Highlights

[INARI] QoQ 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 -     -19.59%    YoY -     7.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 300,147 325,721 301,162 325,827 375,964 373,089 345,650 -8.96%
  QoQ % -7.85% 8.15% -7.57% -13.34% 0.77% 7.94% -
  Horiz. % 86.84% 94.23% 87.13% 94.27% 108.77% 107.94% 100.00%
PBT 59,476 64,898 81,401 62,486 77,903 73,668 72,223 -12.11%
  QoQ % -8.35% -20.27% 30.27% -19.79% 5.75% 2.00% -
  Horiz. % 82.35% 89.86% 112.71% 86.52% 107.86% 102.00% 100.00%
Tax -4,321 -4,780 -14,539 -6,981 -8,835 -4,973 -6,168 -21.07%
  QoQ % 9.60% 67.12% -108.27% 20.98% -77.66% 19.37% -
  Horiz. % 70.06% 77.50% 235.72% 113.18% 143.24% 80.63% 100.00%
NP 55,155 60,118 66,862 55,505 69,068 68,695 66,055 -11.30%
  QoQ % -8.26% -10.09% 20.46% -19.64% 0.54% 4.00% -
  Horiz. % 83.50% 91.01% 101.22% 84.03% 104.56% 104.00% 100.00%
NP to SH 55,086 60,155 57,103 55,174 68,613 68,376 65,624 -10.99%
  QoQ % -8.43% 5.34% 3.50% -19.59% 0.35% 4.19% -
  Horiz. % 83.94% 91.67% 87.02% 84.08% 104.55% 104.19% 100.00%
Tax Rate 7.27 % 7.37 % 17.86 % 11.17 % 11.34 % 6.75 % 8.54 % -10.15%
  QoQ % -1.36% -58.73% 59.89% -1.50% 68.00% -20.96% -
  Horiz. % 85.13% 86.30% 209.13% 130.80% 132.79% 79.04% 100.00%
Total Cost 244,992 265,603 234,300 270,322 306,896 304,394 279,595 -8.41%
  QoQ % -7.76% 13.36% -13.33% -11.92% 0.82% 8.87% -
  Horiz. % 87.62% 95.00% 83.80% 96.68% 109.76% 108.87% 100.00%
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 17.94%
  QoQ % 2.16% 1.72% 4.57% 4.93% 7.78% 4.29% -
  Horiz. % 128.17% 125.46% 123.34% 117.96% 112.41% 104.29% 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 47,818 50,418 63,517 33,516 50,840 46,118 55,512 -9.44%
  QoQ % -5.16% -20.62% 89.51% -34.07% 10.24% -16.92% -
  Horiz. % 86.14% 90.82% 114.42% 60.38% 91.58% 83.08% 100.00%
Div Payout % 86.81 % 83.81 % 111.23 % 60.75 % 74.10 % 67.45 % 84.59 % 1.74%
  QoQ % 3.58% -24.65% 83.09% -18.02% 9.86% -20.26% -
  Horiz. % 102.62% 99.08% 131.49% 71.82% 87.60% 79.74% 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 1,026,872 978,584 907,937 870,558 17.94%
  QoQ % 2.16% 1.72% 4.57% 4.93% 7.78% 4.29% -
  Horiz. % 128.17% 125.46% 123.34% 117.96% 112.41% 104.29% 100.00%
NOSH 3,187,933 3,151,139 3,175,857 2,094,803 2,033,633 2,005,161 1,982,598 37.13%
  QoQ % 1.17% -0.78% 51.61% 3.01% 1.42% 1.14% -
  Horiz. % 160.80% 158.94% 160.19% 105.66% 102.57% 101.14% 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 18.38 % 18.46 % 22.20 % 17.04 % 18.37 % 18.41 % 19.11 % -2.56%
  QoQ % -0.43% -16.85% 30.28% -7.24% -0.22% -3.66% -
  Horiz. % 96.18% 96.60% 116.17% 89.17% 96.13% 96.34% 100.00%
ROE 4.94 % 5.51 % 5.32 % 5.37 % 7.01 % 7.53 % 7.54 % -24.51%
  QoQ % -10.34% 3.57% -0.93% -23.40% -6.91% -0.13% -
  Horiz. % 65.52% 73.08% 70.56% 71.22% 92.97% 99.87% 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 9.42 10.34 9.48 15.55 18.49 18.61 17.43 -33.58%
  QoQ % -8.90% 9.07% -39.04% -15.90% -0.64% 6.77% -
  Horiz. % 54.04% 59.32% 54.39% 89.21% 106.08% 106.77% 100.00%
EPS 1.73 1.91 1.80 2.63 3.37 3.41 3.31 -35.04%
  QoQ % -9.42% 6.11% -31.56% -21.96% -1.17% 3.02% -
  Horiz. % 52.27% 57.70% 54.38% 79.46% 101.81% 103.02% 100.00%
DPS 1.50 1.60 2.00 1.60 2.50 2.30 2.80 -33.96%
  QoQ % -6.25% -20.00% 25.00% -36.00% 8.70% -17.86% -
  Horiz. % 53.57% 57.14% 71.43% 57.14% 89.29% 82.14% 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 - 3,685,273
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.14 8.84 8.17 8.84 10.20 10.12 9.38 -9.00%
  QoQ % -7.92% 8.20% -7.58% -13.33% 0.79% 7.89% -
  Horiz. % 86.78% 94.24% 87.10% 94.24% 108.74% 107.89% 100.00%
EPS 1.49 1.63 1.55 1.50 1.86 1.86 1.78 -11.15%
  QoQ % -8.59% 5.16% 3.33% -19.35% 0.00% 4.49% -
  Horiz. % 83.71% 91.57% 87.08% 84.27% 104.49% 104.49% 100.00%
DPS 1.30 1.37 1.72 0.91 1.38 1.25 1.51 -9.48%
  QoQ % -5.11% -20.35% 89.01% -34.06% 10.40% -17.22% -
  Horiz. % 86.09% 90.73% 113.91% 60.26% 91.39% 82.78% 100.00%
NAPS 0.3028 0.2964 0.2914 0.2786 0.2655 0.2464 0.2362 17.96%
  QoQ % 2.16% 1.72% 4.59% 4.93% 7.75% 4.32% -
  Horiz. % 128.20% 125.49% 123.37% 117.95% 112.40% 104.32% 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 15.93 22.06 23.83 17.68 18.39 13.65 12.10 20.06%
  QoQ % -27.79% -7.43% 34.79% -3.86% 34.73% 12.81% -
  Horiz. % 131.65% 182.31% 196.94% 146.12% 151.98% 112.81% 100.00%
P/EPS 86.81 119.43 125.69 104.41 100.77 74.49 63.75 22.79%
  QoQ % -27.31% -4.98% 20.38% 3.61% 35.28% 16.85% -
  Horiz. % 136.17% 187.34% 197.16% 163.78% 158.07% 116.85% 100.00%
EY 1.15 0.84 0.80 0.96 0.99 1.34 1.57 -18.70%
  QoQ % 36.90% 5.00% -16.67% -3.03% -26.12% -14.65% -
  Horiz. % 73.25% 53.50% 50.96% 61.15% 63.06% 85.35% 100.00%
DY 1.00 0.70 0.88 0.58 0.74 0.91 1.33 -17.27%
  QoQ % 42.86% -20.45% 51.72% -21.62% -18.68% -31.58% -
  Horiz. % 75.19% 52.63% 66.17% 43.61% 55.64% 68.42% 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 17.10 16.54 24.99 13.89 18.66 15.21 14.34 12.42%
  QoQ % 3.39% -33.81% 79.91% -25.56% 22.68% 6.07% -
  Horiz. % 119.25% 115.34% 174.27% 96.86% 130.13% 106.07% 100.00%
P/EPS 93.17 89.58 131.81 82.01 102.26 82.99 75.53 14.98%
  QoQ % 4.01% -32.04% 60.72% -19.80% 23.22% 9.88% -
  Horiz. % 123.35% 118.60% 174.51% 108.58% 135.39% 109.88% 100.00%
EY 1.07 1.12 0.76 1.22 0.98 1.20 1.32 -13.03%
  QoQ % -4.46% 47.37% -37.70% 24.49% -18.33% -9.09% -
  Horiz. % 81.06% 84.85% 57.58% 92.42% 74.24% 90.91% 100.00%
DY 0.93 0.94 0.84 0.74 0.72 0.81 1.12 -11.63%
  QoQ % -1.06% 11.90% 13.51% 2.78% -11.11% -27.68% -
  Horiz. % 83.04% 83.93% 75.00% 66.07% 64.29% 72.32% 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.
 


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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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