[INARI] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -75.1%
YoY- -20.65%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,057,951 824,610 582,044 316,607 1,152,860 882,190 625,868 41.94%
PBT 172,364 138,298 97,541 54,889 216,205 166,944 124,374 24.32%
Tax -15,924 -18,000 -12,301 -7,145 -23,858 -12,924 -9,101 45.25%
NP 156,440 120,298 85,240 47,744 192,347 154,020 115,273 22.60%
-
NP to SH 155,750 120,277 85,215 47,730 191,723 153,429 115,241 22.26%
-
Tax Rate 9.24% 13.02% 12.61% 13.02% 11.03% 7.74% 7.32% -
Total Cost 901,511 704,312 496,804 268,863 960,513 728,170 510,595 46.13%
-
Net Worth 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 5.11%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 142,710 106,857 73,334 41,320 166,674 130,936 98,825 27.78%
Div Payout % 91.63% 88.84% 86.06% 86.57% 86.93% 85.34% 85.76% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 5.11%
NOSH 3,249,764 3,239,284 3,203,557 3,179,132 3,177,150 3,171,129 3,166,687 1.74%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 14.79% 14.59% 14.64% 15.08% 16.68% 17.46% 18.42% -
ROE 12.95% 10.10% 7.44% 4.19% 16.99% 13.85% 10.33% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 32.62 25.47 18.25 9.96 35.97 27.62 19.63 40.33%
EPS 4.85 3.77 2.68 1.50 6.06 4.85 3.65 20.88%
DPS 4.40 3.30 2.30 1.30 5.20 4.10 3.10 26.32%
NAPS 0.3707 0.3678 0.359 0.3587 0.352 0.3469 0.35 3.90%
Adjusted Per Share Value based on latest NOSH - 3,179,132
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 28.14 21.93 15.48 8.42 30.66 23.46 16.64 41.98%
EPS 4.14 3.20 2.27 1.27 5.10 4.08 3.06 22.34%
DPS 3.80 2.84 1.95 1.10 4.43 3.48 2.63 27.83%
NAPS 0.3198 0.3167 0.3044 0.3032 0.3001 0.2946 0.2967 5.13%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.69 1.24 1.70 1.82 1.60 1.57 1.50 -
P/RPS 5.18 4.87 9.31 18.27 4.45 5.68 7.64 -22.84%
P/EPS 35.19 33.38 63.61 121.20 26.75 32.68 41.49 -10.40%
EY 2.84 3.00 1.57 0.83 3.74 3.06 2.41 11.57%
DY 2.60 2.66 1.35 0.71 3.25 2.61 2.07 16.42%
P/NAPS 4.56 3.37 4.74 5.07 4.55 4.53 4.29 4.15%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 -
Price 2.24 1.44 1.64 1.95 1.59 1.32 1.61 -
P/RPS 6.87 5.65 8.98 19.58 4.42 4.78 8.20 -11.13%
P/EPS 46.65 38.77 61.36 129.86 26.58 27.48 44.54 3.13%
EY 2.14 2.58 1.63 0.77 3.76 3.64 2.25 -3.28%
DY 1.96 2.29 1.40 0.67 3.27 3.11 1.93 1.03%
P/NAPS 6.04 3.92 4.57 5.44 4.52 3.81 4.60 19.92%

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
Post a Comment