Highlights

[INARI] YoY Annualized 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 -     -11.24%    YoY -     -20.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,176,253 1,433,173 1,107,548 1,047,880 904,110 759,694 231,305 31.12%
  YoY % -17.93% 29.40% 5.69% 15.90% 19.01% 228.44% -
  Horiz. % 508.53% 619.60% 478.83% 453.03% 390.87% 328.44% 100.00%
PBT 222,592 285,409 224,806 149,073 149,197 101,061 39,669 33.29%
  YoY % -22.01% 26.96% 50.80% -0.08% 47.63% 154.76% -
  Horiz. % 561.12% 719.47% 566.70% 375.79% 376.10% 254.76% 100.00%
Tax -17,232 -27,718 -7,916 -4,970 -2,362 -5,798 -1,702 47.05%
  YoY % 37.83% -250.16% -59.25% -110.38% 59.25% -240.56% -
  Horiz. % 1,012.06% 1,627.96% 464.92% 291.93% 138.76% 340.56% 100.00%
NP 205,360 257,690 216,890 144,102 146,834 95,262 37,966 32.47%
  YoY % -20.31% 18.81% 50.51% -1.86% 54.14% 150.91% -
  Horiz. % 540.90% 678.73% 571.27% 379.55% 386.75% 250.91% 100.00%
NP to SH 204,572 256,217 216,305 144,448 149,544 93,905 38,530 32.06%
  YoY % -20.16% 18.45% 49.75% -3.41% 59.25% 143.72% -
  Horiz. % 530.93% 664.97% 561.38% 374.89% 388.12% 243.72% 100.00%
Tax Rate 7.74 % 9.71 % 3.52 % 3.33 % 1.58 % 5.74 % 4.29 % 10.33%
  YoY % -20.29% 175.85% 5.71% 110.76% -72.47% 33.80% -
  Horiz. % 180.42% 226.34% 82.05% 77.62% 36.83% 133.80% 100.00%
Total Cost 970,893 1,175,482 890,657 903,777 757,276 664,432 193,338 30.84%
  YoY % -17.40% 31.98% -1.45% 19.35% 13.97% 243.66% -
  Horiz. % 502.17% 607.99% 460.67% 467.46% 391.68% 343.66% 100.00%
Net Worth 1,107,854 1,026,872 824,131 634,339 426,585 216,010 108,426 47.28%
  YoY % 7.89% 24.60% 29.92% 48.70% 97.48% 99.22% -
  Horiz. % 1,021.76% 947.07% 760.08% 585.04% 393.43% 199.22% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 174,582 178,756 180,900 77,138 53,007 30,869 15,699 49.37%
  YoY % -2.33% -1.19% 134.51% 45.53% 71.71% 96.63% -
  Horiz. % 1,112.04% 1,138.62% 1,152.28% 491.35% 337.64% 196.63% 100.00%
Div Payout % 85.34 % 69.77 % 83.63 % 53.40 % 35.45 % 32.87 % 40.75 % 13.10%
  YoY % 22.32% -16.57% 56.61% 50.63% 7.85% -19.34% -
  Horiz. % 209.42% 171.21% 205.23% 131.04% 86.99% 80.66% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,107,854 1,026,872 824,131 634,339 426,585 216,010 108,426 47.28%
  YoY % 7.89% 24.60% 29.92% 48.70% 97.48% 99.22% -
  Horiz. % 1,021.76% 947.07% 760.08% 585.04% 393.43% 199.22% 100.00%
NOSH 3,193,585 2,094,803 1,938,219 933,126 602,352 463,044 336,414 45.49%
  YoY % 52.45% 8.08% 107.71% 54.91% 30.09% 37.64% -
  Horiz. % 949.30% 622.69% 576.14% 277.37% 179.05% 137.64% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 17.46 % 17.98 % 19.58 % 13.75 % 16.24 % 12.54 % 16.41 % 1.04%
  YoY % -2.89% -8.17% 42.40% -15.33% 29.51% -23.58% -
  Horiz. % 106.40% 109.57% 119.32% 83.79% 98.96% 76.42% 100.00%
ROE 18.47 % 24.95 % 26.25 % 22.77 % 35.06 % 43.47 % 35.54 % -10.33%
  YoY % -25.97% -4.95% 15.28% -35.05% -19.35% 22.31% -
  Horiz. % 51.97% 70.20% 73.86% 64.07% 98.65% 122.31% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 36.83 68.42 57.14 112.30 150.10 164.07 68.76 -9.88%
  YoY % -46.17% 19.74% -49.12% -25.18% -8.51% 138.61% -
  Horiz. % 53.56% 99.51% 83.10% 163.32% 218.30% 238.61% 100.00%
EPS 6.47 12.60 11.16 15.48 24.83 20.28 11.45 -9.07%
  YoY % -48.65% 12.90% -27.91% -37.66% 22.44% 77.12% -
  Horiz. % 56.51% 110.04% 97.47% 135.20% 216.86% 177.12% 100.00%
DPS 5.47 8.53 9.33 8.27 8.80 6.67 4.67 2.67%
  YoY % -35.87% -8.57% 12.82% -6.02% 31.93% 42.83% -
  Horiz. % 117.13% 182.66% 199.79% 177.09% 188.44% 142.83% 100.00%
NAPS 0.3469 0.4902 0.4252 0.6798 0.7082 0.4665 0.3223 1.23%
  YoY % -29.23% 15.29% -37.45% -4.01% 51.81% 44.74% -
  Horiz. % 107.63% 152.09% 131.93% 210.92% 219.73% 144.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,190,429
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 36.87 44.92 34.71 32.84 28.34 23.81 7.25 31.12%
  YoY % -17.92% 29.42% 5.69% 15.88% 19.03% 228.41% -
  Horiz. % 508.55% 619.59% 478.76% 452.97% 390.90% 328.41% 100.00%
EPS 6.41 8.03 6.78 4.53 4.69 2.94 1.21 32.02%
  YoY % -20.17% 18.44% 49.67% -3.41% 59.52% 142.98% -
  Horiz. % 529.75% 663.64% 560.33% 374.38% 387.60% 242.98% 100.00%
DPS 5.47 5.60 5.67 2.42 1.66 0.97 0.49 49.47%
  YoY % -2.32% -1.23% 134.30% 45.78% 71.13% 97.96% -
  Horiz. % 1,116.33% 1,142.86% 1,157.14% 493.88% 338.78% 197.96% 100.00%
NAPS 0.3472 0.3219 0.2583 0.1988 0.1337 0.0677 0.0340 47.27%
  YoY % 7.86% 24.62% 29.93% 48.69% 97.49% 99.12% -
  Horiz. % 1,021.18% 946.76% 759.71% 584.71% 393.24% 199.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.5700 2.7500 2.0400 3.2200 3.3100 2.6900 0.4350 -
P/RPS 4.26 4.02 3.57 2.87 2.21 1.64 0.63 37.49%
  YoY % 5.97% 12.61% 24.39% 29.86% 34.76% 160.32% -
  Horiz. % 676.19% 638.10% 566.67% 455.56% 350.79% 260.32% 100.00%
P/EPS 24.51 22.48 18.28 20.80 13.33 13.26 3.80 36.42%
  YoY % 9.03% 22.98% -12.12% 56.04% 0.53% 248.95% -
  Horiz. % 645.00% 591.58% 481.05% 547.37% 350.79% 348.95% 100.00%
EY 4.08 4.45 5.47 4.81 7.50 7.54 26.33 -26.70%
  YoY % -8.31% -18.65% 13.72% -35.87% -0.53% -71.36% -
  Horiz. % 15.50% 16.90% 20.77% 18.27% 28.48% 28.64% 100.00%
DY 3.48 3.10 4.58 2.57 2.66 2.48 10.73 -17.10%
  YoY % 12.26% -32.31% 78.21% -3.38% 7.26% -76.89% -
  Horiz. % 32.43% 28.89% 42.68% 23.95% 24.79% 23.11% 100.00%
P/NAPS 4.53 5.61 4.80 4.74 4.67 5.77 1.35 22.35%
  YoY % -19.25% 16.87% 1.27% 1.50% -19.06% 327.41% -
  Horiz. % 335.56% 415.56% 355.56% 351.11% 345.93% 427.41% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 -
Price 1.3200 2.1600 2.1800 2.7200 3.3200 2.8400 0.5950 -
P/RPS 3.58 3.16 3.82 2.42 2.21 1.73 0.87 26.57%
  YoY % 13.29% -17.28% 57.85% 9.50% 27.75% 98.85% -
  Horiz. % 411.49% 363.22% 439.08% 278.16% 254.02% 198.85% 100.00%
P/EPS 20.61 17.66 19.53 17.57 13.37 14.00 5.19 25.83%
  YoY % 16.70% -9.58% 11.16% 31.41% -4.50% 169.75% -
  Horiz. % 397.11% 340.27% 376.30% 338.54% 257.61% 269.75% 100.00%
EY 4.85 5.66 5.12 5.69 7.48 7.14 19.25 -20.52%
  YoY % -14.31% 10.55% -10.02% -23.93% 4.76% -62.91% -
  Horiz. % 25.19% 29.40% 26.60% 29.56% 38.86% 37.09% 100.00%
DY 4.14 3.95 4.28 3.04 2.65 2.35 7.84 -10.09%
  YoY % 4.81% -7.71% 40.79% 14.72% 12.77% -70.03% -
  Horiz. % 52.81% 50.38% 54.59% 38.78% 33.80% 29.97% 100.00%
P/NAPS 3.81 4.41 5.13 4.00 4.69 6.09 1.85 12.79%
  YoY % -13.61% -14.04% 28.25% -14.71% -22.99% 229.19% -
  Horiz. % 205.95% 238.38% 277.30% 216.22% 253.51% 329.19% 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.
 


 

244  267  504  1245 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers