Highlights

[INARI] QoQ TTM 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 -     -7.47%    YoY -     -18.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,109,036 1,143,746 1,152,860 1,183,352 1,252,857 1,328,674 1,376,042 -13.36%
  QoQ % -3.03% -0.79% -2.58% -5.55% -5.71% -3.44% -
  Horiz. % 80.60% 83.12% 83.78% 86.00% 91.05% 96.56% 100.00%
PBT 189,372 206,196 216,205 248,345 268,261 286,688 295,458 -25.60%
  QoQ % -8.16% -4.63% -12.94% -7.42% -6.43% -2.97% -
  Horiz. % 64.09% 69.79% 73.18% 84.05% 90.79% 97.03% 100.00%
Tax -27,058 -26,223 -23,858 -27,463 -30,621 -35,135 -35,328 -16.25%
  QoQ % -3.18% -9.91% 13.13% 10.31% 12.85% 0.55% -
  Horiz. % 76.59% 74.23% 67.53% 77.74% 86.68% 99.45% 100.00%
NP 162,314 179,973 192,347 220,882 237,640 251,553 260,130 -26.92%
  QoQ % -9.81% -6.43% -12.92% -7.05% -5.53% -3.30% -
  Horiz. % 62.40% 69.19% 73.94% 84.91% 91.35% 96.70% 100.00%
NP to SH 161,697 179,298 191,723 210,532 227,518 241,045 249,266 -25.00%
  QoQ % -9.82% -6.48% -8.93% -7.47% -5.61% -3.30% -
  Horiz. % 64.87% 71.93% 76.92% 84.46% 91.28% 96.70% 100.00%
Tax Rate 14.29 % 12.72 % 11.03 % 11.06 % 11.41 % 12.26 % 11.96 % 12.56%
  QoQ % 12.34% 15.32% -0.27% -3.07% -6.93% 2.51% -
  Horiz. % 119.48% 106.35% 92.22% 92.47% 95.40% 102.51% 100.00%
Total Cost 946,722 963,773 960,513 962,470 1,015,217 1,077,121 1,115,912 -10.36%
  QoQ % -1.77% 0.34% -0.20% -5.20% -5.75% -3.48% -
  Horiz. % 84.84% 86.37% 86.07% 86.25% 90.98% 96.52% 100.00%
Net Worth 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 4.34%
  QoQ % 0.40% 1.05% 1.84% -0.71% 2.16% 1.72% -
  Horiz. % 106.60% 106.18% 105.08% 103.18% 103.91% 101.72% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 140,399 156,333 165,431 193,690 195,271 198,293 193,993 -19.34%
  QoQ % -10.19% -5.50% -14.59% -0.81% -1.52% 2.22% -
  Horiz. % 72.37% 80.59% 85.28% 99.84% 100.66% 102.22% 100.00%
Div Payout % 86.83 % 87.19 % 86.29 % 92.00 % 85.83 % 82.26 % 77.83 % 7.55%
  QoQ % -0.41% 1.04% -6.21% 7.19% 4.34% 5.69% -
  Horiz. % 111.56% 112.03% 110.87% 118.21% 110.28% 105.69% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 4.34%
  QoQ % 0.40% 1.05% 1.84% -0.71% 2.16% 1.72% -
  Horiz. % 106.60% 106.18% 105.08% 103.18% 103.91% 101.72% 100.00%
NOSH 3,188,456 3,178,530 3,205,270 3,193,585 3,187,933 3,151,139 3,175,857 0.26%
  QoQ % 0.31% -0.83% 0.37% 0.18% 1.17% -0.78% -
  Horiz. % 100.40% 100.08% 100.93% 100.56% 100.38% 99.22% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.64 % 15.74 % 16.68 % 18.67 % 18.97 % 18.93 % 18.90 % -15.62%
  QoQ % -6.99% -5.64% -10.66% -1.58% 0.21% 0.16% -
  Horiz. % 77.46% 83.28% 88.25% 98.78% 100.37% 100.16% 100.00%
ROE 14.13 % 15.73 % 16.99 % 19.00 % 20.39 % 22.07 % 23.21 % -28.10%
  QoQ % -10.17% -7.42% -10.58% -6.82% -7.61% -4.91% -
  Horiz. % 60.88% 67.77% 73.20% 81.86% 87.85% 95.09% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.78 35.98 35.97 37.05 39.30 42.16 43.33 -13.60%
  QoQ % -3.34% 0.03% -2.91% -5.73% -6.78% -2.70% -
  Horiz. % 80.27% 83.04% 83.01% 85.51% 90.70% 97.30% 100.00%
EPS 5.07 5.64 5.98 6.59 7.14 7.65 7.85 -25.22%
  QoQ % -10.11% -5.69% -9.26% -7.70% -6.67% -2.55% -
  Horiz. % 64.59% 71.85% 76.18% 83.95% 90.96% 97.45% 100.00%
DPS 4.40 4.90 5.20 6.10 6.13 6.29 6.11 -19.61%
  QoQ % -10.20% -5.77% -14.75% -0.49% -2.54% 2.95% -
  Horiz. % 72.01% 80.20% 85.11% 99.84% 100.33% 102.95% 100.00%
NAPS 0.3590 0.3587 0.3520 0.3469 0.3500 0.3466 0.3381 4.07%
  QoQ % 0.08% 1.90% 1.47% -0.89% 0.98% 2.51% -
  Horiz. % 106.18% 106.09% 104.11% 102.60% 103.52% 102.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,288,746
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.72 34.78 35.05 35.98 38.10 40.40 41.84 -13.36%
  QoQ % -3.05% -0.77% -2.58% -5.56% -5.69% -3.44% -
  Horiz. % 80.59% 83.13% 83.77% 85.99% 91.06% 96.56% 100.00%
EPS 4.92 5.45 5.83 6.40 6.92 7.33 7.58 -24.98%
  QoQ % -9.72% -6.52% -8.91% -7.51% -5.59% -3.30% -
  Horiz. % 64.91% 71.90% 76.91% 84.43% 91.29% 96.70% 100.00%
DPS 4.27 4.75 5.03 5.89 5.94 6.03 5.90 -19.34%
  QoQ % -10.11% -5.57% -14.60% -0.84% -1.49% 2.20% -
  Horiz. % 72.37% 80.51% 85.25% 99.83% 100.68% 102.20% 100.00%
NAPS 0.3481 0.3467 0.3431 0.3369 0.3393 0.3321 0.3265 4.35%
  QoQ % 0.40% 1.05% 1.84% -0.71% 2.17% 1.72% -
  Horiz. % 106.62% 106.19% 105.08% 103.19% 103.92% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.7000 1.8200 1.6000 1.5700 1.5000 2.2800 2.2600 -
P/RPS 4.89 5.06 4.45 4.24 3.82 5.41 5.22 -4.25%
  QoQ % -3.36% 13.71% 4.95% 10.99% -29.39% 3.64% -
  Horiz. % 93.68% 96.93% 85.25% 81.23% 73.18% 103.64% 100.00%
P/EPS 33.52 32.26 26.75 23.82 21.02 29.81 28.79 10.64%
  QoQ % 3.91% 20.60% 12.30% 13.32% -29.49% 3.54% -
  Horiz. % 116.43% 112.05% 92.91% 82.74% 73.01% 103.54% 100.00%
EY 2.98 3.10 3.74 4.20 4.76 3.36 3.47 -9.63%
  QoQ % -3.87% -17.11% -10.95% -11.76% 41.67% -3.17% -
  Horiz. % 85.88% 89.34% 107.78% 121.04% 137.18% 96.83% 100.00%
DY 2.59 2.69 3.25 3.89 4.08 2.76 2.70 -2.73%
  QoQ % -3.72% -17.23% -16.45% -4.66% 47.83% 2.22% -
  Horiz. % 95.93% 99.63% 120.37% 144.07% 151.11% 102.22% 100.00%
P/NAPS 4.74 5.07 4.55 4.53 4.29 6.58 6.68 -20.40%
  QoQ % -6.51% 11.43% 0.44% 5.59% -34.80% -1.50% -
  Horiz. % 70.96% 75.90% 68.11% 67.81% 64.22% 98.50% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 -
Price 1.6400 1.9500 1.5900 1.3200 1.6100 1.7100 2.3700 -
P/RPS 4.71 5.42 4.42 3.56 4.10 4.06 5.47 -9.47%
  QoQ % -13.10% 22.62% 24.16% -13.17% 0.99% -25.78% -
  Horiz. % 86.11% 99.09% 80.80% 65.08% 74.95% 74.22% 100.00%
P/EPS 32.34 34.57 26.58 20.02 22.56 22.35 30.20 4.66%
  QoQ % -6.45% 30.06% 32.77% -11.26% 0.94% -25.99% -
  Horiz. % 107.09% 114.47% 88.01% 66.29% 74.70% 74.01% 100.00%
EY 3.09 2.89 3.76 4.99 4.43 4.47 3.31 -4.47%
  QoQ % 6.92% -23.14% -24.65% 12.64% -0.89% 35.05% -
  Horiz. % 93.35% 87.31% 113.60% 150.76% 133.84% 135.05% 100.00%
DY 2.68 2.51 3.27 4.62 3.80 3.68 2.58 2.56%
  QoQ % 6.77% -23.24% -29.22% 21.58% 3.26% 42.64% -
  Horiz. % 103.88% 97.29% 126.74% 179.07% 147.29% 142.64% 100.00%
P/NAPS 4.57 5.44 4.52 3.81 4.60 4.93 7.01 -24.76%
  QoQ % -15.99% 20.35% 18.64% -17.17% -6.69% -29.67% -
  Horiz. % 65.19% 77.60% 64.48% 54.35% 65.62% 70.33% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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