[INARI] QoQ Annualized Quarter Result on 30-Jun-2020 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -2.88%

YoY- -18.76%

Quarter Report

Inari Financial Result Q4 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Annualized Quarter Result
Revenue	1,423,178	1,448,902	1,390,484	1,057,951	1,099,480	1,164,088	1,266,428	8.08%
YoY %	-1.78%	4.20%	31.43%	-3.78%	-5.55%	-8.08%	-	-
Horiz. %	112.38%	114.41%	109.80%	83.54%	86.82%	91.92%	100.00%	-
PBT	345,138	344,254	309,656	172,364	184,397	195,082	219,556	35.15%
YoY %	0.26%	11.17%	79.65%	-6.53%	-5.48%	-11.15%	-	-
Horiz. %	157.20%	156.80%	141.04%	78.51%	83.99%	88.85%	100.00%	-
Tax	-22,416	-23,954	-29,396	-15,924	-24,000	-24,602	-28,580	-14.93%
YoY %	6.42%	18.51%	-84.60%	33.65%	2.45%	13.92%	-	-
Horiz. %	78.43%	83.81%	102.86%	55.72%	83.97%	86.08%	100.00%	-
NP	322,722	320,300	280,260	156,440	160,397	170,480	190,976	41.82%
YoY %	0.76%	14.29%	79.15%	-2.47%	-5.91%	-10.73%	-	-
Horiz. %	168.99%	167.72%	146.75%	81.92%	83.99%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	322,817	320,334	280,280	155,750	160,369	170,430	190,920	41.88%
YoY %	0.78%	14.29%	79.96%	-2.88%	-5.90%	-10.73%	-	-
Horiz. %	169.08%	167.78%	146.80%	81.58%	84.00%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.49%	6.96%	9.49%	9.24%	13.02%	12.61%	13.02%	-
YoY %	-6.75%	-26.66%	2.71%	-29.03%	3.25%	-3.15%	-	-
Horiz. %	49.85%	53.46%	72.89%	70.97%	100.00%	96.85%	100.00%	-
Total Cost	1,100,456	1,128,602	1,110,224	901,511	939,082	993,608	1,075,452	1.54%
YoY %	-2.49%	1.66%	23.15%	-4.00%	-5.49%	-7.61%	-	-
Horiz. %	102.32%	104.94%	103.23%	83.83%	87.32%	92.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	13.88%
YoY %	5.48%	4.76%	4.31%	0.95%	4.05%	0.40%	-	-
Horiz. %	121.55%	115.24%	110.00%	105.46%	104.46%	100.40%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	375,939	296,357	261,009	142,710	142,477	146,668	165,283	72.86%
YoY %	26.85%	13.54%	82.89%	0.16%	-2.86%	-11.26%	-	-
Horiz. %	227.45%	179.30%	157.92%	86.34%	86.20%	88.74%	100.00%	-
Div Payout %	116.46%	92.52%	93.12%	91.63%	88.84%	86.06%	86.57%	-
YoY %	25.88%	-0.64%	1.63%	3.14%	3.23%	-0.59%	-	-
Horiz. %	134.53%	106.87%	107.57%	105.84%	102.62%	99.41%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	13.88%
YoY %	5.48%	4.76%	4.31%	0.95%	4.05%	0.40%	-	-
Horiz. %	121.55%	115.24%	110.00%	105.46%	104.46%	100.40%	100.00%	-
NOSH	3,338,921	3,300,592	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3.32%
YoY %	1.16%	0.90%	0.66%	0.32%	1.12%	0.77%	-	-
Horiz. %	105.03%	103.82%	102.90%	102.22%	101.89%	100.77%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	22.68%	22.11%	20.16%	14.79%	14.59%	14.64%	15.08%	-
YoY %	2.58%	9.67%	36.31%	1.37%	-0.34%	-2.92%	-	-
Horiz. %	150.40%	146.62%	133.69%	98.08%	96.75%	97.08%	100.00%	-
ROE	23.29%	24.38%	22.35%	12.95%	13.47%	14.89%	16.75%	-
YoY %	-4.47%	9.08%	72.59%	-3.86%	-9.54%	-11.10%	-	-
Horiz. %	139.04%	145.55%	133.43%	77.31%	80.42%	88.90%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	42.90	44.00	42.62	32.62	33.95	36.51	39.84	5.05%
YoY %	-2.50%	3.24%	30.66%	-3.92%	-7.01%	-8.36%	-	-
Horiz. %	107.68%	110.44%	106.98%	81.88%	85.22%	91.64%	100.00%	-
EPS	9.81	9.78	8.60	4.85	5.03	5.36	6.00	38.74%
YoY %	0.31%	13.72%	77.32%	-3.58%	-6.16%	-10.67%	-	-
Horiz. %	163.50%	163.00%	143.33%	80.83%	83.83%	89.33%	100.00%	-
DPS	11.33	9.00	8.00	4.40	4.40	4.60	5.20	67.98%
YoY %	25.89%	12.50%	81.82%	0.00%	-4.35%	-11.54%	-	-
Horiz. %	217.88%	173.08%	153.85%	84.62%	84.62%	88.46%	100.00%	-
NAPS	0.4178	0.399	0.3844	0.3707	0.3678	0.359	0.3587	10.69%
YoY %	4.71%	3.80%	3.70%	0.79%	2.45%	0.08%	-	-
Horiz. %	116.48%	111.24%	107.16%	103.35%	102.54%	100.08%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,249,764
RPS	37.87	38.55	37.00	28.15	29.25	30.97	33.70	8.08%
YoY %	-1.76%	4.19%	31.44%	-3.76%	-5.55%	-8.10%	-	-
Horiz. %	112.37%	114.39%	109.79%	83.53%	86.80%	91.90%	100.00%	-
EPS	8.59	8.52	7.46	4.14	4.27	4.53	5.08	41.88%
YoY %	0.82%	14.21%	80.19%	-3.04%	-5.74%	-10.83%	-	-
Horiz. %	169.09%	167.72%	146.85%	81.50%	84.06%	89.17%	100.00%	-
DPS	10.00	7.89	6.94	3.80	3.79	3.90	4.40	72.77%
YoY %	26.74%	13.69%	82.63%	0.26%	-2.82%	-11.36%	-	-
Horiz. %	227.27%	179.32%	157.73%	86.36%	86.14%	88.64%	100.00%	-
NAPS	0.3688	0.3496	0.3337	0.3199	0.3169	0.3046	0.3034	13.88%
YoY %	5.49%	4.76%	4.31%	0.95%	4.04%	0.40%	-	-
Horiz. %	121.56%	115.23%	109.99%	105.44%	104.45%	100.40%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	3.28	2.76	2.28	1.69	1.24	1.70	1.82	-
P/RPS	7.64	6.27	5.35	5.18	3.65	4.66	4.57	40.81%
YoY %	21.85%	17.20%	3.28%	41.92%	-21.67%	1.97%	-	-
Horiz. %	167.18%	137.20%	117.07%	113.35%	79.87%	101.97%	100.00%	-
P/EPS	33.70	28.37	26.54	35.19	25.04	31.80	30.30	7.34%
YoY %	18.79%	6.90%	-24.58%	40.54%	-21.26%	4.95%	-	-
Horiz. %	111.22%	93.63%	87.59%	116.14%	82.64%	104.95%	100.00%	-
EY	2.97	3.52	3.77	2.84	3.99	3.14	3.30	-6.77%
YoY %	-15.62%	-6.63%	32.75%	-28.82%	27.07%	-4.85%	-	-
Horiz. %	90.00%	106.67%	114.24%	86.06%	120.91%	95.15%	100.00%	-
DY	3.46	3.26	3.51	2.60	3.55	2.71	2.86	13.52%
YoY %	6.13%	-7.12%	35.00%	-26.76%	31.00%	-5.24%	-	-
Horiz. %	120.98%	113.99%	122.73%	90.91%	124.13%	94.76%	100.00%	-
P/NAPS	7.85	6.92	5.93	4.56	3.37	4.74	5.07	33.80%
YoY %	13.44%	16.69%	30.04%	35.31%	-28.90%	-6.51%	-	-
Horiz. %	154.83%	136.49%	116.96%	89.94%	66.47%	93.49%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	21/05/21	24/02/21	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	-
Price	3.00	3.28	2.47	2.24	1.44	1.64	1.95	-
P/RPS	6.99	7.45	5.80	6.87	4.24	4.49	4.89	26.86%
YoY %	-6.17%	28.45%	-15.57%	62.03%	-5.57%	-8.18%	-	-
Horiz. %	142.94%	152.35%	118.61%	140.49%	86.71%	91.82%	100.00%	-
P/EPS	30.83	33.72	28.75	46.65	29.08	30.68	32.46	-3.37%
YoY %	-8.57%	17.29%	-38.37%	60.42%	-5.22%	-5.48%	-	-
Horiz. %	94.98%	103.88%	88.57%	143.72%	89.59%	94.52%	100.00%	-
EY	3.24	2.97	3.48	2.14	3.44	3.26	3.08	3.43%
YoY %	9.09%	-14.66%	62.62%	-37.79%	5.52%	5.84%	-	-
Horiz. %	105.19%	96.43%	112.99%	69.48%	111.69%	105.84%	100.00%	-
DY	3.78	2.74	3.24	1.96	3.06	2.80	2.67	26.05%
YoY %	37.96%	-15.43%	65.31%	-35.95%	9.29%	4.87%	-	-
Horiz. %	141.57%	102.62%	121.35%	73.41%	114.61%	104.87%	100.00%	-
P/NAPS	7.18	8.22	6.43	6.04	3.92	4.57	5.44	20.30%
YoY %	-12.65%	27.84%	6.46%	54.08%	-14.22%	-15.99%	-	-
Horiz. %	131.99%	151.10%	118.20%	111.03%	72.06%	84.01%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 08:00:00

EMA 5

Daily

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

402

MPI

MALAYSIAN PACIFIC INDUSTRIES

383

HLIND

HONG LEONG INDUSTRIES BHD

367

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

PBBANK

PUBLIC BANK BHD

249

RHBBANK

RHB BANK BERHAD

230

MAYBANK

MALAYAN BANKING BHD

223

GENTING

GENTING BHD

223

PIE

P.I.E. INDUSTRIAL BHD

211

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVM

0.125

-0.025

97,817,500

HSI-HUE

0.18

+0.025

90,779,900

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.145

+0.005

60,495,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CVH

0.185

-0.045

39,393,300

AWANTEC

0.21

-0.11

36,823,500

TWL

0.03

0.00

32,637,100

HSI-CVA

0.065

-0.02

23,410,200

More active Stocks

NESTLE

123.60

+0.60

13,500

F&N

31.78

+0.38

16,500

CHINHIN

4.79

+0.21

94,200

AMWAY

7.40

+0.20

14,700

KLK

22.88

+0.18

20,900

NIKKEI-HC

0.925

+0.165

15,000

HLBANK

19.50

+0.12

14,900

PPB

15.72

+0.12

5,100

NIKKEI-HB

0.585

+0.115

20,000

MSC

2.98

+0.10

1,482,600

More gainer Stocks

NIKKEI-CD

0.21

-0.19

20,000

NIKKEI-CA

0.28

-0.165

125,700

PIE

5.42

-0.15

458,100

HSI-CVC

0.23

-0.125

270,000

MBSB-C68

0.03

-0.12

150,000

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CE

0.66

-0.12

10,000

SPSETIA-C82

0.035

-0.115

50,000

AWANTEC

0.21

-0.11

36,823,500

FRONTKN

3.76

-0.11

628,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More