10.34 -19.33%
  QoQ % -9.98% -16.47% 18.01% 5.11% -14.76% -8.90% -
  Horiz. % 72.44% 80.46% 96.32% 81.62% 77.66% 91.10% 100.00%
EPS 1.08 1.18 1.50 1.19 1.20 1.73 1.91 -31.60%
  QoQ % -8.47% -21.33% 26.05% -0.83% -30.64% -9.42% -
  Horiz. % 56.54% 61.78% 78.53% 62.30% 62.83% 90.58% 100.00%
DPS 1.00 1.00 1.30 1.10 1.00 1.50 1.60 -26.88%
  QoQ % 0.00% -23.08% 18.18% 10.00% -33.33% -6.25% -
  Horiz. % 62.50% 62.50% 81.25% 68.75% 62.50% 93.75% 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 - 3,685,273
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.58 7.20 8.59 7.34 6.96 8.14 8.84 -17.85%
  QoQ % -8.61% -16.18% 17.03% 5.46% -14.50% -7.92% -
  Horiz. % 74.43% 81.45% 97.17% 83.03% 78.73% 92.08% 100.00%
EPS 0.95 1.02 1.30 1.04 1.04 1.49 1.63 -30.20%
  QoQ % -6.86% -21.54% 25.00% 0.00% -30.20% -8.59% -
  Horiz. % 58.28% 62.58% 79.75% 63.80% 63.80% 91.41% 100.00%
DPS 0.88 0.87 1.12 0.96 0.87 1.30 1.37 -25.53%
  QoQ % 1.15% -22.32% 16.67% 10.34% -33.08% -5.11% -
  Horiz. % 64.23% 63.50% 81.75% 70.07% 63.50% 94.89% 100.00%
NAPS 0.3232 0.3106 0.3094 0.3062 0.3006 0.3028 0.2964 5.93%
  QoQ % 4.06% 0.39% 1.05% 1.86% -0.73% 2.16% -
  Horiz. % 109.04% 104.79% 104.39% 103.31% 101.42% 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 16.55 20.42 18.27 18.95 19.56 15.93 22.06 -17.42%
  QoQ % -18.95% 11.77% -3.59% -3.12% 22.79% -27.79% -
  Horiz. % 75.02% 92.57% 82.82% 85.90% 88.67% 72.21% 100.00%
P/EPS 114.52 144.60 121.20 133.92 131.30 86.81 119.43 -2.76%
  QoQ % -20.80% 19.31% -9.50% 2.00% 51.25% -27.31% -
  Horiz. % 95.89% 121.08% 101.48% 112.13% 109.94% 72.69% 100.00%
EY 0.87 0.69 0.83 0.75 0.76 1.15 0.84 2.36%
  QoQ % 26.09% -16.87% 10.67% -1.32% -33.91% 36.90% -
  Horiz. % 103.57% 82.14% 98.81% 89.29% 90.48% 136.90% 100.00%
DY 0.81 0.59 0.71 0.69 0.64 1.00 0.70 10.21%
  QoQ % 37.29% -16.90% 2.90% 7.81% -36.00% 42.86% -
  Horiz. % 115.71% 84.29% 101.43% 98.57% 91.43% 142.86% 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 19.22 19.70 19.58 18.83 16.45 17.10 16.54 10.52%
  QoQ % -2.44% 0.61% 3.98% 14.47% -3.80% 3.39% -
  Horiz. % 116.20% 119.11% 118.38% 113.85% 99.46% 103.39% 100.00%
P/EPS 132.99 139.50 129.86 133.09 110.39 93.17 89.58 30.11%
  QoQ % -4.67% 7.42% -2.43% 20.56% 18.48% 4.01% -
  Horiz. % 148.46% 155.73% 144.97% 148.57% 123.23% 104.01% 100.00%
EY 0.75 0.72 0.77 0.75 0.91 1.07 1.12 -23.44%
  QoQ % 4.17% -6.49% 2.67% -17.58% -14.95% -4.46% -
  Horiz. % 66.96% 64.29% 68.75% 66.96% 81.25% 95.54% 100.00%
DY 0.69 0.61 0.67 0.69 0.76 0.93 0.94 -18.61%
  QoQ % 13.11% -8.96% -2.90% -9.21% -18.28% -1.06% -
  Horiz. % 73.40% 64.89% 71.28% 73.40% 80.85% 98.94% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS