[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	37.00	28.15	29.25	30.97	33.70	30.67	31.30	11.76%
YoY %	31.44%	-3.76%	-5.55%	-8.10%	9.88%	-2.01%	-	-
Horiz. %	118.21%	89.94%	93.45%	98.95%	107.67%	97.99%	100.00%	-
EPS	7.46	4.14	4.27	4.53	5.08	5.10	5.44	23.36%
YoY %	80.19%	-3.04%	-5.74%	-10.83%	-0.39%	-6.25%	-	-
Horiz. %	137.13%	76.10%	78.49%	83.27%	93.38%	93.75%	100.00%	-
DPS	6.94	3.80	3.79	3.90	4.40	4.43	4.65	30.50%
YoY %	82.63%	0.26%	-2.82%	-11.36%	-0.68%	-4.73%	-	-
Horiz. %	149.25%	81.72%	81.51%	83.87%	94.62%	95.27%	100.00%	-
NAPS	0.3337	0.3199	0.3169	0.3046	0.3034	0.3002	0.2948	8.58%
YoY %	4.31%	0.95%	4.04%	0.40%	1.07%	1.83%	-	-
Horiz. %	113.20%	108.51%	107.50%	103.32%	102.92%	101.83%	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 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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:00:00

EMA 5

Hourly

SELL

2024-04-25 14:50:00

EMA 5

5 Mins

SELL

2024-04-25 14:50:00

ADX

5 Mins

SELL

2024-04-25 14:40:00

ADX

5 Mins

BUY

2024-04-25 14:30:00

EMA 5

30 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

388

PTRANS

PERAK TRANSIT BERHAD

375

HLIND

HONG LEONG INDUSTRIES BHD

367

SAPNRG

SAPURA ENERGY BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

287

DNEX

DAGANG NEXCHANGE BERHAD

271

MYEG

MY E.G. SERVICES BHD

240

GENTING

GENTING BHD

224

MAYBANK

MALAYAN BANKING BHD

194

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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