[INARI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- 91.57%

YoY- -15.88%

Quarter Report

Inari Financial Result Q2 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Cumulative Result
Revenue	316,607	1,152,860	882,190	625,868	325,721	1,376,042	1,074,880	-55.69%
YoY %	-72.54%	30.68%	40.95%	92.15%	-76.33%	28.02%	-	-
Horiz. %	29.46%	107.25%	82.07%	58.23%	30.30%	128.02%	100.00%	-
PBT	54,889	216,205	166,944	124,374	64,898	295,458	214,057	-59.60%
YoY %	-74.61%	29.51%	34.23%	91.65%	-78.03%	38.03%	-	-
Horiz. %	25.64%	101.00%	77.99%	58.10%	30.32%	138.03%	100.00%	-
Tax	-7,145	-23,858	-12,924	-9,101	-4,780	-35,328	-20,789	-50.90%
YoY %	70.05%	-84.60%	-42.01%	-90.40%	86.47%	-69.94%	-	-
Horiz. %	34.37%	114.76%	62.17%	43.78%	22.99%	169.94%	100.00%	-
NP	47,744	192,347	154,020	115,273	60,118	260,130	193,268	-60.59%
YoY %	-75.18%	24.88%	33.61%	91.74%	-76.89%	34.60%	-	-
Horiz. %	24.70%	99.52%	79.69%	59.64%	31.11%	134.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,730	191,723	153,429	115,241	60,155	249,266	192,163	-60.45%
YoY %	-75.10%	24.96%	33.14%	91.57%	-75.87%	29.72%	-	-
Horiz. %	24.84%	99.77%	79.84%	59.97%	31.30%	129.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.02%	11.03%	7.74%	7.32%	7.37%	11.96%	9.71%	-
YoY %	18.04%	42.51%	5.74%	-0.68%	-38.38%	23.17%	-	-
Horiz. %	134.09%	113.59%	79.71%	75.39%	75.90%	123.17%	100.00%	-
Total Cost	268,863	960,513	728,170	510,595	265,603	1,115,912	881,612	-54.65%
YoY %	-72.01%	31.91%	42.61%	92.24%	-76.20%	26.58%	-	-
Horiz. %	30.50%	108.95%	82.60%	57.92%	30.13%	126.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,140,138	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	7.21%
YoY %	1.05%	1.84%	-0.71%	2.16%	1.72%	4.57%	-	-
Horiz. %	111.03%	109.87%	107.89%	108.66%	106.36%	104.57%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	41,320	166,674	130,936	98,825	50,418	266,771	134,067	-54.33%
YoY %	-75.21%	27.29%	32.49%	96.01%	-81.10%	98.98%	-	-
Horiz. %	30.82%	124.32%	97.66%	73.71%	37.61%	198.98%	100.00%	-
Div Payout %	86.57%	86.93%	85.34%	85.76%	83.81%	107.02%	69.77%	-
YoY %	-0.41%	1.86%	-0.49%	2.33%	-21.69%	53.39%	-	-
Horiz. %	124.08%	124.60%	122.32%	122.92%	120.12%	153.39%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,140,138	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	7.21%
YoY %	1.05%	1.84%	-0.71%	2.16%	1.72%	4.57%	-	-
Horiz. %	111.03%	109.87%	107.89%	108.66%	106.36%	104.57%	100.00%	-
NOSH	3,179,132	3,177,150	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	32.82%
YoY %	0.06%	0.19%	0.14%	0.11%	0.71%	51.30%	-	-
Horiz. %	153.14%	153.04%	152.75%	152.54%	152.37%	151.30%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	15.08%	16.68%	17.46%	18.42%	18.46%	18.90%	17.98%	-
YoY %	-9.59%	-4.47%	-5.21%	-0.22%	-2.33%	5.12%	-	-
Horiz. %	83.87%	92.77%	97.11%	102.45%	102.67%	105.12%	100.00%	-
ROE	4.19%	16.99%	13.85%	10.33%	5.51%	23.21%	18.71%	-
YoY %	-75.34%	22.67%	34.08%	87.48%	-76.26%	24.05%	-	-
Horiz. %	22.39%	90.81%	74.02%	55.21%	29.45%	124.05%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	9.96	35.97	27.62	19.63	10.34	43.33	51.31	-66.44%
YoY %	-72.31%	30.23%	40.70%	89.85%	-76.14%	-15.55%	-	-
Horiz. %	19.41%	70.10%	53.83%	38.26%	20.15%	84.45%	100.00%	-
EPS	1.50	6.06	4.85	3.65	1.91	8.08	9.45	-70.65%
YoY %	-75.25%	24.95%	32.88%	91.10%	-76.36%	-14.50%	-	-
Horiz. %	15.87%	64.13%	51.32%	38.62%	20.21%	85.50%	100.00%	-
DPS	1.30	5.20	4.10	3.10	1.60	8.40	6.40	-65.41%
YoY %	-75.00%	26.83%	32.26%	93.75%	-80.95%	31.25%	-	-
Horiz. %	20.31%	81.25%	64.06%	48.44%	25.00%	131.25%	100.00%	-
NAPS	0.3587	0.352	0.3469	0.35	0.3466	0.3381	0.4902	-18.78%
YoY %	1.90%	1.47%	-0.89%	0.98%	2.51%	-31.03%	-	-
Horiz. %	73.17%	71.81%	70.77%	71.40%	70.71%	68.97%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,166,687
RPS	8.36	30.43	23.29	16.52	8.60	36.32	28.37	-55.68%
YoY %	-72.53%	30.66%	40.98%	92.09%	-76.32%	28.02%	-	-
Horiz. %	29.47%	107.26%	82.09%	58.23%	30.31%	128.02%	100.00%	-
EPS	1.26	5.06	4.05	3.04	1.59	6.58	5.07	-60.43%
YoY %	-75.10%	24.94%	33.22%	91.19%	-75.84%	29.78%	-	-
Horiz. %	24.85%	99.80%	79.88%	59.96%	31.36%	129.78%	100.00%	-
DPS	1.09	4.40	3.46	2.61	1.33	7.04	3.54	-54.36%
YoY %	-75.23%	27.17%	32.57%	96.24%	-81.11%	98.87%	-	-
Horiz. %	30.79%	124.29%	97.74%	73.73%	37.57%	198.87%	100.00%	-
NAPS	0.301	0.2978	0.2924	0.2945	0.2883	0.2834	0.2711	7.21%
YoY %	1.07%	1.85%	-0.71%	2.15%	1.73%	4.54%	-	-
Horiz. %	111.03%	109.85%	107.86%	108.63%	106.34%	104.54%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.82	1.60	1.57	1.50	2.28	2.26	2.75	-
P/RPS	18.27	4.45	5.68	7.64	22.06	5.22	5.36	126.32%
YoY %	310.56%	-21.65%	-25.65%	-65.37%	322.61%	-2.61%	-	-
Horiz. %	340.86%	83.02%	105.97%	142.54%	411.57%	97.39%	100.00%	-
P/EPS	121.20	26.75	32.68	41.49	119.43	28.79	29.98	153.55%
YoY %	353.08%	-18.15%	-21.23%	-65.26%	314.83%	-3.97%	-	-
Horiz. %	404.27%	89.23%	109.01%	138.39%	398.37%	96.03%	100.00%	-
EY	0.83	3.74	3.06	2.41	0.84	3.47	3.34	-60.44%
YoY %	-77.81%	22.22%	26.97%	186.90%	-75.79%	3.89%	-	-
Horiz. %	24.85%	111.98%	91.62%	72.16%	25.15%	103.89%	100.00%	-
DY	0.71	3.25	2.61	2.07	0.70	3.72	2.33	-54.68%
YoY %	-78.15%	24.52%	26.09%	195.71%	-81.18%	59.66%	-	-
Horiz. %	30.47%	139.48%	112.02%	88.84%	30.04%	159.66%	100.00%	-
P/NAPS	5.07	4.55	4.53	4.29	6.58	6.68	5.61	-6.51%
YoY %	11.43%	0.44%	5.59%	-34.80%	-1.50%	19.07%	-	-
Horiz. %	90.37%	81.11%	80.75%	76.47%	117.29%	119.07%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	28/08/19	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	-
Price	1.95	1.59	1.32	1.61	1.71	2.37	2.16	-
P/RPS	19.58	4.42	4.78	8.20	16.54	5.47	4.21	178.36%
YoY %	342.99%	-7.53%	-41.71%	-50.42%	202.38%	29.93%	-	-
Horiz. %	465.08%	104.99%	113.54%	194.77%	392.87%	129.93%	100.00%	-
P/EPS	129.86	26.58	27.48	44.54	89.58	30.20	23.55	211.79%
YoY %	388.56%	-3.28%	-38.30%	-50.28%	196.62%	28.24%	-	-
Horiz. %	551.42%	112.87%	116.69%	189.13%	380.38%	128.24%	100.00%	-
EY	0.77	3.76	3.64	2.25	1.12	3.31	4.25	-67.94%
YoY %	-79.52%	3.30%	61.78%	100.89%	-66.16%	-22.12%	-	-
Horiz. %	18.12%	88.47%	85.65%	52.94%	26.35%	77.88%	100.00%	-
DY	0.67	3.27	3.11	1.93	0.94	3.54	2.96	-62.82%
YoY %	-79.51%	5.14%	61.14%	105.32%	-73.45%	19.59%	-	-
Horiz. %	22.64%	110.47%	105.07%	65.20%	31.76%	119.59%	100.00%	-
P/NAPS	5.44	4.52	3.81	4.60	4.93	7.01	4.41	15.00%
YoY %	20.35%	18.64%	-17.17%	-6.69%	-29.67%	58.96%	-	-
Horiz. %	123.36%	102.49%	86.39%	104.31%	111.79%	158.96%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos