Highlights

[INARI] YoY Quarter Result on 2019-12-31 [#2]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 25-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -21.46%    YoY -     -31.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 376,830 265,437 300,147 375,964 275,051 293,640 227,912 8.73%
  YoY % 41.97% -11.56% -20.17% 36.69% -6.33% 28.84% -
  Horiz. % 165.34% 116.46% 131.69% 164.96% 120.68% 128.84% 100.00%
PBT 94,713 42,652 59,476 77,903 64,363 44,838 39,989 15.44%
  YoY % 122.06% -28.29% -23.65% 21.04% 43.55% 12.13% -
  Horiz. % 236.85% 106.66% 148.73% 194.81% 160.95% 112.13% 100.00%
Tax -4,628 -5,156 -4,321 -8,835 -2,009 -1,993 -662 38.24%
  YoY % 10.24% -19.32% 51.09% -339.77% -0.80% -201.06% -
  Horiz. % 699.09% 778.85% 652.72% 1,334.59% 303.47% 301.06% 100.00%
NP 90,085 37,496 55,155 69,068 62,354 42,845 39,327 14.80%
  YoY % 140.25% -32.02% -20.14% 10.77% 45.53% 8.95% -
  Horiz. % 229.07% 95.34% 140.25% 175.62% 158.55% 108.95% 100.00%
NP to SH 90,097 37,485 55,086 68,613 63,047 41,425 40,324 14.32%
  YoY % 140.35% -31.95% -19.71% 8.83% 52.20% 2.73% -
  Horiz. % 223.43% 92.96% 136.61% 170.15% 156.35% 102.73% 100.00%
Tax Rate 4.89 % 12.09 % 7.27 % 11.34 % 3.12 % 4.44 % 1.66 % 19.71%
  YoY % -59.55% 66.30% -35.89% 263.46% -29.73% 167.47% -
  Horiz. % 294.58% 728.31% 437.95% 683.13% 187.95% 267.47% 100.00%
Total Cost 286,745 227,941 244,992 306,896 212,697 250,795 188,585 7.23%
  YoY % 25.80% -6.96% -20.17% 44.29% -15.19% 32.99% -
  Horiz. % 152.05% 120.87% 129.91% 162.74% 112.79% 132.99% 100.00%
Net Worth 1,313,852 1,144,655 1,115,776 978,584 794,546 642,198 347,802 24.77%
  YoY % 14.78% 2.59% 14.02% 23.16% 23.72% 84.64% -
  Horiz. % 377.76% 329.11% 320.81% 281.36% 228.45% 184.64% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 82,321 31,884 47,818 50,840 17,352 17,721 14,073 34.19%
  YoY % 158.19% -33.32% -5.94% 192.99% -2.09% 25.92% -
  Horiz. % 584.94% 226.56% 339.78% 361.25% 123.30% 125.92% 100.00%
Div Payout % 91.37 % 85.06 % 86.81 % 74.10 % 27.52 % 42.78 % 34.90 % 17.38%
  YoY % 7.42% -2.02% 17.15% 169.26% -35.67% 22.58% -
  Horiz. % 261.81% 243.72% 248.74% 212.32% 78.85% 122.58% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,313,852 1,144,655 1,115,776 978,584 794,546 642,198 347,802 24.77%
  YoY % 14.78% 2.59% 14.02% 23.16% 23.72% 84.64% -
  Horiz. % 377.76% 329.11% 320.81% 281.36% 228.45% 184.64% 100.00%
NOSH 3,292,863 3,188,456 3,187,933 2,033,633 964,021 738,413 611,896 32.34%
  YoY % 3.27% 0.02% 56.76% 110.95% 30.55% 20.68% -
  Horiz. % 538.14% 521.08% 520.99% 332.35% 157.55% 120.68% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.91 % 14.13 % 18.38 % 18.37 % 22.67 % 14.59 % 17.26 % 5.58%
  YoY % 69.21% -23.12% 0.05% -18.97% 55.38% -15.47% -
  Horiz. % 138.53% 81.87% 106.49% 106.43% 131.34% 84.53% 100.00%
ROE 6.86 % 3.27 % 4.94 % 7.01 % 7.93 % 6.45 % 11.59 % -8.36%
  YoY % 109.79% -33.81% -29.53% -11.60% 22.95% -44.35% -
  Horiz. % 59.19% 28.21% 42.62% 60.48% 68.42% 55.65% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.44 8.32 9.42 18.49 28.53 39.77 37.25 -17.85%
  YoY % 37.50% -11.68% -49.05% -35.19% -28.26% 6.77% -
  Horiz. % 30.71% 22.34% 25.29% 49.64% 76.59% 106.77% 100.00%
EPS 2.74 1.18 1.73 3.37 6.54 5.61 6.59 -13.60%
  YoY % 132.20% -31.79% -48.66% -48.47% 16.58% -14.87% -
  Horiz. % 41.58% 17.91% 26.25% 51.14% 99.24% 85.13% 100.00%
DPS 2.50 1.00 1.50 2.50 1.80 2.40 2.30 1.40%
  YoY % 150.00% -33.33% -40.00% 38.89% -25.00% 4.35% -
  Horiz. % 108.70% 43.48% 65.22% 108.70% 78.26% 104.35% 100.00%
NAPS 0.3990 0.3590 0.3500 0.4812 0.8242 0.8697 0.5684 -5.72%
  YoY % 11.14% 2.57% -27.27% -41.62% -5.23% 53.01% -
  Horiz. % 70.20% 63.16% 61.58% 84.66% 145.00% 153.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,685,273
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.23 7.20 8.14 10.20 7.46 7.97 6.18 8.75%
  YoY % 42.08% -11.55% -20.20% 36.73% -6.40% 28.96% -
  Horiz. % 165.53% 116.50% 131.72% 165.05% 120.71% 128.96% 100.00%
EPS 2.44 1.02 1.49 1.86 1.71 1.12 1.09 14.36%
  YoY % 139.22% -31.54% -19.89% 8.77% 52.68% 2.75% -
  Horiz. % 223.85% 93.58% 136.70% 170.64% 156.88% 102.75% 100.00%
DPS 2.23 0.87 1.30 1.38 0.47 0.48 0.38 34.27%
  YoY % 156.32% -33.08% -5.80% 193.62% -2.08% 26.32% -
  Horiz. % 586.84% 228.95% 342.11% 363.16% 123.68% 126.32% 100.00%
NAPS 0.3565 0.3106 0.3028 0.2655 0.2156 0.1743 0.0944 24.77%
  YoY % 14.78% 2.58% 14.05% 23.14% 23.69% 84.64% -
  Horiz. % 377.65% 329.03% 320.76% 281.25% 228.39% 184.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.7600 1.7000 1.5000 3.4000 3.3200 4.5800 2.5400 -
P/RPS 24.12 20.42 15.93 18.39 11.64 11.52 6.82 23.41%
  YoY % 18.12% 28.19% -13.38% 57.99% 1.04% 68.91% -
  Horiz. % 353.67% 299.41% 233.58% 269.65% 170.67% 168.91% 100.00%
P/EPS 100.87 144.60 86.81 100.77 50.76 81.64 38.54 17.38%
  YoY % -30.24% 66.57% -13.85% 98.52% -37.82% 111.83% -
  Horiz. % 261.73% 375.19% 225.25% 261.47% 131.71% 211.83% 100.00%
EY 0.99 0.69 1.15 0.99 1.97 1.22 2.59 -14.80%
  YoY % 43.48% -40.00% 16.16% -49.75% 61.48% -52.90% -
  Horiz. % 38.22% 26.64% 44.40% 38.22% 76.06% 47.10% 100.00%
DY 0.91 0.59 1.00 0.74 0.54 0.52 0.91 -
  YoY % 54.24% -41.00% 35.14% 37.04% 3.85% -42.86% -
  Horiz. % 100.00% 64.84% 109.89% 81.32% 59.34% 57.14% 100.00%
P/NAPS 6.92 4.74 4.29 7.07 4.03 5.27 4.47 7.55%
  YoY % 45.99% 10.49% -39.32% 75.43% -23.53% 17.90% -
  Horiz. % 154.81% 106.04% 95.97% 158.17% 90.16% 117.90% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 25/02/20 21/02/19 27/02/18 23/02/17 23/02/16 04/02/15 -
Price 3.2800 1.6400 1.6100 3.4500 1.9100 3.3900 2.8600 -
P/RPS 28.66 19.70 17.10 18.66 6.69 8.52 7.68 24.52%
  YoY % 45.48% 15.20% -8.36% 178.92% -21.48% 10.94% -
  Horiz. % 373.18% 256.51% 222.66% 242.97% 87.11% 110.94% 100.00%
P/EPS 119.88 139.50 93.17 102.26 29.20 60.43 43.40 18.43%
  YoY % -14.06% 49.73% -8.89% 250.21% -51.68% 39.24% -
  Horiz. % 276.22% 321.43% 214.68% 235.62% 67.28% 139.24% 100.00%
EY 0.83 0.72 1.07 0.98 3.42 1.65 2.30 -15.61%
  YoY % 15.28% -32.71% 9.18% -71.35% 107.27% -28.26% -
  Horiz. % 36.09% 31.30% 46.52% 42.61% 148.70% 71.74% 100.00%
DY 0.76 0.61 0.93 0.72 0.94 0.71 0.80 -0.85%
  YoY % 24.59% -34.41% 29.17% -23.40% 32.39% -11.25% -
  Horiz. % 95.00% 76.25% 116.25% 90.00% 117.50% 88.75% 100.00%
P/NAPS 8.22 4.57 4.60 7.17 2.32 3.90 5.03 8.52%
  YoY % 79.87% -0.65% -35.84% 209.05% -40.51% -22.47% -
  Horiz. % 163.42% 90.85% 91.45% 142.54% 46.12% 77.53% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS