[INARI] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- 0.17%

YoY- 23.36%

Quarter Report

Q2 18 lnari Quarterly Report.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,302,884	1,376,042	1,433,173	1,498,106	1,492,356	1,176,311	1,107,548	11.42%
YoY %	-5.32%	-3.99%	-4.33%	0.39%	26.87%	6.21%	-	-
Horiz. %	117.64%	124.24%	129.40%	135.26%	134.74%	106.21%	100.00%	-
PBT	259,592	295,458	285,409	303,142	294,672	240,828	224,806	10.05%
YoY %	-12.14%	3.52%	-5.85%	2.87%	22.36%	7.13%	-	-
Horiz. %	115.47%	131.43%	126.96%	134.85%	131.08%	107.13%	100.00%	-
Tax	-19,120	-35,328	-27,718	-27,616	-19,892	-12,105	-7,916	79.92%
YoY %	45.88%	-27.46%	-0.37%	-38.83%	-64.33%	-52.92%	-	-
Horiz. %	241.54%	446.29%	350.15%	348.86%	251.29%	152.92%	100.00%	-
NP	240,472	260,130	257,690	275,526	274,780	228,723	216,890	7.11%
YoY %	-7.56%	0.95%	-6.47%	0.27%	20.14%	5.46%	-	-
Horiz. %	110.87%	119.94%	118.81%	127.03%	126.69%	105.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,620	249,266	256,217	273,978	273,504	227,853	216,305	7.35%
YoY %	-3.47%	-2.71%	-6.48%	0.17%	20.04%	5.34%	-	-
Horiz. %	111.24%	115.24%	118.45%	126.66%	126.44%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.37%	11.96%	9.71%	9.11%	6.75%	5.03%	3.52%	-
YoY %	-38.38%	23.17%	6.59%	34.96%	34.19%	42.90%	-	-
Horiz. %	209.38%	339.77%	275.85%	258.81%	191.76%	142.90%	100.00%	-
Total Cost	1,062,412	1,115,912	1,175,482	1,222,580	1,217,576	947,588	890,657	12.46%
YoY %	-4.79%	-5.07%	-3.85%	0.41%	28.49%	6.39%	-	-
Horiz. %	119.28%	125.29%	131.98%	137.27%	136.71%	106.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,092,184	1,073,757	1,026,872	978,584	907,937	856,594	824,131	20.63%
YoY %	1.72%	4.57%	4.93%	7.78%	5.99%	3.94%	-	-
Horiz. %	132.53%	130.29%	124.60%	118.74%	110.17%	103.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	201,672	266,771	178,756	195,228	184,474	191,178	180,900	7.50%
YoY %	-24.40%	49.24%	-8.44%	5.83%	-3.51%	5.68%	-	-
Horiz. %	111.48%	147.47%	98.81%	107.92%	101.98%	105.68%	100.00%	-
Div Payout %	83.81%	107.02%	69.77%	71.26%	67.45%	83.90%	83.63%	-
YoY %	-21.69%	53.39%	-2.09%	5.65%	-19.61%	0.32%	-	-
Horiz. %	100.22%	127.97%	83.43%	85.21%	80.65%	100.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,092,184	1,073,757	1,026,872	978,584	907,937	856,594	824,131	20.63%
YoY %	1.72%	4.57%	4.93%	7.78%	5.99%	3.94%	-	-
Horiz. %	132.53%	130.29%	124.60%	118.74%	110.17%	103.94%	100.00%	-
NOSH	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	1,950,796	1,938,219	38.57%
YoY %	0.71%	51.30%	1.18%	2.32%	2.79%	0.65%	-	-
Horiz. %	163.21%	162.06%	107.11%	105.86%	103.45%	100.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	18.46%	18.90%	17.98%	18.39%	18.41%	19.44%	19.58%	-
YoY %	-2.33%	5.12%	-2.23%	-0.11%	-5.30%	-0.72%	-	-
Horiz. %	94.28%	96.53%	91.83%	93.92%	94.02%	99.28%	100.00%	-
ROE	22.03%	23.21%	24.95%	28.00%	30.12%	26.60%	26.25%	-
YoY %	-5.08%	-6.97%	-10.89%	-7.04%	13.23%	1.33%	-	-
Horiz. %	83.92%	88.42%	95.05%	106.67%	114.74%	101.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	41.35	43.33	68.42	73.67	74.43	60.30	57.14	-19.38%
YoY %	-4.57%	-36.67%	-7.13%	-1.02%	23.43%	5.53%	-	-
Horiz. %	72.37%	75.83%	119.74%	128.93%	130.26%	105.53%	100.00%	-
EPS	7.64	8.08	12.60	13.56	13.64	11.68	11.16	-22.30%
YoY %	-5.45%	-35.87%	-7.08%	-0.59%	16.78%	4.66%	-	-
Horiz. %	68.46%	72.40%	112.90%	121.51%	122.22%	104.66%	100.00%	-
DPS	6.40	8.40	8.53	9.60	9.20	9.80	9.33	-22.20%
YoY %	-23.81%	-1.52%	-11.15%	4.35%	-6.12%	5.04%	-	-
Horiz. %	68.60%	90.03%	91.43%	102.89%	98.61%	105.04%	100.00%	-
NAPS	0.3466	0.3381	0.4902	0.4812	0.4528	0.4391	0.4252	-12.72%
YoY %	2.51%	-31.03%	1.87%	6.27%	3.12%	3.27%	-	-
Horiz. %	81.51%	79.52%	115.29%	113.17%	106.49%	103.27%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,051,760
RPS	34.67	36.61	38.13	39.86	39.71	31.30	29.47	11.43%
YoY %	-5.30%	-3.99%	-4.34%	0.38%	26.87%	6.21%	-	-
Horiz. %	117.65%	124.23%	129.39%	135.26%	134.75%	106.21%	100.00%	-
EPS	6.40	6.63	6.82	7.29	7.28	6.06	5.76	7.26%
YoY %	-3.47%	-2.79%	-6.45%	0.14%	20.13%	5.21%	-	-
Horiz. %	111.11%	115.10%	118.40%	126.56%	126.39%	105.21%	100.00%	-
DPS	5.37	7.10	4.76	5.19	4.91	5.09	4.81	7.61%
YoY %	-24.37%	49.16%	-8.29%	5.70%	-3.54%	5.82%	-	-
Horiz. %	111.64%	147.61%	98.96%	107.90%	102.08%	105.82%	100.00%	-
NAPS	0.2906	0.2857	0.2732	0.2604	0.2416	0.2279	0.2193	20.62%
YoY %	1.72%	4.58%	4.92%	7.78%	6.01%	3.92%	-	-
Horiz. %	132.51%	130.28%	124.58%	118.74%	110.17%	103.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.28	2.26	2.75	3.40	2.54	2.11	2.04	-
P/RPS	5.51	5.22	4.02	4.62	3.41	3.50	3.57	33.51%
YoY %	5.56%	29.85%	-12.99%	35.48%	-2.57%	-1.96%	-	-
Horiz. %	154.34%	146.22%	112.61%	129.41%	95.52%	98.04%	100.00%	-
P/EPS	29.86	28.79	22.48	25.24	18.62	18.07	18.28	38.65%
YoY %	3.72%	28.07%	-10.94%	35.55%	3.04%	-1.15%	-	-
Horiz. %	163.35%	157.49%	122.98%	138.07%	101.86%	98.85%	100.00%	-
EY	3.35	3.47	4.45	3.96	5.37	5.54	5.47	-27.86%
YoY %	-3.46%	-22.02%	12.37%	-26.26%	-3.07%	1.28%	-	-
Horiz. %	61.24%	63.44%	81.35%	72.39%	98.17%	101.28%	100.00%	-
DY	2.81	3.72	3.10	2.82	3.62	4.64	4.58	-27.77%
YoY %	-24.46%	20.00%	9.93%	-22.10%	-21.98%	1.31%	-	-
Horiz. %	61.35%	81.22%	67.69%	61.57%	79.04%	101.31%	100.00%	-
P/NAPS	6.58	6.68	5.61	7.07	5.61	4.81	4.80	23.37%
YoY %	-1.50%	19.07%	-20.65%	26.02%	16.63%	0.21%	-	-
Horiz. %	137.08%	139.17%	116.88%	147.29%	116.88%	100.21%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/08/18	22/05/18	27/02/18	21/11/17	22/08/17	16/05/17	-
Price	1.71	2.37	2.16	3.45	2.83	2.50	2.18	-
P/RPS	4.14	5.47	3.16	4.68	3.80	4.15	3.82	5.50%
YoY %	-24.31%	73.10%	-32.48%	23.16%	-8.43%	8.64%	-	-
Horiz. %	108.38%	143.19%	82.72%	122.51%	99.48%	108.64%	100.00%	-
P/EPS	22.39	30.20	17.66	25.61	20.75	21.40	19.53	9.52%
YoY %	-25.86%	71.01%	-31.04%	23.42%	-3.04%	9.58%	-	-
Horiz. %	114.64%	154.63%	90.42%	131.13%	106.25%	109.58%	100.00%	-
EY	4.47	3.31	5.66	3.91	4.82	4.67	5.12	-8.64%
YoY %	35.05%	-41.52%	44.76%	-18.88%	3.21%	-8.79%	-	-
Horiz. %	87.30%	64.65%	110.55%	76.37%	94.14%	91.21%	100.00%	-
DY	3.74	3.54	3.95	2.78	3.25	3.92	4.28	-8.59%
YoY %	5.65%	-10.38%	42.09%	-14.46%	-17.09%	-8.41%	-	-
Horiz. %	87.38%	82.71%	92.29%	64.95%	75.93%	91.59%	100.00%	-
P/NAPS	4.93	7.01	4.41	7.17	6.25	5.69	5.13	-2.61%
YoY %	-29.67%	58.96%	-38.49%	14.72%	9.84%	10.92%	-	-
Horiz. %	96.10%	136.65%	85.96%	139.77%	121.83%	110.92%	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 - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:30:00

EMA 5

5 Mins

SELL

2024-04-19 16:00:00

ADX

5 Mins

BUY

2024-04-19 15:50:00

EMA 5

5 Mins

BUY

2024-04-19 15:40:00

EMA 5

5 Mins

SELL

2024-04-19 15:35:00

EMA 5

5 Mins

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

412

MPI

MALAYSIAN PACIFIC INDUSTRIES

411

HLIND

HONG LEONG INDUSTRIES BHD

384

YTLPOWR

YTL POWER INTERNATIONAL BHD

373

SAPNRG

SAPURA ENERGY BERHAD

332

MAYBANK

MALAYAN BANKING BHD

332

PBBANK

PUBLIC BANK BHD

309

GENTING

GENTING BHD

295

DNEX

DAGANG NEXCHANGE BERHAD

269

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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