[INARI] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Sep-2018 [#1]

Profit Trend

QoQ- -75.87%

YoY- -12.02%

Quarter Report

Inari Financial Result Q1 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Cumulative Result
Revenue	1,152,860	882,190	625,868	325,721	1,376,042	1,074,880	749,053	33.40%
YoY %	30.68%	40.95%	92.15%	-76.33%	28.02%	43.50%	-	-
Horiz. %	153.91%	117.77%	83.55%	43.48%	183.70%	143.50%	100.00%	-
PBT	216,205	166,944	124,374	64,898	295,458	214,057	151,571	26.79%
YoY %	29.51%	34.23%	91.65%	-78.03%	38.03%	41.23%	-	-
Horiz. %	142.64%	110.14%	82.06%	42.82%	194.93%	141.23%	100.00%	-
Tax	-23,858	-12,924	-9,101	-4,780	-35,328	-20,789	-13,808	44.13%
YoY %	-84.60%	-42.01%	-90.40%	86.47%	-69.94%	-50.56%	-	-
Horiz. %	172.78%	93.60%	65.91%	34.62%	255.85%	150.56%	100.00%	-
NP	192,347	154,020	115,273	60,118	260,130	193,268	137,763	24.99%
YoY %	24.88%	33.61%	91.74%	-76.89%	34.60%	40.29%	-	-
Horiz. %	139.62%	111.80%	83.67%	43.64%	188.82%	140.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,723	153,429	115,241	60,155	249,266	192,163	136,989	25.19%
YoY %	24.96%	33.14%	91.57%	-75.87%	29.72%	40.28%	-	-
Horiz. %	139.96%	112.00%	84.12%	43.91%	181.96%	140.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.03%	7.74%	7.32%	7.37%	11.96%	9.71%	9.11%	-
YoY %	42.51%	5.74%	-0.68%	-38.38%	23.17%	6.59%	-	-
Horiz. %	121.08%	84.96%	80.35%	80.90%	131.28%	106.59%	100.00%	-
Total Cost	960,513	728,170	510,595	265,603	1,115,912	881,612	611,290	35.26%
YoY %	31.91%	42.61%	92.24%	-76.20%	26.58%	44.22%	-	-
Horiz. %	157.13%	119.12%	83.53%	43.45%	182.55%	144.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	9.98%
YoY %	1.84%	-0.71%	2.16%	1.72%	4.57%	4.93%	-	-
Horiz. %	115.29%	113.21%	114.02%	111.61%	109.73%	104.93%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	166,674	130,936	98,825	50,418	266,771	134,067	97,614	42.99%
YoY %	27.29%	32.49%	96.01%	-81.10%	98.98%	37.34%	-	-
Horiz. %	170.75%	134.14%	101.24%	51.65%	273.29%	137.34%	100.00%	-
Div Payout %	86.93%	85.34%	85.76%	83.81%	107.02%	69.77%	71.26%	-
YoY %	1.86%	-0.49%	2.33%	-21.69%	53.39%	-2.09%	-	-
Horiz. %	121.99%	119.76%	120.35%	117.61%	150.18%	97.91%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	9.98%
YoY %	1.84%	-0.71%	2.16%	1.72%	4.57%	4.93%	-	-
Horiz. %	115.29%	113.21%	114.02%	111.61%	109.73%	104.93%	100.00%	-
NOSH	3,177,150	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	33.95%
YoY %	0.19%	0.14%	0.11%	0.71%	51.30%	1.18%	-	-
Horiz. %	154.85%	154.56%	154.34%	154.18%	153.09%	101.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	16.68%	17.46%	18.42%	18.46%	18.90%	17.98%	18.39%	-
YoY %	-4.47%	-5.21%	-0.22%	-2.33%	5.12%	-2.23%	-	-
Horiz. %	90.70%	94.94%	100.16%	100.38%	102.77%	97.77%	100.00%	-
ROE	16.99%	13.85%	10.33%	5.51%	23.21%	18.71%	14.00%	-
YoY %	22.67%	34.08%	87.48%	-76.26%	24.05%	33.64%	-	-
Horiz. %	121.36%	98.93%	73.79%	39.36%	165.79%	133.64%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	35.97	27.62	19.63	10.34	43.33	51.31	36.83	-1.56%
YoY %	30.23%	40.70%	89.85%	-76.14%	-15.55%	39.32%	-	-
Horiz. %	97.66%	74.99%	53.30%	28.07%	117.65%	139.32%	100.00%	-
EPS	6.06	4.85	3.65	1.91	8.08	9.45	6.78	-7.23%
YoY %	24.95%	32.88%	91.10%	-76.36%	-14.50%	39.38%	-	-
Horiz. %	89.38%	71.53%	53.83%	28.17%	119.17%	139.38%	100.00%	-
DPS	5.20	4.10	3.10	1.60	8.40	6.40	4.80	5.49%
YoY %	26.83%	32.26%	93.75%	-80.95%	31.25%	33.33%	-	-
Horiz. %	108.33%	85.42%	64.58%	33.33%	175.00%	133.33%	100.00%	-
NAPS	0.352	0.3469	0.35	0.3466	0.3381	0.4902	0.4812	-18.86%
YoY %	1.47%	-0.89%	0.98%	2.51%	-31.03%	1.87%	-	-
Horiz. %	73.15%	72.09%	72.73%	72.03%	70.26%	101.87%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,163,302
RPS	30.67	23.47	16.65	8.67	36.61	28.60	19.93	33.39%
YoY %	30.68%	40.96%	92.04%	-76.32%	28.01%	43.50%	-	-
Horiz. %	153.89%	117.76%	83.54%	43.50%	183.69%	143.50%	100.00%	-
EPS	5.10	4.08	3.07	1.60	6.63	5.11	3.64	25.28%
YoY %	25.00%	32.90%	91.87%	-75.87%	29.75%	40.38%	-	-
Horiz. %	140.11%	112.09%	84.34%	43.96%	182.14%	140.38%	100.00%	-
DPS	4.43	3.48	2.63	1.34	7.10	3.57	2.60	42.79%
YoY %	27.30%	32.32%	96.27%	-81.13%	98.88%	37.31%	-	-
Horiz. %	170.38%	133.85%	101.15%	51.54%	273.08%	137.31%	100.00%	-
NAPS	0.3002	0.2948	0.2969	0.2906	0.2857	0.2732	0.2604	9.97%
YoY %	1.83%	-0.71%	2.17%	1.72%	4.58%	4.92%	-	-
Horiz. %	115.28%	113.21%	114.02%	111.60%	109.72%	104.92%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.60	1.57	1.50	2.28	2.26	2.75	3.40	-
P/RPS	4.45	5.68	7.64	22.06	5.22	5.36	9.23	-38.59%
YoY %	-21.65%	-25.65%	-65.37%	322.61%	-2.61%	-41.93%	-	-
Horiz. %	48.21%	61.54%	82.77%	239.00%	56.55%	58.07%	100.00%	-
P/EPS	26.75	32.68	41.49	119.43	28.79	29.98	50.47	-34.58%
YoY %	-18.15%	-21.23%	-65.26%	314.83%	-3.97%	-40.60%	-	-
Horiz. %	53.00%	64.75%	82.21%	236.64%	57.04%	59.40%	100.00%	-
EY	3.74	3.06	2.41	0.84	3.47	3.34	1.98	52.98%
YoY %	22.22%	26.97%	186.90%	-75.79%	3.89%	68.69%	-	-
Horiz. %	188.89%	154.55%	121.72%	42.42%	175.25%	168.69%	100.00%	-
DY	3.25	2.61	2.07	0.70	3.72	2.33	1.41	74.75%
YoY %	24.52%	26.09%	195.71%	-81.18%	59.66%	65.25%	-	-
Horiz. %	230.50%	185.11%	146.81%	49.65%	263.83%	165.25%	100.00%	-
P/NAPS	4.55	4.53	4.29	6.58	6.68	5.61	7.07	-25.51%
YoY %	0.44%	5.59%	-34.80%	-1.50%	19.07%	-20.65%	-	-
Horiz. %	64.36%	64.07%	60.68%	93.07%	94.48%	79.35%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	27/02/18	-
Price	1.59	1.32	1.61	1.71	2.37	2.16	3.45	-
P/RPS	4.42	4.78	8.20	16.54	5.47	4.21	9.37	-39.48%
YoY %	-7.53%	-41.71%	-50.42%	202.38%	29.93%	-55.07%	-	-
Horiz. %	47.17%	51.01%	87.51%	176.52%	58.38%	44.93%	100.00%	-
P/EPS	26.58	27.48	44.54	89.58	30.20	23.55	51.22	-35.50%
YoY %	-3.28%	-38.30%	-50.28%	196.62%	28.24%	-54.02%	-	-
Horiz. %	51.89%	53.65%	86.96%	174.89%	58.96%	45.98%	100.00%	-
EY	3.76	3.64	2.25	1.12	3.31	4.25	1.95	55.10%
YoY %	3.30%	61.78%	100.89%	-66.16%	-22.12%	117.95%	-	-
Horiz. %	192.82%	186.67%	115.38%	57.44%	169.74%	217.95%	100.00%	-
DY	3.27	3.11	1.93	0.94	3.54	2.96	1.39	77.16%
YoY %	5.14%	61.14%	105.32%	-73.45%	19.59%	112.95%	-	-
Horiz. %	235.25%	223.74%	138.85%	67.63%	254.68%	212.95%	100.00%	-
P/NAPS	4.52	3.81	4.60	4.93	7.01	4.41	7.17	-26.54%
YoY %	18.64%	-17.17%	-6.69%	-29.67%	58.96%	-38.49%	-	-
Horiz. %	63.04%	53.14%	64.16%	68.76%	97.77%	61.51%	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 - 24 April 2024

MQ Trader

MQ Trading Signals

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

2024-04-25 11:40:00

EMA 5

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

360

PTRANS

PERAK TRANSIT BERHAD

344

HLIND

HONG LEONG INDUSTRIES BHD

342

SAPNRG

SAPURA ENERGY BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

257

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

MYEG

MY E.G. SERVICES BHD

216

GENTING

GENTING BHD

199

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

177

Daily Stocks

HSI-CVW

0.245

+0.015

131,322,400

ICONIC-WA

0.025

+0.005

116,975,100

SAPNRG

0.045

0.00

113,928,000

HSI-HUS

0.13

-0.01

101,447,500

INGENIEU

0.115

-0.015

88,516,100

HSI-HSZ

0.295

-0.015

85,824,100

BJCORP

0.31

+0.025

78,142,000

EKOVEST

0.455

-0.005

66,915,300

HSI-HSW

0.04

0.00

51,503,100

ICONIC

0.085

-0.005

42,670,000

More active Stocks

NESTLE

126.90

+0.60

42,300

HEIM

23.36

+0.36

98,300

CRESNDO

3.83

+0.22

807,100

UTDPLT

26.30

+0.20

232,900

HSI-CVX

0.885

+0.155

2,000

HLFG

16.80

+0.12

104,700

GASMSIA

3.63

+0.10

370,500

KLK

22.98

+0.10

158,300

PANAMY

19.10

+0.10

45,700

HSI-CV5

0.56

+0.10

8,300

More gainer Stocks

DLADY

33.24

-0.26

2,800

MPI

29.98

-0.24

40,600

NVIDIA-C1

4.05

-0.21

6,300

AMLEX

0.25

-0.18

20,000

HSI-HUT

0.485

-0.15

10,000

LPI

11.90

-0.14

54,000

KUAISHO-C17

0.08

-0.12

58,800

ALLIANZ

21.00

-0.12

23,800

AIRPORT

9.89

-0.11

4,937,700

UWC

3.17

-0.11

573,900

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