[INARI] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 41.15%

YoY- -21.61%

Quarter Report

Inari Financial Result Q3 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Cumulative Result
Revenue	724,451	347,621	1,057,951	824,610	582,044	316,607	1,152,860	-26.53%
YoY %	108.40%	-67.14%	28.30%	41.67%	83.84%	-72.54%	-	-
Horiz. %	62.84%	30.15%	91.77%	71.53%	50.49%	27.46%	100.00%	-
PBT	172,127	77,414	172,364	138,298	97,541	54,889	216,205	-14.04%
YoY %	122.35%	-55.09%	24.63%	41.78%	77.71%	-74.61%	-	-
Horiz. %	79.61%	35.81%	79.72%	63.97%	45.12%	25.39%	100.00%	-
Tax	-11,977	-7,349	-15,924	-18,000	-12,301	-7,145	-23,858	-36.70%
YoY %	-62.97%	53.85%	11.53%	-46.33%	-72.16%	70.05%	-	-
Horiz. %	50.20%	30.80%	66.74%	75.45%	51.56%	29.95%	100.00%	-
NP	160,150	70,065	156,440	120,298	85,240	47,744	192,347	-11.44%
YoY %	128.57%	-55.21%	30.04%	41.13%	78.54%	-75.18%	-	-
Horiz. %	83.26%	36.43%	81.33%	62.54%	44.32%	24.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	160,167	70,070	155,750	120,277	85,215	47,730	191,723	-11.24%
YoY %	128.58%	-55.01%	29.49%	41.15%	78.54%	-75.10%	-	-
Horiz. %	83.54%	36.55%	81.24%	62.73%	44.45%	24.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.96%	9.49%	9.24%	13.02%	12.61%	13.02%	11.03%	-
YoY %	-26.66%	2.71%	-29.03%	3.25%	-3.15%	18.04%	-	-
Horiz. %	63.10%	86.04%	83.77%	118.04%	114.32%	118.04%	100.00%	-
Total Cost	564,301	277,556	901,511	704,312	496,804	268,863	960,513	-29.74%
YoY %	103.31%	-69.21%	28.00%	41.77%	84.78%	-72.01%	-	-
Horiz. %	58.75%	28.90%	93.86%	73.33%	51.72%	27.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	10.63%
YoY %	4.76%	4.31%	0.95%	4.05%	0.40%	1.05%	-	-
Horiz. %	116.45%	111.16%	106.57%	105.56%	101.45%	101.05%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	148,178	65,252	142,710	106,857	73,334	41,320	166,674	-7.50%
YoY %	127.09%	-54.28%	33.55%	45.71%	77.48%	-75.21%	-	-
Horiz. %	88.90%	39.15%	85.62%	64.11%	44.00%	24.79%	100.00%	-
Div Payout %	92.52%	93.12%	91.63%	88.84%	86.06%	86.57%	86.93%	-
YoY %	-0.64%	1.63%	3.14%	3.23%	-0.59%	-0.41%	-	-
Horiz. %	106.43%	107.12%	105.41%	102.20%	99.00%	99.59%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	10.63%
YoY %	4.76%	4.31%	0.95%	4.05%	0.40%	1.05%	-	-
Horiz. %	116.45%	111.16%	106.57%	105.56%	101.45%	101.05%	100.00%	-
NOSH	3,300,592	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3,177,150	2.56%
YoY %	0.90%	0.66%	0.32%	1.12%	0.77%	0.06%	-	-
Horiz. %	103.89%	102.96%	102.29%	101.96%	100.83%	100.06%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	22.11%	20.16%	14.79%	14.59%	14.64%	15.08%	16.68%	-
YoY %	9.67%	36.31%	1.37%	-0.34%	-2.92%	-9.59%	-	-
Horiz. %	132.55%	120.86%	88.67%	87.47%	87.77%	90.41%	100.00%	-
ROE	12.19%	5.59%	12.95%	10.10%	7.44%	4.19%	16.99%	-
YoY %	118.07%	-56.83%	28.22%	35.75%	77.57%	-75.34%	-	-
Horiz. %	71.75%	32.90%	76.22%	59.45%	43.79%	24.66%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	22.00	10.65	32.62	25.47	18.25	9.96	35.97	-27.83%
YoY %	106.57%	-67.35%	28.07%	39.56%	83.23%	-72.31%	-	-
Horiz. %	61.16%	29.61%	90.69%	70.81%	50.74%	27.69%	100.00%	-
EPS	4.89	2.15	4.85	3.77	2.68	1.50	6.06	-13.26%
YoY %	127.44%	-55.67%	28.65%	40.67%	78.67%	-75.25%	-	-
Horiz. %	80.69%	35.48%	80.03%	62.21%	44.22%	24.75%	100.00%	-
DPS	4.50	2.00	4.40	3.30	2.30	1.30	5.20	-9.14%
YoY %	125.00%	-54.55%	33.33%	43.48%	76.92%	-75.00%	-	-
Horiz. %	86.54%	38.46%	84.62%	63.46%	44.23%	25.00%	100.00%	-
NAPS	0.399	0.3844	0.3707	0.3678	0.359	0.3587	0.352	8.67%
YoY %	3.80%	3.70%	0.79%	2.45%	0.08%	1.90%	-	-
Horiz. %	113.35%	109.20%	105.31%	104.49%	101.99%	101.90%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,239,284
RPS	19.12	9.18	27.92	21.77	15.36	8.36	30.43	-26.53%
YoY %	108.28%	-67.12%	28.25%	41.73%	83.73%	-72.53%	-	-
Horiz. %	62.83%	30.17%	91.75%	71.54%	50.48%	27.47%	100.00%	-
EPS	4.23	1.85	4.11	3.17	2.25	1.26	5.06	-11.21%
YoY %	128.65%	-54.99%	29.65%	40.89%	78.57%	-75.10%	-	-
Horiz. %	83.60%	36.56%	81.23%	62.65%	44.47%	24.90%	100.00%	-
DPS	3.91	1.72	3.77	2.82	1.94	1.09	4.40	-7.53%
YoY %	127.33%	-54.38%	33.69%	45.36%	77.98%	-75.23%	-	-
Horiz. %	88.86%	39.09%	85.68%	64.09%	44.09%	24.77%	100.00%	-
NAPS	0.3468	0.331	0.3174	0.3144	0.3021	0.3009	0.2978	10.63%
YoY %	4.77%	4.28%	0.95%	4.07%	0.40%	1.04%	-	-
Horiz. %	116.45%	111.15%	106.58%	105.57%	101.44%	101.04%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	2.76	2.28	1.69	1.24	1.70	1.82	1.60	-
P/RPS	12.55	21.40	5.18	4.87	9.31	18.27	4.45	98.98%
YoY %	-41.36%	313.13%	6.37%	-47.69%	-49.04%	310.56%	-	-
Horiz. %	282.02%	480.90%	116.40%	109.44%	209.21%	410.56%	100.00%	-
P/EPS	56.74	106.16	35.19	33.38	63.61	121.20	26.75	64.71%
YoY %	-46.55%	201.68%	5.42%	-47.52%	-47.52%	353.08%	-	-
Horiz. %	212.11%	396.86%	131.55%	124.79%	237.79%	453.08%	100.00%	-
EY	1.76	0.94	2.84	3.00	1.57	0.83	3.74	-39.36%
YoY %	87.23%	-66.90%	-5.33%	91.08%	89.16%	-77.81%	-	-
Horiz. %	47.06%	25.13%	75.94%	80.21%	41.98%	22.19%	100.00%	-
DY	1.63	0.88	2.60	2.66	1.35	0.71	3.25	-36.74%
YoY %	85.23%	-66.15%	-2.26%	97.04%	90.14%	-78.15%	-	-
Horiz. %	50.15%	27.08%	80.00%	81.85%	41.54%	21.85%	100.00%	-
P/NAPS	6.92	5.93	4.56	3.37	4.74	5.07	4.55	32.08%
YoY %	16.69%	30.04%	35.31%	-28.90%	-6.51%	11.43%	-	-
Horiz. %	152.09%	130.33%	100.22%	74.07%	104.18%	111.43%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	28/08/19	-
Price	3.28	2.47	2.24	1.44	1.64	1.95	1.59	-
P/RPS	14.91	23.18	6.87	5.65	8.98	19.58	4.42	124.09%
YoY %	-35.68%	237.41%	21.59%	-37.08%	-54.14%	342.99%	-	-
Horiz. %	337.33%	524.43%	155.43%	127.83%	203.17%	442.99%	100.00%	-
P/EPS	67.43	115.01	46.65	38.77	61.36	129.86	26.58	85.48%
YoY %	-41.37%	146.54%	20.32%	-36.82%	-52.75%	388.56%	-	-
Horiz. %	253.69%	432.69%	175.51%	145.86%	230.85%	488.56%	100.00%	-
EY	1.48	0.87	2.14	2.58	1.63	0.77	3.76	-46.13%
YoY %	70.11%	-59.35%	-17.05%	58.28%	111.69%	-79.52%	-	-
Horiz. %	39.36%	23.14%	56.91%	68.62%	43.35%	20.48%	100.00%	-
DY	1.37	0.81	1.96	2.29	1.40	0.67	3.27	-43.86%
YoY %	69.14%	-58.67%	-14.41%	63.57%	108.96%	-79.51%	-	-
Horiz. %	41.90%	24.77%	59.94%	70.03%	42.81%	20.49%	100.00%	-
P/NAPS	8.22	6.43	6.04	3.92	4.57	5.44	4.52	48.71%
YoY %	27.84%	6.46%	54.08%	-14.22%	-15.99%	20.35%	-	-
Horiz. %	181.86%	142.26%	133.63%	86.73%	101.11%	120.35%	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