[INARI] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- 29.49%

YoY- -18.76%

Quarter Report

Inari Financial Result Q4 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Cumulative Result
Revenue	1,067,384	724,451	347,621	1,057,951	824,610	582,044	316,607	124.67%
YoY %	47.34%	108.40%	-67.14%	28.30%	41.67%	83.84%	-	-
Horiz. %	337.13%	228.82%	109.80%	334.15%	260.45%	183.84%	100.00%	-
PBT	258,854	172,127	77,414	172,364	138,298	97,541	54,889	180.95%
YoY %	50.39%	122.35%	-55.09%	24.63%	41.78%	77.71%	-	-
Horiz. %	471.60%	313.59%	141.04%	314.02%	251.96%	177.71%	100.00%	-
Tax	-16,812	-11,977	-7,349	-15,924	-18,000	-12,301	-7,145	76.81%
YoY %	-40.37%	-62.97%	53.85%	11.53%	-46.33%	-72.16%	-	-
Horiz. %	235.30%	167.63%	102.86%	222.87%	251.92%	172.16%	100.00%	-
NP	242,042	160,150	70,065	156,440	120,298	85,240	47,744	194.81%
YoY %	51.13%	128.57%	-55.21%	30.04%	41.13%	78.54%	-	-
Horiz. %	506.96%	335.43%	146.75%	327.66%	251.96%	178.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	242,113	160,167	70,070	155,750	120,277	85,215	47,730	194.93%
YoY %	51.16%	128.58%	-55.01%	29.49%	41.15%	78.54%	-	-
Horiz. %	507.26%	335.57%	146.80%	326.31%	251.99%	178.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.49%	6.96%	9.49%	9.24%	13.02%	12.61%	13.02%	-
YoY %	-6.75%	-26.66%	2.71%	-29.03%	3.25%	-3.15%	-	-
Horiz. %	49.85%	53.46%	72.89%	70.97%	100.00%	96.85%	100.00%	-
Total Cost	825,342	564,301	277,556	901,511	704,312	496,804	268,863	111.07%
YoY %	46.26%	103.31%	-69.21%	28.00%	41.77%	84.78%	-	-
Horiz. %	306.97%	209.88%	103.23%	335.30%	261.96%	184.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	13.88%
YoY %	5.48%	4.76%	4.31%	0.95%	4.05%	0.40%	-	-
Horiz. %	121.55%	115.24%	110.00%	105.46%	104.46%	100.40%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	281,954	148,178	65,252	142,710	106,857	73,334	41,320	259.33%
YoY %	90.28%	127.09%	-54.28%	33.55%	45.71%	77.48%	-	-
Horiz. %	682.37%	358.61%	157.92%	345.38%	258.61%	177.48%	100.00%	-
Div Payout %	116.46%	92.52%	93.12%	91.63%	88.84%	86.06%	86.57%	-
YoY %	25.88%	-0.64%	1.63%	3.14%	3.23%	-0.59%	-	-
Horiz. %	134.53%	106.87%	107.57%	105.84%	102.62%	99.41%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	13.88%
YoY %	5.48%	4.76%	4.31%	0.95%	4.05%	0.40%	-	-
Horiz. %	121.55%	115.24%	110.00%	105.46%	104.46%	100.40%	100.00%	-
NOSH	3,338,921	3,300,592	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3.32%
YoY %	1.16%	0.90%	0.66%	0.32%	1.12%	0.77%	-	-
Horiz. %	105.03%	103.82%	102.90%	102.22%	101.89%	100.77%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	22.68%	22.11%	20.16%	14.79%	14.59%	14.64%	15.08%	-
YoY %	2.58%	9.67%	36.31%	1.37%	-0.34%	-2.92%	-	-
Horiz. %	150.40%	146.62%	133.69%	98.08%	96.75%	97.08%	100.00%	-
ROE	17.47%	12.19%	5.59%	12.95%	10.10%	7.44%	4.19%	-
YoY %	43.31%	118.07%	-56.83%	28.22%	35.75%	77.57%	-	-
Horiz. %	416.95%	290.93%	133.41%	309.07%	241.05%	177.57%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	32.18	22.00	10.65	32.62	25.47	18.25	9.96	118.39%
YoY %	46.27%	106.57%	-67.35%	28.07%	39.56%	83.23%	-	-
Horiz. %	323.09%	220.88%	106.93%	327.51%	255.72%	183.23%	100.00%	-
EPS	7.36	4.89	2.15	4.85	3.77	2.68	1.50	188.47%
YoY %	50.51%	127.44%	-55.67%	28.65%	40.67%	78.67%	-	-
Horiz. %	490.67%	326.00%	143.33%	323.33%	251.33%	178.67%	100.00%	-
DPS	8.50	4.50	2.00	4.40	3.30	2.30	1.30	249.26%
YoY %	88.89%	125.00%	-54.55%	33.33%	43.48%	76.92%	-	-
Horiz. %	653.85%	346.15%	153.85%	338.46%	253.85%	176.92%	100.00%	-
NAPS	0.4178	0.399	0.3844	0.3707	0.3678	0.359	0.3587	10.69%
YoY %	4.71%	3.80%	3.70%	0.79%	2.45%	0.08%	-	-
Horiz. %	116.48%	111.24%	107.16%	103.35%	102.54%	100.08%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,249,764
RPS	28.40	19.28	9.25	28.15	21.94	15.49	8.42	124.74%
YoY %	47.30%	108.43%	-67.14%	28.30%	41.64%	83.97%	-	-
Horiz. %	337.29%	228.98%	109.86%	334.32%	260.57%	183.97%	100.00%	-
EPS	6.44	4.26	1.86	4.14	3.20	2.27	1.27	194.86%
YoY %	51.17%	129.03%	-55.07%	29.37%	40.97%	78.74%	-	-
Horiz. %	507.09%	335.43%	146.46%	325.98%	251.97%	178.74%	100.00%	-
DPS	7.50	3.94	1.74	3.80	2.84	1.95	1.10	259.14%
YoY %	90.36%	126.44%	-54.21%	33.80%	45.64%	77.27%	-	-
Horiz. %	681.82%	358.18%	158.18%	345.45%	258.18%	177.27%	100.00%	-
NAPS	0.3688	0.3496	0.3337	0.3199	0.3169	0.3046	0.3034	13.88%
YoY %	5.49%	4.76%	4.31%	0.95%	4.04%	0.40%	-	-
Horiz. %	121.56%	115.23%	109.99%	105.44%	104.45%	100.40%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	3.28	2.76	2.28	1.69	1.24	1.70	1.82	-
P/RPS	10.19	12.55	21.40	5.18	4.87	9.31	18.27	-32.21%
YoY %	-18.80%	-41.36%	313.13%	6.37%	-47.69%	-49.04%	-	-
Horiz. %	55.77%	68.69%	117.13%	28.35%	26.66%	50.96%	100.00%	-
P/EPS	44.94	56.74	106.16	35.19	33.38	63.61	121.20	-48.35%
YoY %	-20.80%	-46.55%	201.68%	5.42%	-47.52%	-47.52%	-	-
Horiz. %	37.08%	46.82%	87.59%	29.03%	27.54%	52.48%	100.00%	-
EY	2.23	1.76	0.94	2.84	3.00	1.57	0.83	93.14%
YoY %	26.70%	87.23%	-66.90%	-5.33%	91.08%	89.16%	-	-
Horiz. %	268.67%	212.05%	113.25%	342.17%	361.45%	189.16%	100.00%	-
DY	2.59	1.63	0.88	2.60	2.66	1.35	0.71	136.78%
YoY %	58.90%	85.23%	-66.15%	-2.26%	97.04%	90.14%	-	-
Horiz. %	364.79%	229.58%	123.94%	366.20%	374.65%	190.14%	100.00%	-
P/NAPS	7.85	6.92	5.93	4.56	3.37	4.74	5.07	33.80%
YoY %	13.44%	16.69%	30.04%	35.31%	-28.90%	-6.51%	-	-
Horiz. %	154.83%	136.49%	116.96%	89.94%	66.47%	93.49%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	21/05/21	24/02/21	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	-
Price	3.00	3.28	2.47	2.24	1.44	1.64	1.95	-
P/RPS	9.32	14.91	23.18	6.87	5.65	8.98	19.58	-39.00%
YoY %	-37.49%	-35.68%	237.41%	21.59%	-37.08%	-54.14%	-	-
Horiz. %	47.60%	76.15%	118.39%	35.09%	28.86%	45.86%	100.00%	-
P/EPS	41.10	67.43	115.01	46.65	38.77	61.36	129.86	-53.52%
YoY %	-39.05%	-41.37%	146.54%	20.32%	-36.82%	-52.75%	-	-
Horiz. %	31.65%	51.93%	88.56%	35.92%	29.86%	47.25%	100.00%	-
EY	2.43	1.48	0.87	2.14	2.58	1.63	0.77	115.00%
YoY %	64.19%	70.11%	-59.35%	-17.05%	58.28%	111.69%	-	-
Horiz. %	315.58%	192.21%	112.99%	277.92%	335.06%	211.69%	100.00%	-
DY	2.83	1.37	0.81	1.96	2.29	1.40	0.67	161.07%
YoY %	106.57%	69.14%	-58.67%	-14.41%	63.57%	108.96%	-	-
Horiz. %	422.39%	204.48%	120.90%	292.54%	341.79%	208.96%	100.00%	-
P/NAPS	7.18	8.22	6.43	6.04	3.92	4.57	5.44	20.30%
YoY %	-12.65%	27.84%	6.46%	54.08%	-14.22%	-15.99%	-	-
Horiz. %	131.99%	151.10%	118.20%	111.03%	72.06%	84.01%	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

2024-04-26 12:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-26 11:30:00

EMA 5

10 Mins

BUY

2024-04-26 11:20:00

ADX

10 Mins

BUY

2024-04-26 10:45:00

EMA 5

5 Mins

BUY

2024-04-26 10:45:00

TURTLE SYSTEM 20

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

385

HLIND

HONG LEONG INDUSTRIES BHD

368

PTRANS

PERAK TRANSIT BERHAD

366

MYEG

MY E.G. SERVICES BHD

353

YTLPOWR

YTL POWER INTERNATIONAL BHD

344

DNEX

DAGANG NEXCHANGE BERHAD

262

SAPNRG

SAPURA ENERGY BERHAD

237

MAYBANK

MALAYAN BANKING BHD

216

YTL

YTL CORPORATION BHD

208

Daily Stocks

MYEG

0.915

+0.105

288,701,200

HSI-CVZ

0.17

+0.035

241,305,400

BSLCORP

0.03

0.00

183,516,900

HSI-HUS

0.095

-0.03

68,000,900

BPURI

0.075

0.00

53,434,600

HSI-HSZ

0.21

-0.07

52,798,100

HONGSENG

0.01

0.00

44,622,800

HSI-HUQ

0.11

-0.045

37,526,300

ATAIMS

0.305

+0.02

34,905,200

DATAPRP

0.14

+0.015

33,681,500

More active Stocks

DLADY

34.48

+1.04

57,400

YTL

2.98

+0.21

33,247,900

CHINTEK

7.71

+0.21

25,800

NESTLE

127.20

+0.20

74,600

NVIDIA-C1

4.29

+0.20

5,400

EUPE

1.62

+0.18

6,772,600

HSI-CVU

1.46

+0.18

250,000

HLIND

10.72

+0.18

4,000

HUMEIND

2.72

+0.16

560,000

AJI

19.38

+0.16

10,300

More gainer Stocks

MPI

29.40

-0.54

44,900

UTDPLT

24.90

-0.38

458,600

VITROX

7.38

-0.24

3,168,600

HLBANK

19.30

-0.16

287,300

HEIM

23.20

-0.16

28,400

PIE

5.72

-0.14

928,700

HSI-HS5

0.485

-0.14

215,000

LPI

11.82

-0.14

161,100

NIO-C9

0.02

-0.13

2,050,000

CRESNDO

3.75

-0.13

386,100

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