Highlights

[INARI] QoQ 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 -     5.34%    YoY -     -12.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 270,670 256,322 300,147 325,721 301,162 325,827 375,964 -19.72%
  QoQ % 5.60% -14.60% -7.85% 8.15% -7.57% -13.34% -
  Horiz. % 71.99% 68.18% 79.83% 86.64% 80.10% 86.66% 100.00%
PBT 49,261 42,570 59,476 64,898 81,401 62,486 77,903 -26.39%
  QoQ % 15.72% -28.42% -8.35% -20.27% 30.27% -19.79% -
  Horiz. % 63.23% 54.64% 76.35% 83.31% 104.49% 80.21% 100.00%
Tax -10,934 -3,823 -4,321 -4,780 -14,539 -6,981 -8,835 15.31%
  QoQ % -186.01% 11.53% 9.60% 67.12% -108.27% 20.98% -
  Horiz. % 123.76% 43.27% 48.91% 54.10% 164.56% 79.02% 100.00%
NP 38,327 38,747 55,155 60,118 66,862 55,505 69,068 -32.54%
  QoQ % -1.08% -29.75% -8.26% -10.09% 20.46% -19.64% -
  Horiz. % 55.49% 56.10% 79.86% 87.04% 96.81% 80.36% 100.00%
NP to SH 38,294 38,188 55,086 60,155 57,103 55,174 68,613 -32.28%
  QoQ % 0.28% -30.68% -8.43% 5.34% 3.50% -19.59% -
  Horiz. % 55.81% 55.66% 80.29% 87.67% 83.22% 80.41% 100.00%
Tax Rate 22.20 % 8.98 % 7.27 % 7.37 % 17.86 % 11.17 % 11.34 % 56.69%
  QoQ % 147.22% 23.52% -1.36% -58.73% 59.89% -1.50% -
  Horiz. % 195.77% 79.19% 64.11% 64.99% 157.50% 98.50% 100.00%
Total Cost 232,343 217,575 244,992 265,603 234,300 270,322 306,896 -16.98%
  QoQ % 6.79% -11.19% -7.76% 13.36% -13.33% -11.92% -
  Horiz. % 75.71% 70.90% 79.83% 86.54% 76.35% 88.08% 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 35,257 31,935 47,818 50,418 63,517 33,516 50,840 -21.70%
  QoQ % 10.40% -33.22% -5.16% -20.62% 89.51% -34.07% -
  Horiz. % 69.35% 62.82% 94.06% 99.17% 124.93% 65.93% 100.00%
Div Payout % 92.07 % 83.63 % 86.81 % 83.81 % 111.23 % 60.75 % 74.10 % 15.62%
  QoQ % 10.09% -3.66% 3.58% -24.65% 83.09% -18.02% -
  Horiz. % 124.25% 112.86% 117.15% 113.10% 150.11% 81.98% 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 14.16 % 15.12 % 18.38 % 18.46 % 22.20 % 17.04 % 18.37 % -15.97%
  QoQ % -6.35% -17.74% -0.43% -16.85% 30.28% -7.24% -
  Horiz. % 77.08% 82.31% 100.05% 100.49% 120.85% 92.76% 100.00%
ROE 3.39 % 3.45 % 4.94 % 5.51 % 5.32 % 5.37 % 7.01 % -38.47%
  QoQ % -1.74% -30.16% -10.34% 3.57% -0.93% -23.40% -
  Horiz. % 48.36% 49.22% 70.47% 78.60% 75.89% 76.60% 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 8.44 8.03 9.42 10.34 9.48 15.55 18.49 -40.80%
  QoQ % 5.11% -14.76% -8.90% 9.07% -39.04% -15.90% -
  Horiz. % 45.65% 43.43% 50.95% 55.92% 51.27% 84.10% 100.00%
EPS 1.19 1.20 1.73 1.91 1.80 2.63 3.37 -50.14%
  QoQ % -0.83% -30.64% -9.42% 6.11% -31.56% -21.96% -
  Horiz. % 35.31% 35.61% 51.34% 56.68% 53.41% 78.04% 100.00%
DPS 1.10 1.00 1.50 1.60 2.00 1.60 2.50 -42.24%
  QoQ % 10.00% -33.33% -6.25% -20.00% 25.00% -36.00% -
  Horiz. % 44.00% 40.00% 60.00% 64.00% 80.00% 64.00% 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 - 3,277,938
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.26 7.82 9.16 9.94 9.19 9.94 11.47 -19.71%
  QoQ % 5.63% -14.63% -7.85% 8.16% -7.55% -13.34% -
  Horiz. % 72.01% 68.18% 79.86% 86.66% 80.12% 86.66% 100.00%
EPS 1.17 1.17 1.68 1.84 1.74 1.68 2.09 -32.15%
  QoQ % 0.00% -30.36% -8.70% 5.75% 3.57% -19.62% -
  Horiz. % 55.98% 55.98% 80.38% 88.04% 83.25% 80.38% 100.00%
DPS 1.08 0.97 1.46 1.54 1.94 1.02 1.55 -21.46%
  QoQ % 11.34% -33.56% -5.19% -20.62% 90.20% -34.19% -
  Horiz. % 69.68% 62.58% 94.19% 99.35% 125.16% 65.81% 100.00%
NAPS 0.3442 0.3380 0.3404 0.3332 0.3276 0.3133 0.2985 9.99%
  QoQ % 1.83% -0.71% 2.16% 1.71% 4.56% 4.96% -
  Horiz. % 115.31% 113.23% 114.04% 111.62% 109.75% 104.96% 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 18.95 19.56 15.93 22.06 23.83 17.68 18.39 2.03%
  QoQ % -3.12% 22.79% -27.79% -7.43% 34.79% -3.86% -
  Horiz. % 103.05% 106.36% 86.62% 119.96% 129.58% 96.14% 100.00%
P/EPS 133.92 131.30 86.81 119.43 125.69 104.41 100.77 20.94%
  QoQ % 2.00% 51.25% -27.31% -4.98% 20.38% 3.61% -
  Horiz. % 132.90% 130.30% 86.15% 118.52% 124.73% 103.61% 100.00%
EY 0.75 0.76 1.15 0.84 0.80 0.96 0.99 -16.94%
  QoQ % -1.32% -33.91% 36.90% 5.00% -16.67% -3.03% -
  Horiz. % 75.76% 76.77% 116.16% 84.85% 80.81% 96.97% 100.00%
DY 0.69 0.64 1.00 0.70 0.88 0.58 0.74 -4.57%
  QoQ % 7.81% -36.00% 42.86% -20.45% 51.72% -21.62% -
  Horiz. % 93.24% 86.49% 135.14% 94.59% 118.92% 78.38% 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 18.83 16.45 17.10 16.54 24.99 13.89 18.66 0.61%
  QoQ % 14.47% -3.80% 3.39% -33.81% 79.91% -25.56% -
  Horiz. % 100.91% 88.16% 91.64% 88.64% 133.92% 74.44% 100.00%
P/EPS 133.09 110.39 93.17 89.58 131.81 82.01 102.26 19.26%
  QoQ % 20.56% 18.48% 4.01% -32.04% 60.72% -19.80% -
  Horiz. % 130.15% 107.95% 91.11% 87.60% 128.90% 80.20% 100.00%
EY 0.75 0.91 1.07 1.12 0.76 1.22 0.98 -16.37%
  QoQ % -17.58% -14.95% -4.46% 47.37% -37.70% 24.49% -
  Horiz. % 76.53% 92.86% 109.18% 114.29% 77.55% 124.49% 100.00%
DY 0.69 0.76 0.93 0.94 0.84 0.74 0.72 -2.81%
  QoQ % -9.21% -18.28% -1.06% 11.90% 13.51% 2.78% -
  Horiz. % 95.83% 105.56% 129.17% 130.56% 116.67% 102.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS