[INARI] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 29.72%

YoY- 9.4%

Quarter Report

Inari Financial Result Q4 2018.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	882,190	625,868	325,721	1,376,042	1,074,880	749,053	373,089	77.58%
YoY %	40.95%	92.15%	-76.33%	28.02%	43.50%	100.77%	-	-
Horiz. %	236.46%	167.75%	87.30%	368.82%	288.10%	200.77%	100.00%	-
PBT	166,944	124,374	64,898	295,458	214,057	151,571	73,668	72.61%
YoY %	34.23%	91.65%	-78.03%	38.03%	41.23%	105.75%	-	-
Horiz. %	226.62%	168.83%	88.10%	401.07%	290.57%	205.75%	100.00%	-
Tax	-12,924	-9,101	-4,780	-35,328	-20,789	-13,808	-4,973	89.13%
YoY %	-42.01%	-90.40%	86.47%	-69.94%	-50.56%	-177.66%	-	-
Horiz. %	259.88%	183.01%	96.12%	710.40%	418.04%	277.66%	100.00%	-
NP	154,020	115,273	60,118	260,130	193,268	137,763	68,695	71.38%
YoY %	33.61%	91.74%	-76.89%	34.60%	40.29%	100.54%	-	-
Horiz. %	224.21%	167.80%	87.51%	378.67%	281.34%	200.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,429	115,241	60,155	249,266	192,163	136,989	68,376	71.48%
YoY %	33.14%	91.57%	-75.87%	29.72%	40.28%	100.35%	-	-
Horiz. %	224.39%	168.54%	87.98%	364.55%	281.04%	200.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.74%	7.32%	7.37%	11.96%	9.71%	9.11%	6.75%	-
YoY %	5.74%	-0.68%	-38.38%	23.17%	6.59%	34.96%	-	-
Horiz. %	114.67%	108.44%	109.19%	177.19%	143.85%	134.96%	100.00%	-
Total Cost	728,170	510,595	265,603	1,115,912	881,612	611,290	304,394	78.96%
YoY %	42.61%	92.24%	-76.20%	26.58%	44.22%	100.82%	-	-
Horiz. %	239.22%	167.74%	87.26%	366.60%	289.63%	200.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	907,937	14.20%
YoY %	-0.71%	2.16%	1.72%	4.57%	4.93%	7.78%	-	-
Horiz. %	122.02%	122.89%	120.29%	118.26%	113.10%	107.78%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	130,936	98,825	50,418	266,771	134,067	97,614	46,118	100.63%
YoY %	32.49%	96.01%	-81.10%	98.98%	37.34%	111.66%	-	-
Horiz. %	283.92%	214.29%	109.32%	578.45%	290.70%	211.66%	100.00%	-
Div Payout %	85.34%	85.76%	83.81%	107.02%	69.77%	71.26%	67.45%	-
YoY %	-0.49%	2.33%	-21.69%	53.39%	-2.09%	5.65%	-	-
Horiz. %	126.52%	127.15%	124.26%	158.67%	103.44%	105.65%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	907,937	14.20%
YoY %	-0.71%	2.16%	1.72%	4.57%	4.93%	7.78%	-	-
Horiz. %	122.02%	122.89%	120.29%	118.26%	113.10%	107.78%	100.00%	-
NOSH	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	35.77%
YoY %	0.14%	0.11%	0.71%	51.30%	1.18%	2.32%	-	-
Horiz. %	158.15%	157.93%	157.76%	156.65%	103.53%	102.32%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	17.46%	18.42%	18.46%	18.90%	17.98%	18.39%	18.41%	-
YoY %	-5.21%	-0.22%	-2.33%	5.12%	-2.23%	-0.11%	-	-
Horiz. %	94.84%	100.05%	100.27%	102.66%	97.66%	99.89%	100.00%	-
ROE	13.85%	10.33%	5.51%	23.21%	18.71%	14.00%	7.53%	-
YoY %	34.08%	87.48%	-76.26%	24.05%	33.64%	85.92%	-	-
Horiz. %	183.93%	137.18%	73.17%	308.23%	248.47%	185.92%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	27.62	19.63	10.34	43.33	51.31	36.83	18.61	30.14%
YoY %	40.70%	89.85%	-76.14%	-15.55%	39.32%	97.90%	-	-
Horiz. %	148.41%	105.48%	55.56%	232.83%	275.71%	197.90%	100.00%	-
EPS	4.85	3.65	1.91	8.08	9.45	6.78	3.41	26.49%
YoY %	32.88%	91.10%	-76.36%	-14.50%	39.38%	98.83%	-	-
Horiz. %	142.23%	107.04%	56.01%	236.95%	277.13%	198.83%	100.00%	-
DPS	4.10	3.10	1.60	8.40	6.40	4.80	2.30	47.06%
YoY %	32.26%	93.75%	-80.95%	31.25%	33.33%	108.70%	-	-
Horiz. %	178.26%	134.78%	69.57%	365.22%	278.26%	208.70%	100.00%	-
NAPS	0.3469	0.35	0.3466	0.3381	0.4902	0.4812	0.4528	-16.28%
YoY %	-0.89%	0.98%	2.51%	-31.03%	1.87%	6.27%	-	-
Horiz. %	76.61%	77.30%	76.55%	74.67%	108.26%	106.27%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,141,043
RPS	23.47	16.65	8.67	36.61	28.60	19.93	9.93	77.52%
YoY %	40.96%	92.04%	-76.32%	28.01%	43.50%	100.70%	-	-
Horiz. %	236.35%	167.67%	87.31%	368.68%	288.02%	200.70%	100.00%	-
EPS	4.08	3.07	1.60	6.63	5.11	3.64	1.82	71.37%
YoY %	32.90%	91.87%	-75.87%	29.75%	40.38%	100.00%	-	-
Horiz. %	224.18%	168.68%	87.91%	364.29%	280.77%	200.00%	100.00%	-
DPS	3.48	2.63	1.34	7.10	3.57	2.60	1.23	100.16%
YoY %	32.32%	96.27%	-81.13%	98.88%	37.31%	111.38%	-	-
Horiz. %	282.93%	213.82%	108.94%	577.24%	290.24%	211.38%	100.00%	-
NAPS	0.2948	0.2969	0.2906	0.2857	0.2732	0.2604	0.2416	14.20%
YoY %	-0.71%	2.17%	1.72%	4.58%	4.92%	7.78%	-	-
Horiz. %	122.02%	122.89%	120.28%	118.25%	113.08%	107.78%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.57	1.50	2.28	2.26	2.75	3.40	2.54	-
P/RPS	5.68	7.64	22.06	5.22	5.36	9.23	13.65	-44.29%
YoY %	-25.65%	-65.37%	322.61%	-2.61%	-41.93%	-32.38%	-	-
Horiz. %	41.61%	55.97%	161.61%	38.24%	39.27%	67.62%	100.00%	-
P/EPS	32.68	41.49	119.43	28.79	29.98	50.47	74.49	-42.29%
YoY %	-21.23%	-65.26%	314.83%	-3.97%	-40.60%	-32.25%	-	-
Horiz. %	43.87%	55.70%	160.33%	38.65%	40.25%	67.75%	100.00%	-
EY	3.06	2.41	0.84	3.47	3.34	1.98	1.34	73.49%
YoY %	26.97%	186.90%	-75.79%	3.89%	68.69%	47.76%	-	-
Horiz. %	228.36%	179.85%	62.69%	258.96%	249.25%	147.76%	100.00%	-
DY	2.61	2.07	0.70	3.72	2.33	1.41	0.91	101.99%
YoY %	26.09%	195.71%	-81.18%	59.66%	65.25%	54.95%	-	-
Horiz. %	286.81%	227.47%	76.92%	408.79%	256.04%	154.95%	100.00%	-
P/NAPS	4.53	4.29	6.58	6.68	5.61	7.07	5.61	-13.29%
YoY %	5.59%	-34.80%	-1.50%	19.07%	-20.65%	26.02%	-	-
Horiz. %	80.75%	76.47%	117.29%	119.07%	100.00%	126.02%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	27/02/18	21/11/17	-
Price	1.32	1.61	1.71	2.37	2.16	3.45	2.83	-
P/RPS	4.78	8.20	16.54	5.47	4.21	9.37	15.21	-53.80%
YoY %	-41.71%	-50.42%	202.38%	29.93%	-55.07%	-38.40%	-	-
Horiz. %	31.43%	53.91%	108.74%	35.96%	27.68%	61.60%	100.00%	-
P/EPS	27.48	44.54	89.58	30.20	23.55	51.22	82.99	-52.16%
YoY %	-38.30%	-50.28%	196.62%	28.24%	-54.02%	-38.28%	-	-
Horiz. %	33.11%	53.67%	107.94%	36.39%	28.38%	61.72%	100.00%	-
EY	3.64	2.25	1.12	3.31	4.25	1.95	1.20	109.68%
YoY %	61.78%	100.89%	-66.16%	-22.12%	117.95%	62.50%	-	-
Horiz. %	303.33%	187.50%	93.33%	275.83%	354.17%	162.50%	100.00%	-
DY	3.11	1.93	0.94	3.54	2.96	1.39	0.81	145.39%
YoY %	61.14%	105.32%	-73.45%	19.59%	112.95%	71.60%	-	-
Horiz. %	383.95%	238.27%	116.05%	437.04%	365.43%	171.60%	100.00%	-
P/NAPS	3.81	4.60	4.93	7.01	4.41	7.17	6.25	-28.12%
YoY %	-17.17%	-6.69%	-29.67%	58.96%	-38.49%	14.72%	-	-
Horiz. %	60.96%	73.60%	78.88%	112.16%	70.56%	114.72%	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 - 17 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 12:15:00

EMA 5

5 Mins

SELL

2024-04-18 12:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-18 12:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-04-18 12:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-18 12:10:00

TURTLE SYSTEM 55

5 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

PTRANS

PERAK TRANSIT BERHAD

360

HLIND

HONG LEONG INDUSTRIES BHD

354

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

322

PIE

P.I.E. INDUSTRIAL BHD

257

DNEX

DAGANG NEXCHANGE BERHAD

225

GENTING

GENTING BHD

213

PBBANK

PUBLIC BANK BHD

202

MAYBANK

MALAYAN BANKING BHD

201

Daily Stocks

HSI-CVM

0.165

+0.015

214,208,100

BORNOIL

0.005

-0.005

159,220,400

HSI-HUE

0.145

-0.02

159,024,100

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

126,736,900

HSI-CVH

0.255

+0.025

78,617,700

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

FITTERS

0.05

0.00

52,528,500

HSI-CVB

0.025

0.00

36,643,600

More active Stocks

DLADY

33.40

+1.08

37,000

PIE

5.46

+0.52

7,219,500

CRESNDO

3.80

+0.26

905,300

CHINHIN

4.55

+0.22

166,900

GESHEN

4.06

+0.18

284,100

1.50

+0.17

7,391,500

MFCB

4.50

+0.16

820,300

F&N

31.40

+0.16

102,300

PPB

15.70

+0.16

98,900

PIE-CK

0.39

+0.14

728,900

More gainer Stocks

NIKKEI-CE

0.78

-0.29

5,000

NVIDIA-C1

4.36

-0.22

300

ALLIANZ-PA

21.50

-0.16

1,000

NDX-CE

0.185

-0.145

60,000

LPI

11.80

-0.14

94,000

GREATEC

4.49

-0.13

209,800

KUAISHO-C17

0.08

-0.12

58,800

HSI-CV7

0.10

-0.10

1,000,000

MSM

3.16

-0.10

920,300

HCK

2.15

-0.10

98,100

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