Highlights

[INARI] YoY Cumulative 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 -     -75.87%    YoY -     -12.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 316,607 325,721 373,089 281,577 274,949 221,883 191,339 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 54,889 64,898 73,668 49,965 43,936 33,948 22,066 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 -7,145 -4,780 -4,973 -1,813 -1,447 -342 -1,192 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 47,744 60,118 68,695 48,152 42,489 33,606 20,874 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 47,730 60,155 68,376 48,004 45,509 33,756 21,034 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 268,863 265,603 304,394 233,425 232,460 188,277 170,465 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 41,320 50,418 46,118 28,744 20,420 12,377 6,727 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 4.19 % 5.51 % 7.53 % 6.68 % 7.48 % 11.35 % 12.07 % -16.16%
  YoY % -23.96% -26.83% 12.72% -10.70% -34.10% -5.97% -
  Horiz. % 34.71% 45.65% 62.39% 55.34% 61.97% 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 9.96 10.34 18.61 29.39 37.70 39.44 42.66 -21.52%
  YoY % -3.68% -44.44% -36.68% -22.04% -4.41% -7.55% -
  Horiz. % 23.35% 24.24% 43.62% 68.89% 88.37% 92.45% 100.00%
EPS 1.50 1.91 3.41 5.01 6.24 6.00 4.69 -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 1.30 1.60 2.30 3.00 2.80 2.20 1.50 -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 - 3,190,429
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.92 10.21 11.69 8.83 8.62 6.95 6.00 8.74%
  YoY % -2.84% -12.66% 32.39% 2.44% 24.03% 15.83% -
  Horiz. % 165.33% 170.17% 194.83% 147.17% 143.67% 115.83% 100.00%
EPS 1.50 1.89 2.14 1.50 1.43 1.06 0.66 14.66%
  YoY % -20.63% -11.68% 42.67% 4.90% 34.91% 60.61% -
  Horiz. % 227.27% 286.36% 324.24% 227.27% 216.67% 160.61% 100.00%
DPS 1.30 1.58 1.45 0.90 0.64 0.39 0.21 35.49%
  YoY % -17.72% 8.97% 61.11% 40.62% 64.10% 85.71% -
  Horiz. % 619.05% 752.38% 690.48% 428.57% 304.76% 185.71% 100.00%
NAPS 0.3574 0.3423 0.2846 0.2251 0.1906 0.0932 0.0546 36.75%
  YoY % 4.41% 20.27% 26.43% 18.10% 104.51% 70.70% -
  Horiz. % 654.58% 626.92% 521.25% 412.27% 349.08% 170.70% 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 18.27 22.06 13.65 11.30 8.99 8.19 2.39 40.33%
  YoY % -17.18% 61.61% 20.80% 25.70% 9.77% 242.68% -
  Horiz. % 764.44% 923.01% 571.13% 472.80% 376.15% 342.68% 100.00%
P/EPS 121.20 119.43 74.49 66.27 54.33 53.83 21.75 33.13%
  YoY % 1.48% 60.33% 12.40% 21.98% 0.93% 147.49% -
  Horiz. % 557.24% 549.10% 342.48% 304.69% 249.79% 247.49% 100.00%
EY 0.83 0.84 1.34 1.51 1.84 1.86 4.60 -24.82%
  YoY % -1.19% -37.31% -11.26% -17.93% -1.08% -59.57% -
  Horiz. % 18.04% 18.26% 29.13% 32.83% 40.00% 40.43% 100.00%
DY 0.71 0.70 0.91 0.90 0.83 0.68 1.47 -11.42%
  YoY % 1.43% -23.08% 1.11% 8.43% 22.06% -53.74% -
  Horiz. % 48.30% 47.62% 61.90% 61.22% 56.46% 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 19.58 16.54 15.21 11.23 10.13 7.30 3.56 32.84%
  YoY % 18.38% 8.74% 35.44% 10.86% 38.77% 105.06% -
  Horiz. % 550.00% 464.61% 427.25% 315.45% 284.55% 205.06% 100.00%
P/EPS 129.86 89.58 82.99 65.87 61.22 48.00 32.41 26.01%
  YoY % 44.97% 7.94% 25.99% 7.60% 27.54% 48.10% -
  Horiz. % 400.68% 276.40% 256.06% 203.24% 188.89% 148.10% 100.00%
EY 0.77 1.12 1.20 1.52 1.63 2.08 3.09 -20.66%
  YoY % -31.25% -6.67% -21.05% -6.75% -21.63% -32.69% -
  Horiz. % 24.92% 36.25% 38.83% 49.19% 52.75% 67.31% 100.00%
DY 0.67 0.94 0.81 0.91 0.73 0.76 0.99 -6.30%
  YoY % -28.72% 16.05% -10.99% 24.66% -3.95% -23.23% -
  Horiz. % 67.68% 94.95% 81.82% 91.92% 73.74% 76.77% 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.
 


 

324  198  520  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.33+0.01 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers