Highlights

[INARI] YoY Annualized 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 -     -3.47%    YoY -     -12.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,266,428 1,302,884 1,492,356 1,126,308 1,099,796 887,532 765,356 8.75%
  YoY % -2.80% -12.70% 32.50% 2.41% 23.92% 15.96% -
  Horiz. % 165.47% 170.23% 194.99% 147.16% 143.70% 115.96% 100.00%
PBT 219,556 259,592 294,672 199,860 175,744 135,792 88,264 16.39%
  YoY % -15.42% -11.90% 47.44% 13.72% 29.42% 53.85% -
  Horiz. % 248.75% 294.11% 333.85% 226.43% 199.11% 153.85% 100.00%
Tax -28,580 -19,120 -19,892 -7,252 -5,788 -1,368 -4,768 34.76%
  YoY % -49.48% 3.88% -174.30% -25.29% -323.10% 71.31% -
  Horiz. % 599.41% 401.01% 417.20% 152.10% 121.39% 28.69% 100.00%
NP 190,976 240,472 274,780 192,608 169,956 134,424 83,496 14.78%
  YoY % -20.58% -12.49% 42.66% 13.33% 26.43% 60.99% -
  Horiz. % 228.72% 288.00% 329.09% 230.68% 203.55% 160.99% 100.00%
NP to SH 190,920 240,620 273,504 192,016 182,036 135,024 84,136 14.63%
  YoY % -20.65% -12.02% 42.44% 5.48% 34.82% 60.48% -
  Horiz. % 226.92% 285.99% 325.07% 228.22% 216.36% 160.48% 100.00%
Tax Rate 13.02 % 7.37 % 6.75 % 3.63 % 3.29 % 1.01 % 5.40 % 15.79%
  YoY % 76.66% 9.19% 85.95% 10.33% 225.74% -81.30% -
  Horiz. % 241.11% 136.48% 125.00% 67.22% 60.93% 18.70% 100.00%
Total Cost 1,075,452 1,062,412 1,217,576 933,700 929,840 753,108 681,860 7.89%
  YoY % 1.23% -12.74% 30.40% 0.42% 23.47% 10.45% -
  Horiz. % 157.72% 155.81% 178.57% 136.93% 136.37% 110.45% 100.00%
Net Worth 1,140,138 1,092,184 907,937 718,239 608,026 297,390 174,281 36.74%
  YoY % 4.39% 20.29% 26.41% 18.13% 104.45% 70.64% -
  Horiz. % 654.19% 626.68% 520.96% 412.11% 348.88% 170.64% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 165,283 201,672 184,474 114,979 81,682 49,508 26,909 35.31%
  YoY % -18.04% 9.32% 60.44% 40.76% 64.99% 83.98% -
  Horiz. % 614.23% 749.46% 685.55% 427.29% 303.55% 183.98% 100.00%
Div Payout % 86.57 % 83.81 % 67.45 % 59.88 % 44.87 % 36.67 % 31.98 % 18.05%
  YoY % 3.29% 24.26% 12.64% 33.45% 22.36% 14.67% -
  Horiz. % 270.70% 262.07% 210.91% 187.24% 140.31% 114.67% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,140,138 1,092,184 907,937 718,239 608,026 297,390 174,281 36.74%
  YoY % 4.39% 20.29% 26.41% 18.13% 104.45% 70.64% -
  Horiz. % 654.19% 626.68% 520.96% 412.11% 348.88% 170.64% 100.00%
NOSH 3,178,530 3,151,139 2,005,161 958,163 729,310 562,600 448,486 38.57%
  YoY % 0.87% 57.15% 109.27% 31.38% 29.63% 25.44% -
  Horiz. % 708.72% 702.62% 447.10% 213.64% 162.62% 125.44% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.08 % 18.46 % 18.41 % 17.10 % 15.45 % 15.15 % 10.91 % 5.54%
  YoY % -18.31% 0.27% 7.66% 10.68% 1.98% 38.86% -
  Horiz. % 138.22% 169.20% 168.74% 156.74% 141.61% 138.86% 100.00%
ROE 16.75 % 22.03 % 30.12 % 26.73 % 29.94 % 45.40 % 48.28 % -16.17%
  YoY % -23.97% -26.86% 12.68% -10.72% -34.05% -5.97% -
  Horiz. % 34.69% 45.63% 62.39% 55.36% 62.01% 94.03% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 39.84 41.35 74.43 117.55 150.80 157.76 170.65 -21.52%
  YoY % -3.65% -44.44% -36.68% -22.05% -4.41% -7.55% -
  Horiz. % 23.35% 24.23% 43.62% 68.88% 88.37% 92.45% 100.00%
EPS 6.00 7.64 13.64 20.04 24.96 24.00 18.76 -17.30%
  YoY % -21.47% -43.99% -31.94% -19.71% 4.00% 27.93% -
  Horiz. % 31.98% 40.72% 72.71% 106.82% 133.05% 127.93% 100.00%
DPS 5.20 6.40 9.20 12.00 11.20 8.80 6.00 -2.36%
  YoY % -18.75% -30.43% -23.33% 7.14% 27.27% 46.67% -
  Horiz. % 86.67% 106.67% 153.33% 200.00% 186.67% 146.67% 100.00%
NAPS 0.3587 0.3466 0.4528 0.7496 0.8337 0.5286 0.3886 -1.32%
  YoY % 3.49% -23.45% -39.59% -10.09% 57.72% 36.03% -
  Horiz. % 92.31% 89.19% 116.52% 192.90% 214.54% 136.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,277,938
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 38.63 39.75 45.53 34.36 33.55 27.08 23.35 8.75%
  YoY % -2.82% -12.69% 32.51% 2.41% 23.89% 15.97% -
  Horiz. % 165.44% 170.24% 194.99% 147.15% 143.68% 115.97% 100.00%
EPS 5.82 7.34 8.34 5.86 5.55 4.12 2.57 14.59%
  YoY % -20.71% -11.99% 42.32% 5.59% 34.71% 60.31% -
  Horiz. % 226.46% 285.60% 324.51% 228.02% 215.95% 160.31% 100.00%
DPS 5.04 6.15 5.63 3.51 2.49 1.51 0.82 35.32%
  YoY % -18.05% 9.24% 60.40% 40.96% 64.90% 84.15% -
  Horiz. % 614.63% 750.00% 686.59% 428.05% 303.66% 184.15% 100.00%
NAPS 0.3478 0.3332 0.2770 0.2191 0.1855 0.0907 0.0532 36.72%
  YoY % 4.38% 20.29% 26.43% 18.11% 104.52% 70.49% -
  Horiz. % 653.76% 626.32% 520.68% 411.84% 348.68% 170.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.8200 2.2800 2.5400 3.3200 3.3900 3.2300 1.0200 -
P/RPS 4.57 5.51 3.41 2.82 2.25 2.05 0.60 40.25%
  YoY % -17.06% 61.58% 20.92% 25.33% 9.76% 241.67% -
  Horiz. % 761.67% 918.33% 568.33% 470.00% 375.00% 341.67% 100.00%
P/EPS 30.30 29.86 18.62 16.57 13.58 13.46 5.44 33.12%
  YoY % 1.47% 60.37% 12.37% 22.02% 0.89% 147.43% -
  Horiz. % 556.99% 548.90% 342.28% 304.60% 249.63% 247.43% 100.00%
EY 3.30 3.35 5.37 6.04 7.36 7.43 18.39 -24.89%
  YoY % -1.49% -37.62% -11.09% -17.93% -0.94% -59.60% -
  Horiz. % 17.94% 18.22% 29.20% 32.84% 40.02% 40.40% 100.00%
DY 2.86 2.81 3.62 3.61 3.30 2.72 5.88 -11.31%
  YoY % 1.78% -22.38% 0.28% 9.39% 21.32% -53.74% -
  Horiz. % 48.64% 47.79% 61.56% 61.39% 56.12% 46.26% 100.00%
P/NAPS 5.07 6.58 5.61 4.43 4.07 6.11 2.62 11.63%
  YoY % -22.95% 17.29% 26.64% 8.85% -33.39% 133.21% -
  Horiz. % 193.51% 251.15% 214.12% 169.08% 155.34% 233.21% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 -
Price 1.9500 1.7100 2.8300 3.3000 3.8200 2.8800 1.5200 -
P/RPS 4.89 4.14 3.80 2.81 2.53 1.83 0.89 32.82%
  YoY % 18.12% 8.95% 35.23% 11.07% 38.25% 105.62% -
  Horiz. % 549.44% 465.17% 426.97% 315.73% 284.27% 205.62% 100.00%
P/EPS 32.46 22.39 20.75 16.47 15.30 12.00 8.10 26.02%
  YoY % 44.98% 7.90% 25.99% 7.65% 27.50% 48.15% -
  Horiz. % 400.74% 276.42% 256.17% 203.33% 188.89% 148.15% 100.00%
EY 3.08 4.47 4.82 6.07 6.53 8.33 12.34 -20.64%
  YoY % -31.10% -7.26% -20.59% -7.04% -21.61% -32.50% -
  Horiz. % 24.96% 36.22% 39.06% 49.19% 52.92% 67.50% 100.00%
DY 2.67 3.74 3.25 3.64 2.93 3.06 3.95 -6.32%
  YoY % -28.61% 15.08% -10.71% 24.23% -4.25% -22.53% -
  Horiz. % 67.59% 94.68% 82.28% 92.15% 74.18% 77.47% 100.00%
P/NAPS 5.44 4.93 6.25 4.40 4.58 5.45 3.91 5.66%
  YoY % 10.34% -21.12% 42.05% -3.93% -15.96% 39.39% -
  Horiz. % 139.13% 126.09% 159.85% 112.53% 117.14% 139.39% 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
 
 

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