[INARI] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

25-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- 78.54%

YoY- -26.05%

Quarter Report

Inari Financial Result Q2 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Cumulative Result
Revenue	347,621	1,057,951	824,610	582,044	316,607	1,152,860	882,190	-46.16%
YoY %	-67.14%	28.30%	41.67%	83.84%	-72.54%	30.68%	-	-
Horiz. %	39.40%	119.92%	93.47%	65.98%	35.89%	130.68%	100.00%	-
PBT	77,414	172,364	138,298	97,541	54,889	216,205	166,944	-40.00%
YoY %	-55.09%	24.63%	41.78%	77.71%	-74.61%	29.51%	-	-
Horiz. %	46.37%	103.25%	82.84%	58.43%	32.88%	129.51%	100.00%	-
Tax	-7,349	-15,924	-18,000	-12,301	-7,145	-23,858	-12,924	-31.29%
YoY %	53.85%	11.53%	-46.33%	-72.16%	70.05%	-84.60%	-	-
Horiz. %	56.86%	123.21%	139.28%	95.18%	55.28%	184.60%	100.00%	-
NP	70,065	156,440	120,298	85,240	47,744	192,347	154,020	-40.76%
YoY %	-55.21%	30.04%	41.13%	78.54%	-75.18%	24.88%	-	-
Horiz. %	45.49%	101.57%	78.11%	55.34%	31.00%	124.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,070	155,750	120,277	85,215	47,730	191,723	153,429	-40.61%
YoY %	-55.01%	29.49%	41.15%	78.54%	-75.10%	24.96%	-	-
Horiz. %	45.67%	101.51%	78.39%	55.54%	31.11%	124.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.49%	9.24%	13.02%	12.61%	13.02%	11.03%	7.74%	-
YoY %	2.71%	-29.03%	3.25%	-3.15%	18.04%	42.51%	-	-
Horiz. %	122.61%	119.38%	168.22%	162.92%	168.22%	142.51%	100.00%	-
Total Cost	277,556	901,511	704,312	496,804	268,863	960,513	728,170	-47.33%
YoY %	-69.21%	28.00%	41.77%	84.78%	-72.01%	31.91%	-	-
Horiz. %	38.12%	123.81%	96.72%	68.23%	36.92%	131.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	1,107,854	8.59%
YoY %	4.31%	0.95%	4.05%	0.40%	1.05%	1.84%	-	-
Horiz. %	113.21%	108.53%	107.50%	103.32%	102.91%	101.84%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	65,252	142,710	106,857	73,334	41,320	166,674	130,936	-37.06%
YoY %	-54.28%	33.55%	45.71%	77.48%	-75.21%	27.29%	-	-
Horiz. %	49.84%	108.99%	81.61%	56.01%	31.56%	127.29%	100.00%	-
Div Payout %	93.12%	91.63%	88.84%	86.06%	86.57%	86.93%	85.34%	-
YoY %	1.63%	3.14%	3.23%	-0.59%	-0.41%	1.86%	-	-
Horiz. %	109.12%	107.37%	104.10%	100.84%	101.44%	101.86%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	1,107,854	8.59%
YoY %	4.31%	0.95%	4.05%	0.40%	1.05%	1.84%	-	-
Horiz. %	113.21%	108.53%	107.50%	103.32%	102.91%	101.84%	100.00%	-
NOSH	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3,177,150	3,171,129	2.08%
YoY %	0.66%	0.32%	1.12%	0.77%	0.06%	0.19%	-	-
Horiz. %	103.16%	102.48%	102.15%	101.02%	100.25%	100.19%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	20.16%	14.79%	14.59%	14.64%	15.08%	16.68%	17.46%	-
YoY %	36.31%	1.37%	-0.34%	-2.92%	-9.59%	-4.47%	-	-
Horiz. %	115.46%	84.71%	83.56%	83.85%	86.37%	95.53%	100.00%	-
ROE	5.59%	12.95%	10.10%	7.44%	4.19%	16.99%	13.85%	-
YoY %	-56.83%	28.22%	35.75%	77.57%	-75.34%	22.67%	-	-
Horiz. %	40.36%	93.50%	72.92%	53.72%	30.25%	122.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	10.65	32.62	25.47	18.25	9.96	35.97	27.62	-46.93%
YoY %	-67.35%	28.07%	39.56%	83.23%	-72.31%	30.23%	-	-
Horiz. %	38.56%	118.10%	92.22%	66.08%	36.06%	130.23%	100.00%	-
EPS	2.15	4.85	3.77	2.68	1.50	6.06	4.85	-41.77%
YoY %	-55.67%	28.65%	40.67%	78.67%	-75.25%	24.95%	-	-
Horiz. %	44.33%	100.00%	77.73%	55.26%	30.93%	124.95%	100.00%	-
DPS	2.00	4.40	3.30	2.30	1.30	5.20	4.10	-37.95%
YoY %	-54.55%	33.33%	43.48%	76.92%	-75.00%	26.83%	-	-
Horiz. %	48.78%	107.32%	80.49%	56.10%	31.71%	126.83%	100.00%	-
NAPS	0.3844	0.3707	0.3678	0.359	0.3587	0.352	0.3469	7.06%
YoY %	3.70%	0.79%	2.45%	0.08%	1.90%	1.47%	-	-
Horiz. %	110.81%	106.86%	106.02%	103.49%	103.40%	101.47%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,203,557
RPS	9.25	28.15	21.94	15.49	8.42	30.67	23.47	-46.15%
YoY %	-67.14%	28.30%	41.64%	83.97%	-72.55%	30.68%	-	-
Horiz. %	39.41%	119.94%	93.48%	66.00%	35.88%	130.68%	100.00%	-
EPS	1.86	4.14	3.20	2.27	1.27	5.10	4.08	-40.68%
YoY %	-55.07%	29.37%	40.97%	78.74%	-75.10%	25.00%	-	-
Horiz. %	45.59%	101.47%	78.43%	55.64%	31.13%	125.00%	100.00%	-
DPS	1.74	3.80	2.84	1.95	1.10	4.43	3.48	-36.92%
YoY %	-54.21%	33.80%	45.64%	77.27%	-75.17%	27.30%	-	-
Horiz. %	50.00%	109.20%	81.61%	56.03%	31.61%	127.30%	100.00%	-
NAPS	0.3337	0.3199	0.3169	0.3046	0.3034	0.3002	0.2948	8.58%
YoY %	4.31%	0.95%	4.04%	0.40%	1.07%	1.83%	-	-
Horiz. %	113.20%	108.51%	107.50%	103.32%	102.92%	101.83%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.28	1.69	1.24	1.70	1.82	1.60	1.57	-
P/RPS	21.40	5.18	4.87	9.31	18.27	4.45	5.68	141.54%
YoY %	313.13%	6.37%	-47.69%	-49.04%	310.56%	-21.65%	-	-
Horiz. %	376.76%	91.20%	85.74%	163.91%	321.65%	78.35%	100.00%	-
P/EPS	106.16	35.19	33.38	63.61	121.20	26.75	32.68	118.87%
YoY %	201.68%	5.42%	-47.52%	-47.52%	353.08%	-18.15%	-	-
Horiz. %	324.85%	107.68%	102.14%	194.65%	370.87%	81.85%	100.00%	-
EY	0.94	2.84	3.00	1.57	0.83	3.74	3.06	-54.37%
YoY %	-66.90%	-5.33%	91.08%	89.16%	-77.81%	22.22%	-	-
Horiz. %	30.72%	92.81%	98.04%	51.31%	27.12%	122.22%	100.00%	-
DY	0.88	2.60	2.66	1.35	0.71	3.25	2.61	-51.46%
YoY %	-66.15%	-2.26%	97.04%	90.14%	-78.15%	24.52%	-	-
Horiz. %	33.72%	99.62%	101.92%	51.72%	27.20%	124.52%	100.00%	-
P/NAPS	5.93	4.56	3.37	4.74	5.07	4.55	4.53	19.60%
YoY %	30.04%	35.31%	-28.90%	-6.51%	11.43%	0.44%	-	-
Horiz. %	130.91%	100.66%	74.39%	104.64%	111.92%	100.44%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	28/08/19	23/05/19	-
Price	2.47	2.24	1.44	1.64	1.95	1.59	1.32	-
P/RPS	23.18	6.87	5.65	8.98	19.58	4.42	4.78	185.67%
YoY %	237.41%	21.59%	-37.08%	-54.14%	342.99%	-7.53%	-	-
Horiz. %	484.94%	143.72%	118.20%	187.87%	409.62%	92.47%	100.00%	-
P/EPS	115.01	46.65	38.77	61.36	129.86	26.58	27.48	159.02%
YoY %	146.54%	20.32%	-36.82%	-52.75%	388.56%	-3.28%	-	-
Horiz. %	418.52%	169.76%	141.08%	223.29%	472.56%	96.72%	100.00%	-
EY	0.87	2.14	2.58	1.63	0.77	3.76	3.64	-61.38%
YoY %	-59.35%	-17.05%	58.28%	111.69%	-79.52%	3.30%	-	-
Horiz. %	23.90%	58.79%	70.88%	44.78%	21.15%	103.30%	100.00%	-
DY	0.81	1.96	2.29	1.40	0.67	3.27	3.11	-59.11%
YoY %	-58.67%	-14.41%	63.57%	108.96%	-79.51%	5.14%	-	-
Horiz. %	26.05%	63.02%	73.63%	45.02%	21.54%	105.14%	100.00%	-
P/NAPS	6.43	6.04	3.92	4.57	5.44	4.52	3.81	41.61%
YoY %	6.46%	54.08%	-14.22%	-15.99%	20.35%	18.64%	-	-
Horiz. %	168.77%	158.53%	102.89%	119.95%	142.78%	118.64%	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 11:40:00

EMA 5

5 Mins

BUY

2024-04-25 11:40:00

ADX

10 Mins

BUY

2024-04-25 09:25:00

ADX

5 Mins

SELL

2024-04-25 09:20:00

ADX

10 Mins

SELL

2024-04-25 09:15:00

ADX

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

355

PTRANS

PERAK TRANSIT BERHAD

347

HLIND

HONG LEONG INDUSTRIES BHD

342

SAPNRG

SAPURA ENERGY BERHAD

280

DNEX

DAGANG NEXCHANGE BERHAD

255

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

MYEG

MY E.G. SERVICES BHD

205

GENTING

GENTING BHD

185

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

177

Daily Stocks

ICONIC-WA

0.025

+0.005

112,995,600

SAPNRG

0.045

0.00

111,637,900

HSI-CVW

0.25

+0.02

109,508,100

HSI-HUS

0.125

-0.015

99,188,800

HSI-HSZ

0.285

-0.025

78,650,700

BJCORP

0.31

+0.025

72,657,500

EKOVEST

0.455

-0.005

63,688,600

HSI-HSW

0.035

-0.005

50,011,900

ICONIC

0.085

-0.005

39,763,500

HSI-CVB

0.08

+0.01

35,409,500

More active Stocks

NESTLE

126.80

+0.50

34,700

HEIM

23.34

+0.34

87,800

UTDPLT

26.30

+0.20

180,700

HSI-CVX

0.885

+0.155

2,000

CRESNDO

3.75

+0.14

485,400

HLFG

16.80

+0.12

89,800

GASMSIA

3.64

+0.11

331,800

HSI-CV5

0.56

+0.10

8,300

TAS

0.675

+0.09

15,001,100

HSI-CVY

0.43

+0.09

821,200

More gainer Stocks

NVIDIA-C1

3.99

-0.27

3,400

DLADY

33.24

-0.26

2,600

MPI

30.00

-0.22

35,300

ALLIANZ

20.92

-0.20

21,500

AMLEX

0.25

-0.18

20,000

AIRPORT

9.83

-0.17

4,334,100

LPI

11.90

-0.14

38,700

UWC

3.16

-0.12

545,800

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CA

0.35

-0.10

558,800

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