[INARI] QoQ Quarter Result on 30-Jun-2018 [#4] | Financial Results | I3investor

[INARI] QoQ Quarter Result on 30-Jun-2018 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

-

Sponsor

-

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 3.5%

YoY- -12.98%

Quarter Report

Inari Financial Result Q4 2018.pdf

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Quarter Result
Revenue	256,322	300,147	325,721	301,162	325,827	375,964	373,089	-22.15%
YoY %	-14.60%	-7.85%	8.15%	-7.57%	-13.34%	0.77%	-	-
Horiz. %	68.70%	80.45%	87.30%	80.72%	87.33%	100.77%	100.00%	-
PBT	42,570	59,476	64,898	81,401	62,486	77,903	73,668	-30.64%
YoY %	-28.42%	-8.35%	-20.27%	30.27%	-19.79%	5.75%	-	-
Horiz. %	57.79%	80.74%	88.10%	110.50%	84.82%	105.75%	100.00%	-
Tax	-3,823	-4,321	-4,780	-14,539	-6,981	-8,835	-4,973	-16.09%
YoY %	11.53%	9.60%	67.12%	-108.27%	20.98%	-77.66%	-	-
Horiz. %	76.88%	86.89%	96.12%	292.36%	140.38%	177.66%	100.00%	-
NP	38,747	55,155	60,118	66,862	55,505	69,068	68,695	-31.75%
YoY %	-29.75%	-8.26%	-10.09%	20.46%	-19.64%	0.54%	-	-
Horiz. %	56.40%	80.29%	87.51%	97.33%	80.80%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,188	55,086	60,155	57,103	55,174	68,613	68,376	-32.20%
YoY %	-30.68%	-8.43%	5.34%	3.50%	-19.59%	0.35%	-	-
Horiz. %	55.85%	80.56%	87.98%	83.51%	80.69%	100.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.98%	7.27%	7.37%	17.86%	11.17%	11.34%	6.75%	-
YoY %	23.52%	-1.36%	-58.73%	59.89%	-1.50%	68.00%	-	-
Horiz. %	133.04%	107.70%	109.19%	264.59%	165.48%	168.00%	100.00%	-
Total Cost	217,575	244,992	265,603	234,300	270,322	306,896	304,394	-20.07%
YoY %	-11.19%	-7.76%	13.36%	-13.33%	-11.92%	0.82%	-	-
Horiz. %	71.48%	80.49%	87.26%	76.97%	88.81%	100.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	907,937	14.20%
YoY %	-0.71%	2.16%	1.72%	4.57%	4.93%	7.78%	-	-
Horiz. %	122.02%	122.89%	120.29%	118.26%	113.10%	107.78%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	31,935	47,818	50,418	63,517	33,516	50,840	46,118	-21.74%
YoY %	-33.22%	-5.16%	-20.62%	89.51%	-34.08%	10.24%	-	-
Horiz. %	69.25%	103.69%	109.32%	137.73%	72.67%	110.24%	100.00%	-
Div Payout %	83.63%	86.81%	83.81%	111.23%	60.75%	74.10%	67.45%	-
YoY %	-3.66%	3.58%	-24.65%	83.09%	-18.02%	9.86%	-	-
Horiz. %	123.99%	128.70%	124.26%	164.91%	90.07%	109.86%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	907,937	14.20%
YoY %	-0.71%	2.16%	1.72%	4.57%	4.93%	7.78%	-	-
Horiz. %	122.02%	122.89%	120.29%	118.26%	113.10%	107.78%	100.00%	-
NOSH	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	35.77%
YoY %	0.14%	0.11%	0.71%	51.30%	1.18%	2.32%	-	-
Horiz. %	158.15%	157.93%	157.76%	156.65%	103.53%	102.32%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	15.12%	18.38%	18.46%	22.20%	17.04%	18.37%	18.41%	-
YoY %	-17.74%	-0.43%	-16.85%	30.28%	-7.24%	-0.22%	-	-
Horiz. %	82.13%	99.84%	100.27%	120.59%	92.56%	99.78%	100.00%	-
ROE	3.45%	4.94%	5.51%	5.32%	5.37%	7.01%	7.53%	-
YoY %	-30.16%	-10.34%	3.57%	-0.93%	-23.40%	-6.91%	-	-
Horiz. %	45.82%	65.60%	73.17%	70.65%	71.31%	93.09%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	8.03	9.42	10.34	9.48	15.55	18.49	18.61	-42.92%
YoY %	-14.76%	-8.90%	9.07%	-39.04%	-15.90%	-0.64%	-	-
Horiz. %	43.15%	50.62%	55.56%	50.94%	83.56%	99.36%	100.00%	-
EPS	1.20	1.73	1.91	1.80	2.63	3.37	3.41	-50.18%
YoY %	-30.64%	-9.42%	6.11%	-31.56%	-21.96%	-1.17%	-	-
Horiz. %	35.19%	50.73%	56.01%	52.79%	77.13%	98.83%	100.00%	-
DPS	1.00	1.50	1.60	2.00	1.60	2.50	2.30	-42.63%
YoY %	-33.33%	-6.25%	-20.00%	25.00%	-36.00%	8.70%	-	-
Horiz. %	43.48%	65.22%	69.57%	86.96%	69.57%	108.70%	100.00%	-
NAPS	0.3469	0.35	0.3466	0.3381	0.4902	0.4812	0.4528	-16.28%
YoY %	-0.89%	0.98%	2.51%	-31.03%	1.87%	6.27%	-	-
Horiz. %	76.61%	77.30%	76.55%	74.67%	108.26%	106.27%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,141,043
RPS	6.82	7.99	8.67	8.01	8.67	10.00	9.93	-22.17%
YoY %	-14.64%	-7.84%	8.24%	-7.61%	-13.30%	0.70%	-	-
Horiz. %	68.68%	80.46%	87.31%	80.66%	87.31%	100.70%	100.00%	-
EPS	1.02	1.47	1.60	1.52	1.47	1.83	1.82	-32.04%
YoY %	-30.61%	-8.13%	5.26%	3.40%	-19.67%	0.55%	-	-
Horiz. %	56.04%	80.77%	87.91%	83.52%	80.77%	100.55%	100.00%	-
DPS	0.85	1.27	1.34	1.69	0.89	1.35	1.23	-21.85%
YoY %	-33.07%	-5.22%	-20.71%	89.89%	-34.07%	9.76%	-	-
Horiz. %	69.11%	103.25%	108.94%	137.40%	72.36%	109.76%	100.00%	-
NAPS	0.2948	0.2969	0.2906	0.2857	0.2732	0.2604	0.2416	14.20%
YoY %	-0.71%	2.17%	1.72%	4.58%	4.92%	7.78%	-	-
Horiz. %	122.02%	122.89%	120.28%	118.25%	113.08%	107.78%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.57	1.50	2.28	2.26	2.75	3.40	2.54	-
P/RPS	19.56	15.93	22.06	23.83	17.68	18.39	13.65	27.13%
YoY %	22.79%	-27.79%	-7.43%	34.79%	-3.86%	34.73%	-	-
Horiz. %	143.30%	116.70%	161.61%	174.58%	129.52%	134.73%	100.00%	-
P/EPS	131.30	86.81	119.43	125.69	104.41	100.77	74.49	45.96%
YoY %	51.25%	-27.31%	-4.98%	20.38%	3.61%	35.28%	-	-
Horiz. %	176.27%	116.54%	160.33%	168.73%	140.17%	135.28%	100.00%	-
EY	0.76	1.15	0.84	0.80	0.96	0.99	1.34	-31.50%
YoY %	-33.91%	36.90%	5.00%	-16.67%	-3.03%	-26.12%	-	-
Horiz. %	56.72%	85.82%	62.69%	59.70%	71.64%	73.88%	100.00%	-
DY	0.64	1.00	0.70	0.88	0.58	0.74	0.91	-20.93%
YoY %	-36.00%	42.86%	-20.45%	51.72%	-21.62%	-18.68%	-	-
Horiz. %	70.33%	109.89%	76.92%	96.70%	63.74%	81.32%	100.00%	-
P/NAPS	4.53	4.29	6.58	6.68	5.61	7.07	5.61	-13.29%
YoY %	5.59%	-34.80%	-1.50%	19.07%	-20.65%	26.02%	-	-
Horiz. %	80.75%	76.47%	117.29%	119.07%	100.00%	126.02%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	27/02/18	21/11/17	-
Price	1.32	1.61	1.71	2.37	2.16	3.45	2.83	-
P/RPS	16.45	17.10	16.54	24.99	13.89	18.66	15.21	5.36%
YoY %	-3.80%	3.39%	-33.81%	79.91%	-25.56%	22.68%	-	-
Horiz. %	108.15%	112.43%	108.74%	164.30%	91.32%	122.68%	100.00%	-
P/EPS	110.39	93.17	89.58	131.81	82.01	102.26	82.99	20.97%
YoY %	18.48%	4.01%	-32.04%	60.72%	-19.80%	23.22%	-	-
Horiz. %	133.02%	112.27%	107.94%	158.83%	98.82%	123.22%	100.00%	-
EY	0.91	1.07	1.12	0.76	1.22	0.98	1.20	-16.85%
YoY %	-14.95%	-4.46%	47.37%	-37.70%	24.49%	-18.33%	-	-
Horiz. %	75.83%	89.17%	93.33%	63.33%	101.67%	81.67%	100.00%	-
DY	0.76	0.93	0.94	0.84	0.74	0.72	0.81	-4.16%
YoY %	-18.28%	-1.06%	11.90%	13.51%	2.78%	-11.11%	-	-
Horiz. %	93.83%	114.81%	116.05%	103.70%	91.36%	88.89%	100.00%	-
P/NAPS	3.81	4.60	4.93	7.01	4.41	7.17	6.25	-28.12%
YoY %	-17.17%	-6.69%	-29.67%	58.96%	-38.49%	14.72%	-	-
Horiz. %	60.96%	73.60%	78.88%	112.16%	70.56%	114.72%	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

Post a Comment

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 - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 16:50:00

EMA 5

10 Mins

SELL

2024-04-23 16:50:00

EMA 5

5 Mins

SELL

2024-04-23 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-23 16:30:00

EMA 5

30 Mins

SELL

2024-04-23 15:10:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Koon Yew Yin's Blog

Sendai price trend reversal - Koon Yew Yin

2

IPOWatcher

The Next IPO with Huge Multibagger Potential

3

save malaysia!

Kuala Kubu Baharu by-election: The challenges for DAP, PH, unity government — Part 2 By Dr Ong Kian Ming

4

save malaysia!

Foreign funds pull out hefty RM1.6 bil from Bursa, highest net outflow since MCO 4 years ago

5

save malaysia!

Kuala Kubu Baharu by-election: The challenges for DAP, PH, unity government — Part 1 By Dr Ong Kian Ming

6

Koon Yew Yin's Blog

Eversendai Corporation made a remarkable comeback in FY2023 - Koon Yew Yin

7

THE INVESTMENT APPROACH OF CALVIN TAN

MKHOP IPO AT 62 SEN VERSUS BPLANT, HS PLANT, THPLANT, RSAWIT, JAYA TIASA, TAANN & TSH RESOURCES: COMPARE & CONTRAST, Calvin Tan

8

BFM Podcast

Kuamut Rainforest Project Pioneer Of Malaysian Carbon Credits

Hot Stocks Today >

1

OPENSYS (M) BHD

1000

2

SAPURA ENERGY BERHAD

454

3

MALAYSIAN PACIFIC INDUSTRIES

421

4

PERAK TRANSIT BERHAD

415

5

HONG LEONG INDUSTRIES BHD

415

6

YTL POWER INTERNATIONAL BHD

267

7

DAGANG NEXCHANGE BERHAD

260

8

GENTING BHD

237

9

MALAYAN BANKING BHD

226

10

PUBLIC BANK BHD

211

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....