[INARI] QoQ Annualized Quarter Result on 30-Sep-2017 [#1] | Financial Results | I3investor

[INARI] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-Nov-2017

Admission Sponsor

-

Sponsor

-

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- 20.04%

YoY- 42.44%

Quarter Report

Q1 18 lnari Quarterly Report.pdf

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	1,376,042	1,433,173	1,498,106	1,492,356	1,176,311	1,107,548	1,113,256	15.21%
YoY %	-3.99%	-4.33%	0.39%	26.87%	6.21%	-0.51%	-	-
Horiz. %	123.61%	128.74%	134.57%	134.05%	105.66%	99.49%	100.00%	-
PBT	295,458	285,409	303,142	294,672	240,828	224,806	228,656	18.68%
YoY %	3.52%	-5.85%	2.87%	22.36%	7.13%	-1.68%	-	-
Horiz. %	129.22%	124.82%	132.58%	128.87%	105.32%	98.32%	100.00%	-
Tax	-35,328	-27,718	-27,616	-19,892	-12,105	-7,916	-7,644	178.23%
YoY %	-27.46%	-0.37%	-38.83%	-64.33%	-52.92%	-3.56%	-	-
Horiz. %	462.17%	362.61%	361.28%	260.23%	158.36%	103.56%	100.00%	-
NP	260,130	257,690	275,526	274,780	228,723	216,890	221,012	11.50%
YoY %	0.95%	-6.47%	0.27%	20.14%	5.46%	-1.87%	-	-
Horiz. %	117.70%	116.60%	124.67%	124.33%	103.49%	98.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	249,266	256,217	273,978	273,504	227,853	216,305	222,102	8.01%
YoY %	-2.71%	-6.48%	0.17%	20.04%	5.34%	-2.61%	-	-
Horiz. %	112.23%	115.36%	123.36%	123.14%	102.59%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.96%	9.71%	9.11%	6.75%	5.03%	3.52%	3.34%	-
YoY %	23.17%	6.59%	34.96%	34.19%	42.90%	5.39%	-	-
Horiz. %	358.08%	290.72%	272.75%	202.10%	150.60%	105.39%	100.00%	-
Total Cost	1,115,912	1,175,482	1,222,580	1,217,576	947,588	890,657	892,244	16.12%
YoY %	-5.07%	-3.85%	0.41%	28.49%	6.39%	-0.18%	-	-
Horiz. %	125.07%	131.74%	137.02%	136.46%	106.20%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,073,757	1,026,872	978,584	907,937	856,594	824,131	791,766	22.58%
YoY %	4.57%	4.93%	7.78%	5.99%	3.94%	4.09%	-	-
Horiz. %	135.62%	129.69%	123.60%	114.67%	108.19%	104.09%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	266,771	178,756	195,228	184,474	191,178	180,900	92,222	103.41%
YoY %	49.24%	-8.44%	5.83%	-3.51%	5.68%	96.16%	-	-
Horiz. %	289.27%	193.83%	211.69%	200.03%	207.30%	196.16%	100.00%	-
Div Payout %	107.02%	69.77%	71.26%	67.45%	83.90%	83.63%	41.52%	-
YoY %	53.39%	-2.09%	5.65%	-19.61%	0.32%	101.42%	-	-
Horiz. %	257.76%	168.04%	171.63%	162.45%	202.07%	201.42%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	1,073,757	1,026,872	978,584	907,937	856,594	824,131	791,766	22.58%
YoY %	4.57%	4.93%	7.78%	5.99%	3.94%	4.09%	-	-
Horiz. %	135.62%	129.69%	123.60%	114.67%	108.19%	104.09%	100.00%	-
NOSH	3,141,043	2,076,018	2,051,760	2,005,161	1,950,796	1,938,219	960,648	120.77%
YoY %	51.30%	1.18%	2.32%	2.79%	0.65%	101.76%	-	-
Horiz. %	326.97%	216.11%	213.58%	208.73%	203.07%	201.76%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	18.90%	17.98%	18.39%	18.41%	19.44%	19.58%	19.85%	-
YoY %	5.12%	-2.23%	-0.11%	-5.30%	-0.72%	-1.36%	-	-
Horiz. %	95.21%	90.58%	92.64%	92.75%	97.93%	98.64%	100.00%	-
ROE	23.21%	24.95%	28.00%	30.12%	26.60%	26.25%	28.05%	-
YoY %	-6.97%	-10.89%	-7.04%	13.23%	1.33%	-6.42%	-	-
Horiz. %	82.75%	88.95%	99.82%	107.38%	94.83%	93.58%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	43.33	68.42	73.67	74.43	60.30	57.14	115.89	-48.19%
YoY %	-36.67%	-7.13%	-1.02%	23.43%	5.53%	-50.69%	-	-
Horiz. %	37.39%	59.04%	63.57%	64.22%	52.03%	49.31%	100.00%	-
EPS	8.08	12.60	13.56	13.64	11.68	11.16	23.12	-50.48%
YoY %	-35.87%	-7.08%	-0.59%	16.78%	4.66%	-51.73%	-	-
Horiz. %	34.95%	54.50%	58.65%	59.00%	50.52%	48.27%	100.00%	-
DPS	8.40	8.53	9.60	9.20	9.80	9.33	9.60	-8.53%
YoY %	-1.52%	-11.15%	4.35%	-6.12%	5.04%	-2.81%	-	-
Horiz. %	87.50%	88.85%	100.00%	95.83%	102.08%	97.19%	100.00%	-
NAPS	0.3381	0.4902	0.4812	0.4528	0.4391	0.4252	0.8242	-44.88%
YoY %	-31.03%	1.87%	6.27%	3.12%	3.27%	-48.41%	-	-
Horiz. %	41.02%	59.48%	58.38%	54.94%	53.28%	51.59%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,005,161
RPS	36.61	38.13	39.86	39.71	31.30	29.47	29.62	15.21%
YoY %	-3.99%	-4.34%	0.38%	26.87%	6.21%	-0.51%	-	-
Horiz. %	123.60%	128.73%	134.57%	134.06%	105.67%	99.49%	100.00%	-
EPS	6.63	6.82	7.29	7.28	6.06	5.76	5.91	7.98%
YoY %	-2.79%	-6.45%	0.14%	20.13%	5.21%	-2.54%	-	-
Horiz. %	112.18%	115.40%	123.35%	123.18%	102.54%	97.46%	100.00%	-
DPS	7.10	4.76	5.19	4.91	5.09	4.81	2.45	103.66%
YoY %	49.16%	-8.29%	5.70%	-3.54%	5.82%	96.33%	-	-
Horiz. %	289.80%	194.29%	211.84%	200.41%	207.76%	196.33%	100.00%	-
NAPS	0.2857	0.2732	0.2604	0.2416	0.2279	0.2193	0.2107	22.57%
YoY %	4.58%	4.92%	7.78%	6.01%	3.92%	4.08%	-	-
Horiz. %	135.60%	129.66%	123.59%	114.67%	108.16%	104.08%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	2.26	2.75	3.40	2.54	2.11	2.04	3.32	-
P/RPS	5.22	4.02	4.62	3.41	3.50	3.57	2.86	49.51%
YoY %	29.85%	-12.99%	35.48%	-2.57%	-1.96%	24.83%	-	-
Horiz. %	182.52%	140.56%	161.54%	119.23%	122.38%	124.83%	100.00%	-
P/EPS	28.79	22.48	25.24	18.62	18.07	18.28	14.36	59.20%
YoY %	28.07%	-10.94%	35.55%	3.04%	-1.15%	27.30%	-	-
Horiz. %	200.49%	156.55%	175.77%	129.67%	125.84%	127.30%	100.00%	-
EY	3.47	4.45	3.96	5.37	5.54	5.47	6.96	-37.20%
YoY %	-22.02%	12.37%	-26.26%	-3.07%	1.28%	-21.41%	-	-
Horiz. %	49.86%	63.94%	56.90%	77.16%	79.60%	78.59%	100.00%	-
DY	3.72	3.10	2.82	3.62	4.64	4.58	2.89	18.38%
YoY %	20.00%	9.93%	-22.10%	-21.98%	1.31%	58.48%	-	-
Horiz. %	128.72%	107.27%	97.58%	125.26%	160.55%	158.48%	100.00%	-
P/NAPS	6.68	5.61	7.07	5.61	4.81	4.80	4.03	40.18%
YoY %	19.07%	-20.65%	26.02%	16.63%	0.21%	19.11%	-	-
Horiz. %	165.76%	139.21%	175.43%	139.21%	119.35%	119.11%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	22/05/18	27/02/18	21/11/17	22/08/17	16/05/17	23/02/17	-
Price	2.37	2.16	3.45	2.83	2.50	2.18	1.91	-
P/RPS	5.47	3.16	4.68	3.80	4.15	3.82	1.65	122.82%
YoY %	73.10%	-32.48%	23.16%	-8.43%	8.64%	131.52%	-	-
Horiz. %	331.52%	191.52%	283.64%	230.30%	251.52%	231.52%	100.00%	-
P/EPS	30.20	17.66	25.61	20.75	21.40	19.53	8.26	137.89%
YoY %	71.01%	-31.04%	23.42%	-3.04%	9.58%	136.44%	-	-
Horiz. %	365.62%	213.80%	310.05%	251.21%	259.08%	236.44%	100.00%	-
EY	3.31	5.66	3.91	4.82	4.67	5.12	12.10	-57.95%
YoY %	-41.52%	44.76%	-18.88%	3.21%	-8.79%	-57.69%	-	-
Horiz. %	27.36%	46.78%	32.31%	39.83%	38.60%	42.31%	100.00%	-
DY	3.54	3.95	2.78	3.25	3.92	4.28	5.03	-20.93%
YoY %	-10.38%	42.09%	-14.46%	-17.09%	-8.41%	-14.91%	-	-
Horiz. %	70.38%	78.53%	55.27%	64.61%	77.93%	85.09%	100.00%	-
P/NAPS	7.01	4.41	7.17	6.25	5.69	5.13	2.32	109.42%
YoY %	58.96%	-38.49%	14.72%	9.84%	10.92%	121.12%	-	-
Horiz. %	302.16%	190.09%	309.05%	269.40%	245.26%	221.12%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:50:00

EMA 5

10 Mins

SELL

2024-04-23 16:50:00

EMA 5

5 Mins

SELL

2024-04-23 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-23 16:30:00

EMA 5

30 Mins

SELL

2024-04-23 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Sendai price trend reversal - Koon Yew Yin

2

IPOWatcher

The Next IPO with Huge Multibagger Potential

3

save malaysia!

Kuala Kubu Baharu by-election: The challenges for DAP, PH, unity government — Part 2 By Dr Ong Kian Ming

4

save malaysia!

Foreign funds pull out hefty RM1.6 bil from Bursa, highest net outflow since MCO 4 years ago

5

save malaysia!

Kuala Kubu Baharu by-election: The challenges for DAP, PH, unity government — Part 1 By Dr Ong Kian Ming

6

Koon Yew Yin's Blog

Eversendai Corporation made a remarkable comeback in FY2023 - Koon Yew Yin

7

THE INVESTMENT APPROACH OF CALVIN TAN

MKHOP IPO AT 62 SEN VERSUS BPLANT, HS PLANT, THPLANT, RSAWIT, JAYA TIASA, TAANN & TSH RESOURCES: COMPARE & CONTRAST, Calvin Tan

8

BFM Podcast

Kuamut Rainforest Project Pioneer Of Malaysian Carbon Credits

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

SAPURA ENERGY BERHAD

454

3

MALAYSIAN PACIFIC INDUSTRIES

421

4

PERAK TRANSIT BERHAD

415

5

HONG LEONG INDUSTRIES BHD

415

6

YTL POWER INTERNATIONAL BHD

267

7

DAGANG NEXCHANGE BERHAD

260

8

GENTING BHD

237

9

MALAYAN BANKING BHD

226

10

PUBLIC BANK BHD

211

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....