[INARI] QoQ Quarter Result on 31-Dec-2018 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- -8.43%

YoY- -19.71%

Quarter Report

Inari Financial Result Q2 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Quarter Result
Revenue	316,607	270,670	256,322	300,147	325,721	301,162	325,827	-1.89%
YoY %	16.97%	5.60%	-14.60%	-7.85%	8.15%	-7.57%	-	-
Horiz. %	97.17%	83.07%	78.67%	92.12%	99.97%	92.43%	100.00%	-
PBT	54,889	49,261	42,570	59,476	64,898	81,401	62,486	-8.27%
YoY %	11.42%	15.72%	-28.42%	-8.35%	-20.27%	30.27%	-	-
Horiz. %	87.84%	78.84%	68.13%	95.18%	103.86%	130.27%	100.00%	-
Tax	-7,145	-10,934	-3,823	-4,321	-4,780	-14,539	-6,981	1.55%
YoY %	34.65%	-186.01%	11.53%	9.60%	67.12%	-108.27%	-	-
Horiz. %	102.35%	156.63%	54.76%	61.90%	68.47%	208.27%	100.00%	-
NP	47,744	38,327	38,747	55,155	60,118	66,862	55,505	-9.54%
YoY %	24.57%	-1.08%	-29.75%	-8.26%	-10.09%	20.46%	-	-
Horiz. %	86.02%	69.05%	69.81%	99.37%	108.31%	120.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,730	38,294	38,188	55,086	60,155	57,103	55,174	-9.20%
YoY %	24.64%	0.28%	-30.68%	-8.43%	5.34%	3.50%	-	-
Horiz. %	86.51%	69.41%	69.21%	99.84%	109.03%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.02%	22.20%	8.98%	7.27%	7.37%	17.86%	11.17%	-
YoY %	-41.35%	147.22%	23.52%	-1.36%	-58.73%	59.89%	-	-
Horiz. %	116.56%	198.75%	80.39%	65.09%	65.98%	159.89%	100.00%	-
Total Cost	268,863	232,343	217,575	244,992	265,603	234,300	270,322	-0.35%
YoY %	15.72%	6.79%	-11.19%	-7.76%	13.36%	-13.33%	-	-
Horiz. %	99.46%	85.95%	80.49%	90.63%	98.25%	86.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,140,138	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	7.21%
YoY %	1.05%	1.84%	-0.71%	2.16%	1.72%	4.57%	-	-
Horiz. %	111.03%	109.87%	107.89%	108.66%	106.36%	104.57%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	41,320	35,257	31,935	47,818	50,418	63,517	33,516	14.96%
YoY %	17.20%	10.40%	-33.22%	-5.16%	-20.62%	89.51%	-	-
Horiz. %	123.28%	105.19%	95.28%	142.67%	150.43%	189.51%	100.00%	-
Div Payout %	86.57%	92.07%	83.63%	86.81%	83.81%	111.23%	60.75%	-
YoY %	-5.97%	10.09%	-3.66%	3.58%	-24.65%	83.09%	-	-
Horiz. %	142.50%	151.56%	137.66%	142.90%	137.96%	183.09%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,140,138	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	7.21%
YoY %	1.05%	1.84%	-0.71%	2.16%	1.72%	4.57%	-	-
Horiz. %	111.03%	109.87%	107.89%	108.66%	106.36%	104.57%	100.00%	-
NOSH	3,179,132	3,177,150	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	32.82%
YoY %	0.06%	0.19%	0.14%	0.11%	0.71%	51.30%	-	-
Horiz. %	153.14%	153.04%	152.75%	152.54%	152.37%	151.30%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	15.08%	14.16%	15.12%	18.38%	18.46%	22.20%	17.04%	-
YoY %	6.50%	-6.35%	-17.74%	-0.43%	-16.85%	30.28%	-	-
Horiz. %	88.50%	83.10%	88.73%	107.86%	108.33%	130.28%	100.00%	-
ROE	4.19%	3.39%	3.45%	4.94%	5.51%	5.32%	5.37%	-
YoY %	23.60%	-1.74%	-30.16%	-10.34%	3.57%	-0.93%	-	-
Horiz. %	78.03%	63.13%	64.25%	91.99%	102.61%	99.07%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	9.96	8.44	8.03	9.42	10.34	9.48	15.55	-25.67%
YoY %	18.01%	5.11%	-14.76%	-8.90%	9.07%	-39.04%	-	-
Horiz. %	64.05%	54.28%	51.64%	60.58%	66.50%	60.96%	100.00%	-
EPS	1.50	1.19	1.20	1.73	1.91	1.80	2.63	-31.20%
YoY %	26.05%	-0.83%	-30.64%	-9.42%	6.11%	-31.56%	-	-
Horiz. %	57.03%	45.25%	45.63%	65.78%	72.62%	68.44%	100.00%	-
DPS	1.30	1.10	1.00	1.50	1.60	2.00	1.60	-12.91%
YoY %	18.18%	10.00%	-33.33%	-6.25%	-20.00%	25.00%	-	-
Horiz. %	81.25%	68.75%	62.50%	93.75%	100.00%	125.00%	100.00%	-
NAPS	0.3587	0.352	0.3469	0.35	0.3466	0.3381	0.4902	-18.78%
YoY %	1.90%	1.47%	-0.89%	0.98%	2.51%	-31.03%	-	-
Horiz. %	73.17%	71.81%	70.77%	71.40%	70.71%	68.97%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,166,687
RPS	8.36	7.14	6.77	7.92	8.60	7.95	8.60	-1.86%
YoY %	17.09%	5.47%	-14.52%	-7.91%	8.18%	-7.56%	-	-
Horiz. %	97.21%	83.02%	78.72%	92.09%	100.00%	92.44%	100.00%	-
EPS	1.26	1.01	1.01	1.45	1.59	1.51	1.46	-9.34%
YoY %	24.75%	0.00%	-30.34%	-8.81%	5.30%	3.42%	-	-
Horiz. %	86.30%	69.18%	69.18%	99.32%	108.90%	103.42%	100.00%	-
DPS	1.09	0.93	0.84	1.26	1.33	1.68	0.88	15.32%
YoY %	17.20%	10.71%	-33.33%	-5.26%	-20.83%	90.91%	-	-
Horiz. %	123.86%	105.68%	95.45%	143.18%	151.14%	190.91%	100.00%	-
NAPS	0.3009	0.2978	0.2924	0.2945	0.2883	0.2834	0.271	7.21%
YoY %	1.04%	1.85%	-0.71%	2.15%	1.73%	4.58%	-	-
Horiz. %	111.03%	109.89%	107.90%	108.67%	106.38%	104.58%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.82	1.60	1.57	1.50	2.28	2.26	2.75	-
P/RPS	18.27	18.95	19.56	15.93	22.06	23.83	17.68	2.21%
YoY %	-3.59%	-3.12%	22.79%	-27.79%	-7.43%	34.79%	-	-
Horiz. %	103.34%	107.18%	110.63%	90.10%	124.77%	134.79%	100.00%	-
P/EPS	121.20	133.92	131.30	86.81	119.43	125.69	104.41	10.44%
YoY %	-9.50%	2.00%	51.25%	-27.31%	-4.98%	20.38%	-	-
Horiz. %	116.08%	128.26%	125.75%	83.14%	114.39%	120.38%	100.00%	-
EY	0.83	0.75	0.76	1.15	0.84	0.80	0.96	-9.23%
YoY %	10.67%	-1.32%	-33.91%	36.90%	5.00%	-16.67%	-	-
Horiz. %	86.46%	78.12%	79.17%	119.79%	87.50%	83.33%	100.00%	-
DY	0.71	0.69	0.64	1.00	0.70	0.88	0.58	14.41%
YoY %	2.90%	7.81%	-36.00%	42.86%	-20.45%	51.72%	-	-
Horiz. %	122.41%	118.97%	110.34%	172.41%	120.69%	151.72%	100.00%	-
P/NAPS	5.07	4.55	4.53	4.29	6.58	6.68	5.61	-6.51%
YoY %	11.43%	0.44%	5.59%	-34.80%	-1.50%	19.07%	-	-
Horiz. %	90.37%	81.11%	80.75%	76.47%	117.29%	119.07%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	28/08/19	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	-
Price	1.95	1.59	1.32	1.61	1.71	2.37	2.16	-
P/RPS	19.58	18.83	16.45	17.10	16.54	24.99	13.89	25.69%
YoY %	3.98%	14.47%	-3.80%	3.39%	-33.81%	79.91%	-	-
Horiz. %	140.96%	135.57%	118.43%	123.11%	119.08%	179.91%	100.00%	-
P/EPS	129.86	133.09	110.39	93.17	89.58	131.81	82.01	35.81%
YoY %	-2.43%	20.56%	18.48%	4.01%	-32.04%	60.72%	-	-
Horiz. %	158.35%	162.29%	134.61%	113.61%	109.23%	160.72%	100.00%	-
EY	0.77	0.75	0.91	1.07	1.12	0.76	1.22	-26.40%
YoY %	2.67%	-17.58%	-14.95%	-4.46%	47.37%	-37.70%	-	-
Horiz. %	63.11%	61.48%	74.59%	87.70%	91.80%	62.30%	100.00%	-
DY	0.67	0.69	0.76	0.93	0.94	0.84	0.74	-6.40%
YoY %	-2.90%	-9.21%	-18.28%	-1.06%	11.90%	13.51%	-	-
Horiz. %	90.54%	93.24%	102.70%	125.68%	127.03%	113.51%	100.00%	-
P/NAPS	5.44	4.52	3.81	4.60	4.93	7.01	4.41	15.00%
YoY %	20.35%	18.64%	-17.17%	-6.69%	-29.67%	58.96%	-	-
Horiz. %	123.36%	102.49%	86.39%	104.31%	111.79%	158.96%	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