Highlights

[INARI] QoQ Quarter Result on 2019-03-31 [#3]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -30.68%    YoY -     -30.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 316,607 270,670 256,322 300,147 325,721 301,162 325,827 -1.89%
  QoQ % 16.97% 5.60% -14.60% -7.85% 8.15% -7.57% -
  Horiz. % 97.17% 83.07% 78.67% 92.12% 99.97% 92.43% 100.00%
PBT 54,889 49,261 42,570 59,476 64,898 81,401 62,486 -8.27%
  QoQ % 11.42% 15.72% -28.42% -8.35% -20.27% 30.27% -
  Horiz. % 87.84% 78.84% 68.13% 95.18% 103.86% 130.27% 100.00%
Tax -7,145 -10,934 -3,823 -4,321 -4,780 -14,539 -6,981 1.56%
  QoQ % 34.65% -186.01% 11.53% 9.60% 67.12% -108.27% -
  Horiz. % 102.35% 156.63% 54.76% 61.90% 68.47% 208.27% 100.00%
NP 47,744 38,327 38,747 55,155 60,118 66,862 55,505 -9.55%
  QoQ % 24.57% -1.08% -29.75% -8.26% -10.09% 20.46% -
  Horiz. % 86.02% 69.05% 69.81% 99.37% 108.31% 120.46% 100.00%
NP to SH 47,730 38,294 38,188 55,086 60,155 57,103 55,174 -9.20%
  QoQ % 24.64% 0.28% -30.68% -8.43% 5.34% 3.50% -
  Horiz. % 86.51% 69.41% 69.21% 99.84% 109.03% 103.50% 100.00%
Tax Rate 13.02 % 22.20 % 8.98 % 7.27 % 7.37 % 17.86 % 11.17 % 10.75%
  QoQ % -41.35% 147.22% 23.52% -1.36% -58.73% 59.89% -
  Horiz. % 116.56% 198.75% 80.39% 65.09% 65.98% 159.89% 100.00%
Total Cost 268,863 232,343 217,575 244,992 265,603 234,300 270,322 -0.36%
  QoQ % 15.72% 6.79% -11.19% -7.76% 13.36% -13.33% -
  Horiz. % 99.46% 85.95% 80.49% 90.63% 98.25% 86.67% 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 35,257 31,935 47,818 50,418 63,517 33,516 14.96%
  QoQ % 17.20% 10.40% -33.22% -5.16% -20.62% 89.51% -
  Horiz. % 123.28% 105.19% 95.28% 142.67% 150.43% 189.51% 100.00%
Div Payout % 86.57 % 92.07 % 83.63 % 86.81 % 83.81 % 111.23 % 60.75 % 26.61%
  QoQ % -5.97% 10.09% -3.66% 3.58% -24.65% 83.09% -
  Horiz. % 142.50% 151.56% 137.66% 142.90% 137.96% 183.09% 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 % 14.16 % 15.12 % 18.38 % 18.46 % 22.20 % 17.04 % -7.82%
  QoQ % 6.50% -6.35% -17.74% -0.43% -16.85% 30.28% -
  Horiz. % 88.50% 83.10% 88.73% 107.86% 108.33% 130.28% 100.00%
ROE 4.19 % 3.39 % 3.45 % 4.94 % 5.51 % 5.32 % 5.37 % -15.23%
  QoQ % 23.60% -1.74% -30.16% -10.34% 3.57% -0.93% -
  Horiz. % 78.03% 63.13% 64.25% 91.99% 102.61% 99.07% 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 8.44 8.03 9.42 10.34 9.48 15.55 -25.67%
  QoQ % 18.01% 5.11% -14.76% -8.90% 9.07% -39.04% -
  Horiz. % 64.05% 54.28% 51.64% 60.58% 66.50% 60.96% 100.00%
EPS 1.50 1.19 1.20 1.73 1.91 1.80 2.63 -31.20%
  QoQ % 26.05% -0.83% -30.64% -9.42% 6.11% -31.56% -
  Horiz. % 57.03% 45.25% 45.63% 65.78% 72.62% 68.44% 100.00%
DPS 1.30 1.10 1.00 1.50 1.60 2.00 1.60 -12.92%
  QoQ % 18.18% 10.00% -33.33% -6.25% -20.00% 25.00% -
  Horiz. % 81.25% 68.75% 62.50% 93.75% 100.00% 125.00% 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 - 3,190,429
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 8.48 8.03 9.41 10.21 9.44 10.21 -1.90%
  QoQ % 16.98% 5.60% -14.67% -7.84% 8.16% -7.54% -
  Horiz. % 97.16% 83.06% 78.65% 92.16% 100.00% 92.46% 100.00%
EPS 1.50 1.20 1.20 1.73 1.89 1.79 1.73 -9.06%
  QoQ % 25.00% 0.00% -30.64% -8.47% 5.59% 3.47% -
  Horiz. % 86.71% 69.36% 69.36% 100.00% 109.25% 103.47% 100.00%
DPS 1.30 1.11 1.00 1.50 1.58 1.99 1.05 15.29%
  QoQ % 17.12% 11.00% -33.33% -5.06% -20.60% 89.52% -
  Horiz. % 123.81% 105.71% 95.24% 142.86% 150.48% 189.52% 100.00%
NAPS 0.3574 0.3536 0.3472 0.3497 0.3423 0.3366 0.3219 7.22%
  QoQ % 1.07% 1.84% -0.71% 2.16% 1.69% 4.57% -
  Horiz. % 111.03% 109.85% 107.86% 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 18.95 19.56 15.93 22.06 23.83 17.68 2.21%
  QoQ % -3.59% -3.12% 22.79% -27.79% -7.43% 34.79% -
  Horiz. % 103.34% 107.18% 110.63% 90.10% 124.77% 134.79% 100.00%
P/EPS 121.20 133.92 131.30 86.81 119.43 125.69 104.41 10.44%
  QoQ % -9.50% 2.00% 51.25% -27.31% -4.98% 20.38% -
  Horiz. % 116.08% 128.26% 125.75% 83.14% 114.39% 120.38% 100.00%
EY 0.83 0.75 0.76 1.15 0.84 0.80 0.96 -9.24%
  QoQ % 10.67% -1.32% -33.91% 36.90% 5.00% -16.67% -
  Horiz. % 86.46% 78.12% 79.17% 119.79% 87.50% 83.33% 100.00%
DY 0.71 0.69 0.64 1.00 0.70 0.88 0.58 14.42%
  QoQ % 2.90% 7.81% -36.00% 42.86% -20.45% 51.72% -
  Horiz. % 122.41% 118.97% 110.34% 172.41% 120.69% 151.72% 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 18.83 16.45 17.10 16.54 24.99 13.89 25.69%
  QoQ % 3.98% 14.47% -3.80% 3.39% -33.81% 79.91% -
  Horiz. % 140.96% 135.57% 118.43% 123.11% 119.08% 179.91% 100.00%
P/EPS 129.86 133.09 110.39 93.17 89.58 131.81 82.01 35.82%
  QoQ % -2.43% 20.56% 18.48% 4.01% -32.04% 60.72% -
  Horiz. % 158.35% 162.29% 134.61% 113.61% 109.23% 160.72% 100.00%
EY 0.77 0.75 0.91 1.07 1.12 0.76 1.22 -26.40%
  QoQ % 2.67% -17.58% -14.95% -4.46% 47.37% -37.70% -
  Horiz. % 63.11% 61.48% 74.59% 87.70% 91.80% 62.30% 100.00%
DY 0.67 0.69 0.76 0.93 0.94 0.84 0.74 -6.40%
  QoQ % -2.90% -9.21% -18.28% -1.06% 11.90% 13.51% -
  Horiz. % 90.54% 93.24% 102.70% 125.68% 127.03% 113.51% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers