[INARI] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- -5.9%

YoY- -21.61%

Quarter Report

Inari Financial Result Q3 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	1,448,902	1,390,484	1,057,951	1,099,480	1,164,088	1,266,428	1,152,860	16.37%
YoY %	4.20%	31.43%	-3.78%	-5.55%	-8.08%	9.85%	-	-
Horiz. %	125.68%	120.61%	91.77%	95.37%	100.97%	109.85%	100.00%	-
PBT	344,254	309,656	172,364	184,397	195,082	219,556	216,205	36.16%
YoY %	11.17%	79.65%	-6.53%	-5.48%	-11.15%	1.55%	-	-
Horiz. %	159.23%	143.22%	79.72%	85.29%	90.23%	101.55%	100.00%	-
Tax	-23,954	-29,396	-15,924	-24,000	-24,602	-28,580	-23,858	0.26%
YoY %	18.51%	-84.60%	33.65%	2.45%	13.92%	-19.79%	-	-
Horiz. %	100.40%	123.21%	66.74%	100.60%	103.12%	119.79%	100.00%	-
NP	320,300	280,260	156,440	160,397	170,480	190,976	192,347	40.27%
YoY %	14.29%	79.15%	-2.47%	-5.91%	-10.73%	-0.71%	-	-
Horiz. %	166.52%	145.71%	81.33%	83.39%	88.63%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	320,334	280,280	155,750	160,369	170,430	190,920	191,723	40.58%
YoY %	14.29%	79.96%	-2.88%	-5.90%	-10.73%	-0.42%	-	-
Horiz. %	167.08%	146.19%	81.24%	83.65%	88.89%	99.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.96%	9.49%	9.24%	13.02%	12.61%	13.02%	11.03%	-
YoY %	-26.66%	2.71%	-29.03%	3.25%	-3.15%	18.04%	-	-
Horiz. %	63.10%	86.04%	83.77%	118.04%	114.32%	118.04%	100.00%	-
Total Cost	1,128,602	1,110,224	901,511	939,082	993,608	1,075,452	960,513	11.29%
YoY %	1.66%	23.15%	-4.00%	-5.49%	-7.61%	11.97%	-	-
Horiz. %	117.50%	115.59%	93.86%	97.77%	103.45%	111.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	10.63%
YoY %	4.76%	4.31%	0.95%	4.05%	0.40%	1.05%	-	-
Horiz. %	116.45%	111.16%	106.57%	105.56%	101.45%	101.05%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	296,357	261,009	142,710	142,477	146,668	165,283	166,674	46.51%
YoY %	13.54%	82.89%	0.16%	-2.86%	-11.26%	-0.83%	-	-
Horiz. %	177.81%	156.60%	85.62%	85.48%	88.00%	99.17%	100.00%	-
Div Payout %	92.52%	93.12%	91.63%	88.84%	86.06%	86.57%	86.93%	-
YoY %	-0.64%	1.63%	3.14%	3.23%	-0.59%	-0.41%	-	-
Horiz. %	106.43%	107.12%	105.41%	102.20%	99.00%	99.59%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	10.63%
YoY %	4.76%	4.31%	0.95%	4.05%	0.40%	1.05%	-	-
Horiz. %	116.45%	111.16%	106.57%	105.56%	101.45%	101.05%	100.00%	-
NOSH	3,300,592	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3,177,150	2.56%
YoY %	0.90%	0.66%	0.32%	1.12%	0.77%	0.06%	-	-
Horiz. %	103.89%	102.96%	102.29%	101.96%	100.83%	100.06%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	22.11%	20.16%	14.79%	14.59%	14.64%	15.08%	16.68%	-
YoY %	9.67%	36.31%	1.37%	-0.34%	-2.92%	-9.59%	-	-
Horiz. %	132.55%	120.86%	88.67%	87.47%	87.77%	90.41%	100.00%	-
ROE	24.38%	22.35%	12.95%	13.47%	14.89%	16.75%	16.99%	-
YoY %	9.08%	72.59%	-3.86%	-9.54%	-11.10%	-1.41%	-	-
Horiz. %	143.50%	131.55%	76.22%	79.28%	87.64%	98.59%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	44.00	42.62	32.62	33.95	36.51	39.84	35.97	14.30%
YoY %	3.24%	30.66%	-3.92%	-7.01%	-8.36%	10.76%	-	-
Horiz. %	122.32%	118.49%	90.69%	94.38%	101.50%	110.76%	100.00%	-
EPS	9.78	8.60	4.85	5.03	5.36	6.00	6.06	37.38%
YoY %	13.72%	77.32%	-3.58%	-6.16%	-10.67%	-0.99%	-	-
Horiz. %	161.39%	141.91%	80.03%	83.00%	88.45%	99.01%	100.00%	-
DPS	9.00	8.00	4.40	4.40	4.60	5.20	5.20	43.91%
YoY %	12.50%	81.82%	0.00%	-4.35%	-11.54%	0.00%	-	-
Horiz. %	173.08%	153.85%	84.62%	84.62%	88.46%	100.00%	100.00%	-
NAPS	0.399	0.3844	0.3707	0.3678	0.359	0.3587	0.352	8.67%
YoY %	3.80%	3.70%	0.79%	2.45%	0.08%	1.90%	-	-
Horiz. %	113.35%	109.20%	105.31%	104.49%	101.99%	101.90%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,239,284
RPS	38.24	36.70	27.92	29.02	30.73	33.43	30.43	16.37%
YoY %	4.20%	31.45%	-3.79%	-5.56%	-8.08%	9.86%	-	-
Horiz. %	125.67%	120.60%	91.75%	95.37%	100.99%	109.86%	100.00%	-
EPS	8.46	7.40	4.11	4.23	4.50	5.04	5.06	40.64%
YoY %	14.32%	80.05%	-2.84%	-6.00%	-10.71%	-0.40%	-	-
Horiz. %	167.19%	146.25%	81.23%	83.60%	88.93%	99.60%	100.00%	-
DPS	7.82	6.89	3.77	3.76	3.87	4.36	4.40	46.46%
YoY %	13.50%	82.76%	0.27%	-2.84%	-11.24%	-0.91%	-	-
Horiz. %	177.73%	156.59%	85.68%	85.45%	87.95%	99.09%	100.00%	-
NAPS	0.3468	0.331	0.3174	0.3144	0.3021	0.3009	0.2978	10.63%
YoY %	4.77%	4.28%	0.95%	4.07%	0.40%	1.04%	-	-
Horiz. %	116.45%	111.15%	106.58%	105.57%	101.44%	101.04%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	2.76	2.28	1.69	1.24	1.70	1.82	1.60	-
P/RPS	6.27	5.35	5.18	3.65	4.66	4.57	4.45	25.55%
YoY %	17.20%	3.28%	41.92%	-21.67%	1.97%	2.70%	-	-
Horiz. %	140.90%	120.22%	116.40%	82.02%	104.72%	102.70%	100.00%	-
P/EPS	28.37	26.54	35.19	25.04	31.80	30.30	26.75	3.97%
YoY %	6.90%	-24.58%	40.54%	-21.26%	4.95%	13.27%	-	-
Horiz. %	106.06%	99.21%	131.55%	93.61%	118.88%	113.27%	100.00%	-
EY	3.52	3.77	2.84	3.99	3.14	3.30	3.74	-3.94%
YoY %	-6.63%	32.75%	-28.82%	27.07%	-4.85%	-11.76%	-	-
Horiz. %	94.12%	100.80%	75.94%	106.68%	83.96%	88.24%	100.00%	-
DY	3.26	3.51	2.60	3.55	2.71	2.86	3.25	0.20%
YoY %	-7.12%	35.00%	-26.76%	31.00%	-5.24%	-12.00%	-	-
Horiz. %	100.31%	108.00%	80.00%	109.23%	83.38%	88.00%	100.00%	-
P/NAPS	6.92	5.93	4.56	3.37	4.74	5.07	4.55	32.08%
YoY %	16.69%	30.04%	35.31%	-28.90%	-6.51%	11.43%	-	-
Horiz. %	152.09%	130.33%	100.22%	74.07%	104.18%	111.43%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	28/08/19	-
Price	3.28	2.47	2.24	1.44	1.64	1.95	1.59	-
P/RPS	7.45	5.80	6.87	4.24	4.49	4.89	4.42	41.40%
YoY %	28.45%	-15.57%	62.03%	-5.57%	-8.18%	10.63%	-	-
Horiz. %	168.55%	131.22%	155.43%	95.93%	101.58%	110.63%	100.00%	-
P/EPS	33.72	28.75	46.65	29.08	30.68	32.46	26.58	17.10%
YoY %	17.29%	-38.37%	60.42%	-5.22%	-5.48%	22.12%	-	-
Horiz. %	126.86%	108.16%	175.51%	109.41%	115.43%	122.12%	100.00%	-
EY	2.97	3.48	2.14	3.44	3.26	3.08	3.76	-14.48%
YoY %	-14.66%	62.62%	-37.79%	5.52%	5.84%	-18.09%	-	-
Horiz. %	78.99%	92.55%	56.91%	91.49%	86.70%	81.91%	100.00%	-
DY	2.74	3.24	1.96	3.06	2.80	2.67	3.27	-11.07%
YoY %	-15.43%	65.31%	-35.95%	9.29%	4.87%	-18.35%	-	-
Horiz. %	83.79%	99.08%	59.94%	93.58%	85.63%	81.65%	100.00%	-
P/NAPS	8.22	6.43	6.04	3.92	4.57	5.44	4.52	48.71%
YoY %	27.84%	6.46%	54.08%	-14.22%	-15.99%	20.35%	-	-
Horiz. %	181.86%	142.26%	133.63%	86.73%	101.11%	120.35%	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