[INARI] QoQ Quarter Result on 30-Sep-2018 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Sep-2018 [#1]

Profit Trend

QoQ- 5.34%

YoY- -12.02%

Quarter Report

Inari Financial Result Q1 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Quarter Result
Revenue	270,670	256,322	300,147	325,721	301,162	325,827	375,964	-19.72%
YoY %	5.60%	-14.60%	-7.85%	8.15%	-7.57%	-13.34%	-	-
Horiz. %	71.99%	68.18%	79.83%	86.64%	80.10%	86.66%	100.00%	-
PBT	49,261	42,570	59,476	64,898	81,401	62,486	77,903	-26.39%
YoY %	15.72%	-28.42%	-8.35%	-20.27%	30.27%	-19.79%	-	-
Horiz. %	63.23%	54.64%	76.35%	83.31%	104.49%	80.21%	100.00%	-
Tax	-10,934	-3,823	-4,321	-4,780	-14,539	-6,981	-8,835	15.31%
YoY %	-186.01%	11.53%	9.60%	67.12%	-108.27%	20.98%	-	-
Horiz. %	123.76%	43.27%	48.91%	54.10%	164.56%	79.02%	100.00%	-
NP	38,327	38,747	55,155	60,118	66,862	55,505	69,068	-32.54%
YoY %	-1.08%	-29.75%	-8.26%	-10.09%	20.46%	-19.64%	-	-
Horiz. %	55.49%	56.10%	79.86%	87.04%	96.81%	80.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,294	38,188	55,086	60,155	57,103	55,174	68,613	-32.28%
YoY %	0.28%	-30.68%	-8.43%	5.34%	3.50%	-19.59%	-	-
Horiz. %	55.81%	55.66%	80.29%	87.67%	83.22%	80.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.20%	8.98%	7.27%	7.37%	17.86%	11.17%	11.34%	-
YoY %	147.22%	23.52%	-1.36%	-58.73%	59.89%	-1.50%	-	-
Horiz. %	195.77%	79.19%	64.11%	64.99%	157.50%	98.50%	100.00%	-
Total Cost	232,343	217,575	244,992	265,603	234,300	270,322	306,896	-16.97%
YoY %	6.79%	-11.19%	-7.76%	13.36%	-13.33%	-11.92%	-	-
Horiz. %	75.71%	70.90%	79.83%	86.54%	76.35%	88.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	9.98%
YoY %	1.84%	-0.71%	2.16%	1.72%	4.57%	4.93%	-	-
Horiz. %	115.29%	113.21%	114.02%	111.61%	109.73%	104.93%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	35,257	31,935	47,818	50,418	63,517	33,516	50,840	-21.70%
YoY %	10.40%	-33.22%	-5.16%	-20.62%	89.51%	-34.08%	-	-
Horiz. %	69.35%	62.81%	94.06%	99.17%	124.94%	65.92%	100.00%	-
Div Payout %	92.07%	83.63%	86.81%	83.81%	111.23%	60.75%	74.10%	-
YoY %	10.09%	-3.66%	3.58%	-24.65%	83.09%	-18.02%	-	-
Horiz. %	124.25%	112.86%	117.15%	113.10%	150.11%	81.98%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	9.98%
YoY %	1.84%	-0.71%	2.16%	1.72%	4.57%	4.93%	-	-
Horiz. %	115.29%	113.21%	114.02%	111.61%	109.73%	104.93%	100.00%	-
NOSH	3,177,150	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	33.95%
YoY %	0.19%	0.14%	0.11%	0.71%	51.30%	1.18%	-	-
Horiz. %	154.85%	154.56%	154.34%	154.18%	153.09%	101.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	14.16%	15.12%	18.38%	18.46%	22.20%	17.04%	18.37%	-
YoY %	-6.35%	-17.74%	-0.43%	-16.85%	30.28%	-7.24%	-	-
Horiz. %	77.08%	82.31%	100.05%	100.49%	120.85%	92.76%	100.00%	-
ROE	3.39%	3.45%	4.94%	5.51%	5.32%	5.37%	7.01%	-
YoY %	-1.74%	-30.16%	-10.34%	3.57%	-0.93%	-23.40%	-	-
Horiz. %	48.36%	49.22%	70.47%	78.60%	75.89%	76.60%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	8.44	8.03	9.42	10.34	9.48	15.55	18.49	-40.80%
YoY %	5.11%	-14.76%	-8.90%	9.07%	-39.04%	-15.90%	-	-
Horiz. %	45.65%	43.43%	50.95%	55.92%	51.27%	84.10%	100.00%	-
EPS	1.19	1.20	1.73	1.91	1.80	2.63	3.37	-50.13%
YoY %	-0.83%	-30.64%	-9.42%	6.11%	-31.56%	-21.96%	-	-
Horiz. %	35.31%	35.61%	51.34%	56.68%	53.41%	78.04%	100.00%	-
DPS	1.10	1.00	1.50	1.60	2.00	1.60	2.50	-42.23%
YoY %	10.00%	-33.33%	-6.25%	-20.00%	25.00%	-36.00%	-	-
Horiz. %	44.00%	40.00%	60.00%	64.00%	80.00%	64.00%	100.00%	-
NAPS	0.352	0.3469	0.35	0.3466	0.3381	0.4902	0.4812	-18.86%
YoY %	1.47%	-0.89%	0.98%	2.51%	-31.03%	1.87%	-	-
Horiz. %	73.15%	72.09%	72.73%	72.03%	70.26%	101.87%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,163,302
RPS	7.14	6.77	7.92	8.60	7.95	8.60	9.92	-19.73%
YoY %	5.47%	-14.52%	-7.91%	8.18%	-7.56%	-13.31%	-	-
Horiz. %	71.98%	68.25%	79.84%	86.69%	80.14%	86.69%	100.00%	-
EPS	1.01	1.01	1.45	1.59	1.51	1.46	1.81	-32.29%
YoY %	0.00%	-30.34%	-8.81%	5.30%	3.42%	-19.34%	-	-
Horiz. %	55.80%	55.80%	80.11%	87.85%	83.43%	80.66%	100.00%	-
DPS	0.93	0.84	1.26	1.33	1.68	0.88	1.34	-21.66%
YoY %	10.71%	-33.33%	-5.26%	-20.83%	90.91%	-34.33%	-	-
Horiz. %	69.40%	62.69%	94.03%	99.25%	125.37%	65.67%	100.00%	-
NAPS	0.2978	0.2924	0.2945	0.2883	0.2834	0.271	0.2583	9.97%
YoY %	1.85%	-0.71%	2.15%	1.73%	4.58%	4.92%	-	-
Horiz. %	115.29%	113.20%	114.01%	111.61%	109.72%	104.92%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.60	1.57	1.50	2.28	2.26	2.75	3.40	-
P/RPS	18.95	19.56	15.93	22.06	23.83	17.68	18.39	2.02%
YoY %	-3.12%	22.79%	-27.79%	-7.43%	34.79%	-3.86%	-	-
Horiz. %	103.05%	106.36%	86.62%	119.96%	129.58%	96.14%	100.00%	-
P/EPS	133.92	131.30	86.81	119.43	125.69	104.41	100.77	20.93%
YoY %	2.00%	51.25%	-27.31%	-4.98%	20.38%	3.61%	-	-
Horiz. %	132.90%	130.30%	86.15%	118.52%	124.73%	103.61%	100.00%	-
EY	0.75	0.76	1.15	0.84	0.80	0.96	0.99	-16.93%
YoY %	-1.32%	-33.91%	36.90%	5.00%	-16.67%	-3.03%	-	-
Horiz. %	75.76%	76.77%	116.16%	84.85%	80.81%	96.97%	100.00%	-
DY	0.69	0.64	1.00	0.70	0.88	0.58	0.74	-4.56%
YoY %	7.81%	-36.00%	42.86%	-20.45%	51.72%	-21.62%	-	-
Horiz. %	93.24%	86.49%	135.14%	94.59%	118.92%	78.38%	100.00%	-
P/NAPS	4.55	4.53	4.29	6.58	6.68	5.61	7.07	-25.51%
YoY %	0.44%	5.59%	-34.80%	-1.50%	19.07%	-20.65%	-	-
Horiz. %	64.36%	64.07%	60.68%	93.07%	94.48%	79.35%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	27/02/18	-
Price	1.59	1.32	1.61	1.71	2.37	2.16	3.45	-
P/RPS	18.83	16.45	17.10	16.54	24.99	13.89	18.66	0.60%
YoY %	14.47%	-3.80%	3.39%	-33.81%	79.91%	-25.56%	-	-
Horiz. %	100.91%	88.16%	91.64%	88.64%	133.92%	74.44%	100.00%	-
P/EPS	133.09	110.39	93.17	89.58	131.81	82.01	102.26	19.26%
YoY %	20.56%	18.48%	4.01%	-32.04%	60.72%	-19.80%	-	-
Horiz. %	130.15%	107.95%	91.11%	87.60%	128.90%	80.20%	100.00%	-
EY	0.75	0.91	1.07	1.12	0.76	1.22	0.98	-16.37%
YoY %	-17.58%	-14.95%	-4.46%	47.37%	-37.70%	24.49%	-	-
Horiz. %	76.53%	92.86%	109.18%	114.29%	77.55%	124.49%	100.00%	-
DY	0.69	0.76	0.93	0.94	0.84	0.74	0.72	-2.80%
YoY %	-9.21%	-18.28%	-1.06%	11.90%	13.51%	2.78%	-	-
Horiz. %	95.83%	105.56%	129.17%	130.56%	116.67%	102.78%	100.00%	-
P/NAPS	4.52	3.81	4.60	4.93	7.01	4.41	7.17	-26.54%
YoY %	18.64%	-17.17%	-6.69%	-29.67%	58.96%	-38.49%	-	-
Horiz. %	63.04%	53.14%	64.16%	68.76%	97.77%	61.51%	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