[INARI] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- 100.35%

YoY- 23.36%

Quarter Report

Q2 18 lnari Quarterly Report.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	325,721	1,376,042	1,074,880	749,053	373,089	1,176,311	830,661	-46.39%
YoY %	-76.33%	28.02%	43.50%	100.77%	-68.28%	41.61%	-	-
Horiz. %	39.21%	165.66%	129.40%	90.18%	44.91%	141.61%	100.00%	-
PBT	64,898	295,458	214,057	151,571	73,668	240,828	168,605	-47.05%
YoY %	-78.03%	38.03%	41.23%	105.75%	-69.41%	42.84%	-	-
Horiz. %	38.49%	175.24%	126.96%	89.90%	43.69%	142.84%	100.00%	-
Tax	-4,780	-35,328	-20,789	-13,808	-4,973	-12,105	-5,937	-13.44%
YoY %	86.47%	-69.94%	-50.56%	-177.66%	58.92%	-103.89%	-	-
Horiz. %	80.51%	595.05%	350.16%	232.58%	83.76%	203.89%	100.00%	-
NP	60,118	260,130	193,268	137,763	68,695	228,723	162,668	-48.46%
YoY %	-76.89%	34.60%	40.29%	100.54%	-69.97%	40.61%	-	-
Horiz. %	36.96%	159.91%	118.81%	84.69%	42.23%	140.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,155	249,266	192,163	136,989	68,376	227,853	162,229	-48.35%
YoY %	-75.87%	29.72%	40.28%	100.35%	-69.99%	40.45%	-	-
Horiz. %	37.08%	153.65%	118.45%	84.44%	42.15%	140.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.37%	11.96%	9.71%	9.11%	6.75%	5.03%	3.52%	-
YoY %	-38.38%	23.17%	6.59%	34.96%	34.19%	42.90%	-	-
Horiz. %	209.38%	339.77%	275.85%	258.81%	191.76%	142.90%	100.00%	-
Total Cost	265,603	1,115,912	881,612	611,290	304,394	947,588	667,993	-45.89%
YoY %	-76.20%	26.58%	44.22%	100.82%	-67.88%	41.86%	-	-
Horiz. %	39.76%	167.05%	131.98%	91.51%	45.57%	141.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,092,184	1,073,757	1,026,872	978,584	907,937	856,594	824,131	20.63%
YoY %	1.72%	4.57%	4.93%	7.78%	5.99%	3.94%	-	-
Horiz. %	132.53%	130.29%	124.60%	118.74%	110.17%	103.94%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	50,418	266,771	134,067	97,614	46,118	191,178	135,675	-48.28%
YoY %	-81.10%	98.98%	37.34%	111.66%	-75.88%	40.91%	-	-
Horiz. %	37.16%	196.63%	98.81%	71.95%	33.99%	140.91%	100.00%	-
Div Payout %	83.81%	107.02%	69.77%	71.26%	67.45%	83.90%	83.63%	-
YoY %	-21.69%	53.39%	-2.09%	5.65%	-19.61%	0.32%	-	-
Horiz. %	100.22%	127.97%	83.43%	85.21%	80.65%	100.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,092,184	1,073,757	1,026,872	978,584	907,937	856,594	824,131	20.63%
YoY %	1.72%	4.57%	4.93%	7.78%	5.99%	3.94%	-	-
Horiz. %	132.53%	130.29%	124.60%	118.74%	110.17%	103.94%	100.00%	-
NOSH	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	1,950,796	1,938,219	38.57%
YoY %	0.71%	51.30%	1.18%	2.32%	2.79%	0.65%	-	-
Horiz. %	163.21%	162.06%	107.11%	105.86%	103.45%	100.65%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	18.46%	18.90%	17.98%	18.39%	18.41%	19.44%	19.58%	-
YoY %	-2.33%	5.12%	-2.23%	-0.11%	-5.30%	-0.72%	-	-
Horiz. %	94.28%	96.53%	91.83%	93.92%	94.02%	99.28%	100.00%	-
ROE	5.51%	23.21%	18.71%	14.00%	7.53%	26.60%	19.68%	-
YoY %	-76.26%	24.05%	33.64%	85.92%	-71.69%	35.16%	-	-
Horiz. %	28.00%	117.94%	95.07%	71.14%	38.26%	135.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	10.34	43.33	51.31	36.83	18.61	60.30	42.86	-61.21%
YoY %	-76.14%	-15.55%	39.32%	97.90%	-69.14%	40.69%	-	-
Horiz. %	24.13%	101.10%	119.72%	85.93%	43.42%	140.69%	100.00%	-
EPS	1.91	8.08	9.45	6.78	3.41	11.68	8.37	-62.62%
YoY %	-76.36%	-14.50%	39.38%	98.83%	-70.80%	39.55%	-	-
Horiz. %	22.82%	96.54%	112.90%	81.00%	40.74%	139.55%	100.00%	-
DPS	1.60	8.40	6.40	4.80	2.30	9.80	7.00	-62.58%
YoY %	-80.95%	31.25%	33.33%	108.70%	-76.53%	40.00%	-	-
Horiz. %	22.86%	120.00%	91.43%	68.57%	32.86%	140.00%	100.00%	-
NAPS	0.3466	0.3381	0.4902	0.4812	0.4528	0.4391	0.4252	-12.72%
YoY %	2.51%	-31.03%	1.87%	6.27%	3.12%	3.27%	-	-
Horiz. %	81.51%	79.52%	115.29%	113.17%	106.49%	103.27%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,051,760
RPS	8.66	36.60	28.59	19.92	9.92	31.28	22.09	-46.40%
YoY %	-76.34%	28.02%	43.52%	100.81%	-68.29%	41.60%	-	-
Horiz. %	39.20%	165.69%	129.43%	90.18%	44.91%	141.60%	100.00%	-
EPS	1.60	6.63	5.11	3.64	1.82	6.06	4.31	-48.31%
YoY %	-75.87%	29.75%	40.38%	100.00%	-69.97%	40.60%	-	-
Horiz. %	37.12%	153.83%	118.56%	84.45%	42.23%	140.60%	100.00%	-
DPS	1.34	7.09	3.57	2.60	1.23	5.08	3.61	-48.31%
YoY %	-81.10%	98.60%	37.31%	111.38%	-75.79%	40.72%	-	-
Horiz. %	37.12%	196.40%	98.89%	72.02%	34.07%	140.72%	100.00%	-
NAPS	0.2905	0.2856	0.2731	0.2602	0.2415	0.2278	0.2192	20.63%
YoY %	1.72%	4.58%	4.96%	7.74%	6.01%	3.92%	-	-
Horiz. %	132.53%	130.29%	124.59%	118.70%	110.17%	103.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.28	2.26	2.75	3.40	2.54	2.11	2.04	-
P/RPS	22.06	5.22	5.36	9.23	13.65	3.50	4.76	177.71%
YoY %	322.61%	-2.61%	-41.93%	-32.38%	290.00%	-26.47%	-	-
Horiz. %	463.45%	109.66%	112.61%	193.91%	286.76%	73.53%	100.00%	-
P/EPS	119.43	28.79	29.98	50.47	74.49	18.07	24.37	188.23%
YoY %	314.83%	-3.97%	-40.60%	-32.25%	312.23%	-25.85%	-	-
Horiz. %	490.07%	118.14%	123.02%	207.10%	305.66%	74.15%	100.00%	-
EY	0.84	3.47	3.34	1.98	1.34	5.54	4.10	-65.21%
YoY %	-75.79%	3.89%	68.69%	47.76%	-75.81%	35.12%	-	-
Horiz. %	20.49%	84.63%	81.46%	48.29%	32.68%	135.12%	100.00%	-
DY	0.70	3.72	2.33	1.41	0.91	4.64	3.43	-65.30%
YoY %	-81.18%	59.66%	65.25%	54.95%	-80.39%	35.28%	-	-
Horiz. %	20.41%	108.45%	67.93%	41.11%	26.53%	135.28%	100.00%	-
P/NAPS	6.58	6.68	5.61	7.07	5.61	4.81	4.80	23.37%
YoY %	-1.50%	19.07%	-20.65%	26.02%	16.63%	0.21%	-	-
Horiz. %	137.08%	139.17%	116.88%	147.29%	116.88%	100.21%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/08/18	22/05/18	27/02/18	21/11/17	22/08/17	16/05/17	-
Price	1.71	2.37	2.16	3.45	2.83	2.50	2.18	-
P/RPS	16.54	5.47	4.21	9.37	15.21	4.15	5.09	119.23%
YoY %	202.38%	29.93%	-55.07%	-38.40%	266.51%	-18.47%	-	-
Horiz. %	324.95%	107.47%	82.71%	184.09%	298.82%	81.53%	100.00%	-
P/EPS	89.58	30.20	23.55	51.22	82.99	21.40	26.05	127.65%
YoY %	196.62%	28.24%	-54.02%	-38.28%	287.80%	-17.85%	-	-
Horiz. %	343.88%	115.93%	90.40%	196.62%	318.58%	82.15%	100.00%	-
EY	1.12	3.31	4.25	1.95	1.20	4.67	3.84	-55.98%
YoY %	-66.16%	-22.12%	117.95%	62.50%	-74.30%	21.61%	-	-
Horiz. %	29.17%	86.20%	110.68%	50.78%	31.25%	121.61%	100.00%	-
DY	0.94	3.54	2.96	1.39	0.81	3.92	3.21	-55.86%
YoY %	-73.45%	19.59%	112.95%	71.60%	-79.34%	22.12%	-	-
Horiz. %	29.28%	110.28%	92.21%	43.30%	25.23%	122.12%	100.00%	-
P/NAPS	4.93	7.01	4.41	7.17	6.25	5.69	5.13	-2.61%
YoY %	-29.67%	58.96%	-38.49%	14.72%	9.84%	10.92%	-	-
Horiz. %	96.10%	136.65%	85.96%	139.77%	121.83%	110.92%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 16:35:00

ADX

5 Mins

BUY

2024-05-10 16:30:00

ADX

10 Mins

BUY

2024-05-10 16:20:00

ADX

10 Mins

SELL

2024-05-10 16:20:00

ADX

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

570

MPI

MALAYSIAN PACIFIC INDUSTRIES

569

HLIND

HONG LEONG INDUSTRIES BHD

545

VSTECS

VSTECS BERHAD

425

GENTING

GENTING BHD

410

MYEG

MY E.G. SERVICES BHD

366

YTLPOWR

YTL POWER INTERNATIONAL BHD

358

TOPGLOV

TOP GLOVE CORPORATION BHD

330

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

327

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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