[INARI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

22-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- 40.28%

YoY- 18.45%

Quarter Report

0318 lnari Quarterly Report.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	625,868	325,721	1,376,042	1,074,880	749,053	373,089	1,176,311	-34.26%
YoY %	92.15%	-76.33%	28.02%	43.50%	100.77%	-68.28%	-	-
Horiz. %	53.21%	27.69%	116.98%	91.38%	63.68%	31.72%	100.00%	-
PBT	124,374	64,898	295,458	214,057	151,571	73,668	240,828	-35.55%
YoY %	91.65%	-78.03%	38.03%	41.23%	105.75%	-69.41%	-	-
Horiz. %	51.64%	26.95%	122.68%	88.88%	62.94%	30.59%	100.00%	-
Tax	-9,101	-4,780	-35,328	-20,789	-13,808	-4,973	-12,105	-17.27%
YoY %	-90.40%	86.47%	-69.94%	-50.56%	-177.66%	58.92%	-	-
Horiz. %	75.18%	39.49%	291.85%	171.74%	114.07%	41.08%	100.00%	-
NP	115,273	60,118	260,130	193,268	137,763	68,695	228,723	-36.59%
YoY %	91.74%	-76.89%	34.60%	40.29%	100.54%	-69.97%	-	-
Horiz. %	50.40%	26.28%	113.73%	84.50%	60.23%	30.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,241	60,155	249,266	192,163	136,989	68,376	227,853	-36.44%
YoY %	91.57%	-75.87%	29.72%	40.28%	100.35%	-69.99%	-	-
Horiz. %	50.58%	26.40%	109.40%	84.34%	60.12%	30.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.32%	7.37%	11.96%	9.71%	9.11%	6.75%	5.03%	-
YoY %	-0.68%	-38.38%	23.17%	6.59%	34.96%	34.19%	-	-
Horiz. %	145.53%	146.52%	237.77%	193.04%	181.11%	134.19%	100.00%	-
Total Cost	510,595	265,603	1,115,912	881,612	611,290	304,394	947,588	-33.70%
YoY %	92.24%	-76.20%	26.58%	44.22%	100.82%	-67.88%	-	-
Horiz. %	53.88%	28.03%	117.76%	93.04%	64.51%	32.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,115,776	1,092,184	1,073,757	1,026,872	978,584	907,937	856,594	19.21%
YoY %	2.16%	1.72%	4.57%	4.93%	7.78%	5.99%	-	-
Horiz. %	130.26%	127.50%	125.35%	119.88%	114.24%	105.99%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	98,825	50,418	266,771	134,067	97,614	46,118	191,178	-35.51%
YoY %	96.01%	-81.10%	98.98%	37.34%	111.66%	-75.88%	-	-
Horiz. %	51.69%	26.37%	139.54%	70.13%	51.06%	24.12%	100.00%	-
Div Payout %	85.76%	83.81%	107.02%	69.77%	71.26%	67.45%	83.90%	-
YoY %	2.33%	-21.69%	53.39%	-2.09%	5.65%	-19.61%	-	-
Horiz. %	102.22%	99.89%	127.56%	83.16%	84.93%	80.39%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,115,776	1,092,184	1,073,757	1,026,872	978,584	907,937	856,594	19.21%
YoY %	2.16%	1.72%	4.57%	4.93%	7.78%	5.99%	-	-
Horiz. %	130.26%	127.50%	125.35%	119.88%	114.24%	105.99%	100.00%	-
NOSH	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	1,950,796	37.99%
YoY %	0.11%	0.71%	51.30%	1.18%	2.32%	2.79%	-	-
Horiz. %	162.33%	162.15%	161.01%	106.42%	105.18%	102.79%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	18.42%	18.46%	18.90%	17.98%	18.39%	18.41%	19.44%	-
YoY %	-0.22%	-2.33%	5.12%	-2.23%	-0.11%	-5.30%	-	-
Horiz. %	94.75%	94.96%	97.22%	92.49%	94.60%	94.70%	100.00%	-
ROE	10.33%	5.51%	23.21%	18.71%	14.00%	7.53%	26.60%	-
YoY %	87.48%	-76.26%	24.05%	33.64%	85.92%	-71.69%	-	-
Horiz. %	38.83%	20.71%	87.26%	70.34%	52.63%	28.31%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	19.63	10.34	43.33	51.31	36.83	18.61	60.30	-52.58%
YoY %	89.85%	-76.14%	-15.55%	39.32%	97.90%	-69.14%	-	-
Horiz. %	32.55%	17.15%	71.86%	85.09%	61.08%	30.86%	100.00%	-
EPS	3.65	1.91	8.08	9.45	6.78	3.41	11.68	-53.85%
YoY %	91.10%	-76.36%	-14.50%	39.38%	98.83%	-70.80%	-	-
Horiz. %	31.25%	16.35%	69.18%	80.91%	58.05%	29.20%	100.00%	-
DPS	3.10	1.60	8.40	6.40	4.80	2.30	9.80	-53.47%
YoY %	93.75%	-80.95%	31.25%	33.33%	108.70%	-76.53%	-	-
Horiz. %	31.63%	16.33%	85.71%	65.31%	48.98%	23.47%	100.00%	-
NAPS	0.35	0.3466	0.3381	0.4902	0.4812	0.4528	0.4391	-13.99%
YoY %	0.98%	2.51%	-31.03%	1.87%	6.27%	3.12%	-	-
Horiz. %	79.71%	78.93%	77.00%	111.64%	109.59%	103.12%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,076,018
RPS	16.52	8.60	36.32	28.37	19.77	9.85	31.05	-34.26%
YoY %	92.09%	-76.32%	28.02%	43.50%	100.71%	-68.28%	-	-
Horiz. %	53.20%	27.70%	116.97%	91.37%	63.67%	31.72%	100.00%	-
EPS	3.04	1.59	6.58	5.07	3.62	1.80	6.01	-36.43%
YoY %	91.19%	-75.84%	29.78%	40.06%	101.11%	-70.05%	-	-
Horiz. %	50.58%	26.46%	109.48%	84.36%	60.23%	29.95%	100.00%	-
DPS	2.61	1.33	7.04	3.54	2.58	1.22	5.05	-35.52%
YoY %	96.24%	-81.11%	98.87%	37.21%	111.48%	-75.84%	-	-
Horiz. %	51.68%	26.34%	139.41%	70.10%	51.09%	24.16%	100.00%	-
NAPS	0.2945	0.2883	0.2834	0.271	0.2583	0.2396	0.2261	19.21%
YoY %	2.15%	1.73%	4.58%	4.92%	7.80%	5.97%	-	-
Horiz. %	130.25%	127.51%	125.34%	119.86%	114.24%	105.97%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.50	2.28	2.26	2.75	3.40	2.54	2.11	-
P/RPS	7.64	22.06	5.22	5.36	9.23	13.65	3.50	68.03%
YoY %	-65.37%	322.61%	-2.61%	-41.93%	-32.38%	290.00%	-	-
Horiz. %	218.29%	630.29%	149.14%	153.14%	263.71%	390.00%	100.00%	-
P/EPS	41.49	119.43	28.79	29.98	50.47	74.49	18.07	73.77%
YoY %	-65.26%	314.83%	-3.97%	-40.60%	-32.25%	312.23%	-	-
Horiz. %	229.61%	660.93%	159.32%	165.91%	279.30%	412.23%	100.00%	-
EY	2.41	0.84	3.47	3.34	1.98	1.34	5.54	-42.50%
YoY %	186.90%	-75.79%	3.89%	68.69%	47.76%	-75.81%	-	-
Horiz. %	43.50%	15.16%	62.64%	60.29%	35.74%	24.19%	100.00%	-
DY	2.07	0.70	3.72	2.33	1.41	0.91	4.64	-41.52%
YoY %	195.71%	-81.18%	59.66%	65.25%	54.95%	-80.39%	-	-
Horiz. %	44.61%	15.09%	80.17%	50.22%	30.39%	19.61%	100.00%	-
P/NAPS	4.29	6.58	6.68	5.61	7.07	5.61	4.81	-7.32%
YoY %	-34.80%	-1.50%	19.07%	-20.65%	26.02%	16.63%	-	-
Horiz. %	89.19%	136.80%	138.88%	116.63%	146.99%	116.63%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/02/19	26/11/18	28/08/18	22/05/18	27/02/18	21/11/17	22/08/17	-
Price	1.61	1.71	2.37	2.16	3.45	2.83	2.50	-
P/RPS	8.20	16.54	5.47	4.21	9.37	15.21	4.15	57.26%
YoY %	-50.42%	202.38%	29.93%	-55.07%	-38.40%	266.51%	-	-
Horiz. %	197.59%	398.55%	131.81%	101.45%	225.78%	366.51%	100.00%	-
P/EPS	44.54	89.58	30.20	23.55	51.22	82.99	21.40	62.79%
YoY %	-50.28%	196.62%	28.24%	-54.02%	-38.28%	287.80%	-	-
Horiz. %	208.13%	418.60%	141.12%	110.05%	239.35%	387.80%	100.00%	-
EY	2.25	1.12	3.31	4.25	1.95	1.20	4.67	-38.46%
YoY %	100.89%	-66.16%	-22.12%	117.95%	62.50%	-74.30%	-	-
Horiz. %	48.18%	23.98%	70.88%	91.01%	41.76%	25.70%	100.00%	-
DY	1.93	0.94	3.54	2.96	1.39	0.81	3.92	-37.56%
YoY %	105.32%	-73.45%	19.59%	112.95%	71.60%	-79.34%	-	-
Horiz. %	49.23%	23.98%	90.31%	75.51%	35.46%	20.66%	100.00%	-
P/NAPS	4.60	4.93	7.01	4.41	7.17	6.25	5.69	-13.18%
YoY %	-6.69%	-29.67%	58.96%	-38.49%	14.72%	9.84%	-	-
Horiz. %	80.84%	86.64%	123.20%	77.50%	126.01%	109.84%	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