[INARI] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

25-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- -10.73%

YoY- -26.05%

Quarter Report

Inari Financial Result Q2 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	1,390,484	1,057,951	1,099,480	1,164,088	1,266,428	1,152,860	1,176,253	11.76%
YoY %	31.43%	-3.78%	-5.55%	-8.08%	9.85%	-1.99%	-	-
Horiz. %	118.21%	89.94%	93.47%	98.97%	107.67%	98.01%	100.00%	-
PBT	309,656	172,364	184,397	195,082	219,556	216,205	222,592	24.54%
YoY %	79.65%	-6.53%	-5.48%	-11.15%	1.55%	-2.87%	-	-
Horiz. %	139.11%	77.43%	82.84%	87.64%	98.64%	97.13%	100.00%	-
Tax	-29,396	-15,924	-24,000	-24,602	-28,580	-23,858	-17,232	42.63%
YoY %	-84.60%	33.65%	2.45%	13.92%	-19.79%	-38.45%	-	-
Horiz. %	170.59%	92.41%	139.28%	142.77%	165.85%	138.45%	100.00%	-
NP	280,260	156,440	160,397	170,480	190,976	192,347	205,360	22.96%
YoY %	79.15%	-2.47%	-5.91%	-10.73%	-0.71%	-6.34%	-	-
Horiz. %	136.47%	76.18%	78.11%	83.02%	93.00%	93.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,280	155,750	160,369	170,430	190,920	191,723	204,572	23.28%
YoY %	79.96%	-2.88%	-5.90%	-10.73%	-0.42%	-6.28%	-	-
Horiz. %	137.01%	76.13%	78.39%	83.31%	93.33%	93.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.49%	9.24%	13.02%	12.61%	13.02%	11.03%	7.74%	-
YoY %	2.71%	-29.03%	3.25%	-3.15%	18.04%	42.51%	-	-
Horiz. %	122.61%	119.38%	168.22%	162.92%	168.22%	142.51%	100.00%	-
Total Cost	1,110,224	901,511	939,082	993,608	1,075,452	960,513	970,893	9.32%
YoY %	23.15%	-4.00%	-5.49%	-7.61%	11.97%	-1.07%	-	-
Horiz. %	114.35%	92.85%	96.72%	102.34%	110.77%	98.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	1,107,854	8.59%
YoY %	4.31%	0.95%	4.05%	0.40%	1.05%	1.84%	-	-
Horiz. %	113.21%	108.53%	107.50%	103.32%	102.91%	101.84%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	261,009	142,710	142,477	146,668	165,283	166,674	174,582	30.65%
YoY %	82.89%	0.16%	-2.86%	-11.26%	-0.83%	-4.53%	-	-
Horiz. %	149.51%	81.74%	81.61%	84.01%	94.67%	95.47%	100.00%	-
Div Payout %	93.12%	91.63%	88.84%	86.06%	86.57%	86.93%	85.34%	-
YoY %	1.63%	3.14%	3.23%	-0.59%	-0.41%	1.86%	-	-
Horiz. %	109.12%	107.37%	104.10%	100.84%	101.44%	101.86%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	1,107,854	8.59%
YoY %	4.31%	0.95%	4.05%	0.40%	1.05%	1.84%	-	-
Horiz. %	113.21%	108.53%	107.50%	103.32%	102.91%	101.84%	100.00%	-
NOSH	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3,177,150	3,171,129	2.08%
YoY %	0.66%	0.32%	1.12%	0.77%	0.06%	0.19%	-	-
Horiz. %	103.16%	102.48%	102.15%	101.02%	100.25%	100.19%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	20.16%	14.79%	14.59%	14.64%	15.08%	16.68%	17.46%	-
YoY %	36.31%	1.37%	-0.34%	-2.92%	-9.59%	-4.47%	-	-
Horiz. %	115.46%	84.71%	83.56%	83.85%	86.37%	95.53%	100.00%	-
ROE	22.35%	12.95%	13.47%	14.89%	16.75%	16.99%	18.47%	-
YoY %	72.59%	-3.86%	-9.54%	-11.10%	-1.41%	-8.01%	-	-
Horiz. %	121.01%	70.11%	72.93%	80.62%	90.69%	91.99%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	42.62	32.62	33.95	36.51	39.84	35.97	36.83	10.19%
YoY %	30.66%	-3.92%	-7.01%	-8.36%	10.76%	-2.34%	-	-
Horiz. %	115.72%	88.57%	92.18%	99.13%	108.17%	97.66%	100.00%	-
EPS	8.60	4.85	5.03	5.36	6.00	6.06	6.47	20.82%
YoY %	77.32%	-3.58%	-6.16%	-10.67%	-0.99%	-6.34%	-	-
Horiz. %	132.92%	74.96%	77.74%	82.84%	92.74%	93.66%	100.00%	-
DPS	8.00	4.40	4.40	4.60	5.20	5.20	5.47	28.75%
YoY %	81.82%	0.00%	-4.35%	-11.54%	0.00%	-4.94%	-	-
Horiz. %	146.25%	80.44%	80.44%	84.10%	95.06%	95.06%	100.00%	-
NAPS	0.3844	0.3707	0.3678	0.359	0.3587	0.352	0.3469	7.06%
YoY %	3.70%	0.79%	2.45%	0.08%	1.90%	1.47%	-	-
Horiz. %	110.81%	106.86%	106.02%	103.49%	103.40%	101.47%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,203,557
RPS	36.70	27.93	29.02	30.73	33.43	30.43	31.05	11.75%
YoY %	31.40%	-3.76%	-5.56%	-8.08%	9.86%	-2.00%	-	-
Horiz. %	118.20%	89.95%	93.46%	98.97%	107.67%	98.00%	100.00%	-
EPS	7.40	4.11	4.23	4.50	5.04	5.06	5.40	23.30%
YoY %	80.05%	-2.84%	-6.00%	-10.71%	-0.40%	-6.30%	-	-
Horiz. %	137.04%	76.11%	78.33%	83.33%	93.33%	93.70%	100.00%	-
DPS	6.89	3.77	3.76	3.87	4.36	4.40	4.61	30.62%
YoY %	82.76%	0.27%	-2.84%	-11.24%	-0.91%	-4.56%	-	-
Horiz. %	149.46%	81.78%	81.56%	83.95%	94.58%	95.44%	100.00%	-
NAPS	0.3311	0.3174	0.3144	0.3021	0.301	0.2978	0.2924	8.61%
YoY %	4.32%	0.95%	4.07%	0.37%	1.07%	1.85%	-	-
Horiz. %	113.24%	108.55%	107.52%	103.32%	102.94%	101.85%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.28	1.69	1.24	1.70	1.82	1.60	1.57	-
P/RPS	5.35	5.18	3.65	4.66	4.57	4.45	4.26	16.35%
YoY %	3.28%	41.92%	-21.67%	1.97%	2.70%	4.46%	-	-
Horiz. %	125.59%	121.60%	85.68%	109.39%	107.28%	104.46%	100.00%	-
P/EPS	26.54	35.19	25.04	31.80	30.30	26.75	24.51	5.43%
YoY %	-24.58%	40.54%	-21.26%	4.95%	13.27%	9.14%	-	-
Horiz. %	108.28%	143.57%	102.16%	129.74%	123.62%	109.14%	100.00%	-
EY	3.77	2.84	3.99	3.14	3.30	3.74	4.08	-5.11%
YoY %	32.75%	-28.82%	27.07%	-4.85%	-11.76%	-8.33%	-	-
Horiz. %	92.40%	69.61%	97.79%	76.96%	80.88%	91.67%	100.00%	-
DY	3.51	2.60	3.55	2.71	2.86	3.25	3.48	0.57%
YoY %	35.00%	-26.76%	31.00%	-5.24%	-12.00%	-6.61%	-	-
Horiz. %	100.86%	74.71%	102.01%	77.87%	82.18%	93.39%	100.00%	-
P/NAPS	5.93	4.56	3.37	4.74	5.07	4.55	4.53	19.60%
YoY %	30.04%	35.31%	-28.90%	-6.51%	11.43%	0.44%	-	-
Horiz. %	130.91%	100.66%	74.39%	104.64%	111.92%	100.44%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	28/08/19	23/05/19	-
Price	2.47	2.24	1.44	1.64	1.95	1.59	1.32	-
P/RPS	5.80	6.87	4.24	4.49	4.89	4.42	3.58	37.82%
YoY %	-15.57%	62.03%	-5.57%	-8.18%	10.63%	23.46%	-	-
Horiz. %	162.01%	191.90%	118.44%	125.42%	136.59%	123.46%	100.00%	-
P/EPS	28.75	46.65	29.08	30.68	32.46	26.58	20.61	24.76%
YoY %	-38.37%	60.42%	-5.22%	-5.48%	22.12%	28.97%	-	-
Horiz. %	139.50%	226.35%	141.10%	148.86%	157.50%	128.97%	100.00%	-
EY	3.48	2.14	3.44	3.26	3.08	3.76	4.85	-19.80%
YoY %	62.62%	-37.79%	5.52%	5.84%	-18.09%	-22.47%	-	-
Horiz. %	71.75%	44.12%	70.93%	67.22%	63.51%	77.53%	100.00%	-
DY	3.24	1.96	3.06	2.80	2.67	3.27	4.14	-15.03%
YoY %	65.31%	-35.95%	9.29%	4.87%	-18.35%	-21.01%	-	-
Horiz. %	78.26%	47.34%	73.91%	67.63%	64.49%	78.99%	100.00%	-
P/NAPS	6.43	6.04	3.92	4.57	5.44	4.52	3.81	41.61%
YoY %	6.46%	54.08%	-14.22%	-15.99%	20.35%	18.64%	-	-
Horiz. %	168.77%	158.53%	102.89%	119.95%	142.78%	118.64%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos