Highlights

[INARI] QoQ TTM 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 -     -8.93%    YoY -     -23.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,152,860 1,183,352 1,252,857 1,328,674 1,376,042 1,420,530 1,368,736 -10.84%
  QoQ % -2.58% -5.55% -5.71% -3.44% -3.13% 3.78% -
  Horiz. % 84.23% 86.46% 91.53% 97.07% 100.53% 103.78% 100.00%
PBT 216,205 248,345 268,261 286,688 295,458 286,280 278,071 -15.48%
  QoQ % -12.94% -7.42% -6.43% -2.97% 3.21% 2.95% -
  Horiz. % 77.75% 89.31% 96.47% 103.10% 106.25% 102.95% 100.00%
Tax -23,858 -27,463 -30,621 -35,135 -35,328 -26,957 -22,091 5.28%
  QoQ % 13.13% 10.31% 12.85% 0.55% -31.05% -22.03% -
  Horiz. % 108.00% 124.32% 138.61% 159.05% 159.92% 122.03% 100.00%
NP 192,347 220,882 237,640 251,553 260,130 259,323 255,980 -17.39%
  QoQ % -12.92% -7.05% -5.53% -3.30% 0.31% 1.31% -
  Horiz. % 75.14% 86.29% 92.84% 98.27% 101.62% 101.31% 100.00%
NP to SH 191,723 210,532 227,518 241,045 249,266 257,787 253,791 -17.10%
  QoQ % -8.93% -7.47% -5.61% -3.30% -3.31% 1.57% -
  Horiz. % 75.54% 82.95% 89.65% 94.98% 98.22% 101.57% 100.00%
Tax Rate 11.03 % 11.06 % 11.41 % 12.26 % 11.96 % 9.42 % 7.94 % 24.58%
  QoQ % -0.27% -3.07% -6.93% 2.51% 26.96% 18.64% -
  Horiz. % 138.92% 139.29% 143.70% 154.41% 150.63% 118.64% 100.00%
Total Cost 960,513 962,470 1,015,217 1,077,121 1,115,912 1,161,207 1,112,756 -9.37%
  QoQ % -0.20% -5.20% -5.75% -3.48% -3.90% 4.35% -
  Horiz. % 86.32% 86.49% 91.23% 96.80% 100.28% 104.35% 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 165,431 193,690 195,271 198,293 193,993 185,989 195,446 -10.55%
  QoQ % -14.59% -0.81% -1.52% 2.22% 4.30% -4.84% -
  Horiz. % 84.64% 99.10% 99.91% 101.46% 99.26% 95.16% 100.00%
Div Payout % 86.29 % 92.00 % 85.83 % 82.26 % 77.83 % 72.15 % 77.01 % 7.90%
  QoQ % -6.21% 7.19% 4.34% 5.69% 7.87% -6.31% -
  Horiz. % 112.05% 119.47% 111.45% 106.82% 101.06% 93.69% 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 16.68 % 18.67 % 18.97 % 18.93 % 18.90 % 18.26 % 18.70 % -7.36%
  QoQ % -10.66% -1.58% 0.21% 0.16% 3.50% -2.35% -
  Horiz. % 89.20% 99.84% 101.44% 101.23% 101.07% 97.65% 100.00%
ROE 16.99 % 19.00 % 20.39 % 22.07 % 23.21 % 25.10 % 25.93 % -24.62%
  QoQ % -10.58% -6.82% -7.61% -4.91% -7.53% -3.20% -
  Horiz. % 65.52% 73.27% 78.63% 85.11% 89.51% 96.80% 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 35.97 37.05 39.30 42.16 43.33 67.81 67.30 -34.22%
  QoQ % -2.91% -5.73% -6.78% -2.70% -36.10% 0.76% -
  Horiz. % 53.45% 55.05% 58.40% 62.64% 64.38% 100.76% 100.00%
EPS 5.98 6.59 7.14 7.65 7.85 12.31 12.48 -38.85%
  QoQ % -9.26% -7.70% -6.67% -2.55% -36.23% -1.36% -
  Horiz. % 47.92% 52.80% 57.21% 61.30% 62.90% 98.64% 100.00%
DPS 5.20 6.10 6.13 6.29 6.11 8.88 9.61 -33.67%
  QoQ % -14.75% -0.49% -2.54% 2.95% -31.19% -7.60% -
  Horiz. % 54.11% 63.48% 63.79% 65.45% 63.58% 92.40% 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 - 3,186,481
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 36.18 37.14 39.32 41.70 43.18 44.58 42.95 -10.83%
  QoQ % -2.58% -5.54% -5.71% -3.43% -3.14% 3.80% -
  Horiz. % 84.24% 86.47% 91.55% 97.09% 100.54% 103.80% 100.00%
EPS 6.02 6.61 7.14 7.56 7.82 8.09 7.96 -17.03%
  QoQ % -8.93% -7.42% -5.56% -3.32% -3.34% 1.63% -
  Horiz. % 75.63% 83.04% 89.70% 94.97% 98.24% 101.63% 100.00%
DPS 5.19 6.08 6.13 6.22 6.09 5.84 6.13 -10.53%
  QoQ % -14.64% -0.82% -1.45% 2.13% 4.28% -4.73% -
  Horiz. % 84.67% 99.18% 100.00% 101.47% 99.35% 95.27% 100.00%
NAPS 0.3541 0.3477 0.3502 0.3428 0.3370 0.3223 0.3071 9.99%
  QoQ % 1.84% -0.71% 2.16% 1.72% 4.56% 4.95% -
  Horiz. % 115.30% 113.22% 114.03% 111.62% 109.74% 104.95% 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 4.45 4.24 3.82 5.41 5.22 4.06 5.05 -8.11%
  QoQ % 4.95% 10.99% -29.39% 3.64% 28.57% -19.60% -
  Horiz. % 88.12% 83.96% 75.64% 107.13% 103.37% 80.40% 100.00%
P/EPS 26.75 23.82 21.02 29.81 28.79 22.35 27.24 -1.21%
  QoQ % 12.30% 13.32% -29.49% 3.54% 28.81% -17.95% -
  Horiz. % 98.20% 87.44% 77.17% 109.43% 105.69% 82.05% 100.00%
EY 3.74 4.20 4.76 3.36 3.47 4.47 3.67 1.27%
  QoQ % -10.95% -11.76% 41.67% -3.17% -22.37% 21.80% -
  Horiz. % 101.91% 114.44% 129.70% 91.55% 94.55% 121.80% 100.00%
DY 3.25 3.89 4.08 2.76 2.70 3.23 2.83 9.69%
  QoQ % -16.45% -4.66% 47.83% 2.22% -16.41% 14.13% -
  Horiz. % 114.84% 137.46% 144.17% 97.53% 95.41% 114.13% 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 4.42 3.56 4.10 4.06 5.47 3.19 5.13 -9.48%
  QoQ % 24.16% -13.17% 0.99% -25.78% 71.47% -37.82% -
  Horiz. % 86.16% 69.40% 79.92% 79.14% 106.63% 62.18% 100.00%
P/EPS 26.58 20.02 22.56 22.35 30.20 17.55 27.64 -2.58%
  QoQ % 32.77% -11.26% 0.94% -25.99% 72.08% -36.51% -
  Horiz. % 96.16% 72.43% 81.62% 80.86% 109.26% 63.49% 100.00%
EY 3.76 4.99 4.43 4.47 3.31 5.70 3.62 2.57%
  QoQ % -24.65% 12.64% -0.89% 35.05% -41.93% 57.46% -
  Horiz. % 103.87% 137.85% 122.38% 123.48% 91.44% 157.46% 100.00%
DY 3.27 4.62 3.80 3.68 2.58 4.11 2.79 11.20%
  QoQ % -29.22% 21.58% 3.26% 42.64% -37.23% 47.31% -
  Horiz. % 117.20% 165.59% 136.20% 131.90% 92.47% 147.31% 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.
 


 

220  305  514  1275 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.355+0.065 
 SEACERA 0.41-0.08 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 EKOVEST 0.84+0.025 
 HSI-C7J 0.10-0.025 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers