[INARI] QoQ 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- -19.59%

YoY- 7.81%

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
Quarter Result
Revenue	300,147	325,721	301,162	325,827	375,964	373,089	345,650	-8.95%
YoY %	-7.85%	8.15%	-7.57%	-13.34%	0.77%	7.94%	-	-
Horiz. %	86.84%	94.23%	87.13%	94.27%	108.77%	107.94%	100.00%	-
PBT	59,476	64,898	81,401	62,486	77,903	73,668	72,223	-12.11%
YoY %	-8.35%	-20.27%	30.27%	-19.79%	5.75%	2.00%	-	-
Horiz. %	82.35%	89.86%	112.71%	86.52%	107.86%	102.00%	100.00%	-
Tax	-4,321	-4,780	-14,539	-6,981	-8,835	-4,973	-6,168	-21.07%
YoY %	9.60%	67.12%	-108.27%	20.98%	-77.66%	19.37%	-	-
Horiz. %	70.06%	77.50%	235.72%	113.18%	143.24%	80.63%	100.00%	-
NP	55,155	60,118	66,862	55,505	69,068	68,695	66,055	-11.29%
YoY %	-8.26%	-10.09%	20.46%	-19.64%	0.54%	4.00%	-	-
Horiz. %	83.50%	91.01%	101.22%	84.03%	104.56%	104.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,086	60,155	57,103	55,174	68,613	68,376	65,624	-10.98%
YoY %	-8.43%	5.34%	3.50%	-19.59%	0.35%	4.19%	-	-
Horiz. %	83.94%	91.67%	87.02%	84.08%	104.55%	104.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.27%	7.37%	17.86%	11.17%	11.34%	6.75%	8.54%	-
YoY %	-1.36%	-58.73%	59.89%	-1.50%	68.00%	-20.96%	-	-
Horiz. %	85.13%	86.30%	209.13%	130.80%	132.79%	79.04%	100.00%	-
Total Cost	244,992	265,603	234,300	270,322	306,896	304,394	279,595	-8.40%
YoY %	-7.76%	13.36%	-13.33%	-11.92%	0.82%	8.87%	-	-
Horiz. %	87.62%	95.00%	83.80%	96.68%	109.76%	108.87%	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	870,558	17.93%
YoY %	2.16%	1.72%	4.57%	4.93%	7.78%	4.29%	-	-
Horiz. %	128.17%	125.46%	123.34%	117.96%	112.41%	104.29%	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	47,818	50,418	63,517	33,516	50,840	46,118	55,512	-9.44%
YoY %	-5.16%	-20.62%	89.51%	-34.08%	10.24%	-16.92%	-	-
Horiz. %	86.14%	90.82%	114.42%	60.38%	91.58%	83.08%	100.00%	-
Div Payout %	86.81%	83.81%	111.23%	60.75%	74.10%	67.45%	84.59%	-
YoY %	3.58%	-24.65%	83.09%	-18.02%	9.86%	-20.26%	-	-
Horiz. %	102.62%	99.08%	131.49%	71.82%	87.60%	79.74%	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	870,558	17.93%
YoY %	2.16%	1.72%	4.57%	4.93%	7.78%	4.29%	-	-
Horiz. %	128.17%	125.46%	123.34%	117.96%	112.41%	104.29%	100.00%	-
NOSH	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	1,982,598	36.52%
YoY %	0.11%	0.71%	51.30%	1.18%	2.32%	1.14%	-	-
Horiz. %	159.72%	159.55%	158.43%	104.71%	103.49%	101.14%	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	18.38%	18.46%	22.20%	17.04%	18.37%	18.41%	19.11%	-
YoY %	-0.43%	-16.85%	30.28%	-7.24%	-0.22%	-3.66%	-	-
Horiz. %	96.18%	96.60%	116.17%	89.17%	96.13%	96.34%	100.00%	-
ROE	4.94%	5.51%	5.32%	5.37%	7.01%	7.53%	7.54%	-
YoY %	-10.34%	3.57%	-0.93%	-23.40%	-6.91%	-0.13%	-	-
Horiz. %	65.52%	73.08%	70.56%	71.22%	92.97%	99.87%	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	9.42	10.34	9.48	15.55	18.49	18.61	17.43	-33.57%
YoY %	-8.90%	9.07%	-39.04%	-15.90%	-0.64%	6.77%	-	-
Horiz. %	54.04%	59.32%	54.39%	89.21%	106.08%	106.77%	100.00%	-
EPS	1.73	1.91	1.80	2.63	3.37	3.41	3.31	-35.03%
YoY %	-9.42%	6.11%	-31.56%	-21.96%	-1.17%	3.02%	-	-
Horiz. %	52.27%	57.70%	54.38%	79.46%	101.81%	103.02%	100.00%	-
DPS	1.50	1.60	2.00	1.60	2.50	2.30	2.80	-33.96%
YoY %	-6.25%	-20.00%	25.00%	-36.00%	8.70%	-17.86%	-	-
Horiz. %	53.57%	57.14%	71.43%	57.14%	89.29%	82.14%	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	7.92	8.60	7.95	8.60	9.92	9.85	9.12	-8.95%
YoY %	-7.91%	8.18%	-7.56%	-13.31%	0.71%	8.00%	-	-
Horiz. %	86.84%	94.30%	87.17%	94.30%	108.77%	108.00%	100.00%	-
EPS	1.45	1.59	1.51	1.46	1.81	1.80	1.73	-11.07%
YoY %	-8.81%	5.30%	3.42%	-19.34%	0.56%	4.05%	-	-
Horiz. %	83.82%	91.91%	87.28%	84.39%	104.62%	104.05%	100.00%	-
DPS	1.26	1.33	1.68	0.88	1.34	1.22	1.47	-9.74%
YoY %	-5.26%	-20.83%	90.91%	-34.33%	9.84%	-17.01%	-	-
Horiz. %	85.71%	90.48%	114.29%	59.86%	91.16%	82.99%	100.00%	-
NAPS	0.2945	0.2883	0.2834	0.271	0.2583	0.2396	0.2298	17.93%
YoY %	2.15%	1.73%	4.58%	4.92%	7.80%	4.26%	-	-
Horiz. %	128.15%	125.46%	123.32%	117.93%	112.40%	104.26%	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	15.93	22.06	23.83	17.68	18.39	13.65	12.10	20.06%
YoY %	-27.79%	-7.43%	34.79%	-3.86%	34.73%	12.81%	-	-
Horiz. %	131.65%	182.31%	196.94%	146.12%	151.98%	112.81%	100.00%	-
P/EPS	86.81	119.43	125.69	104.41	100.77	74.49	63.75	22.78%
YoY %	-27.31%	-4.98%	20.38%	3.61%	35.28%	16.85%	-	-
Horiz. %	136.17%	187.34%	197.16%	163.78%	158.07%	116.85%	100.00%	-
EY	1.15	0.84	0.80	0.96	0.99	1.34	1.57	-18.69%
YoY %	36.90%	5.00%	-16.67%	-3.03%	-26.12%	-14.65%	-	-
Horiz. %	73.25%	53.50%	50.96%	61.15%	63.06%	85.35%	100.00%	-
DY	1.00	0.70	0.88	0.58	0.74	0.91	1.33	-17.27%
YoY %	42.86%	-20.45%	51.72%	-21.62%	-18.68%	-31.58%	-	-
Horiz. %	75.19%	52.63%	66.17%	43.61%	55.64%	68.42%	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	17.10	16.54	24.99	13.89	18.66	15.21	14.34	12.41%
YoY %	3.39%	-33.81%	79.91%	-25.56%	22.68%	6.07%	-	-
Horiz. %	119.25%	115.34%	174.27%	96.86%	130.13%	106.07%	100.00%	-
P/EPS	93.17	89.58	131.81	82.01	102.26	82.99	75.53	14.97%
YoY %	4.01%	-32.04%	60.72%	-19.80%	23.22%	9.88%	-	-
Horiz. %	123.35%	118.60%	174.51%	108.58%	135.39%	109.88%	100.00%	-
EY	1.07	1.12	0.76	1.22	0.98	1.20	1.32	-13.02%
YoY %	-4.46%	47.37%	-37.70%	24.49%	-18.33%	-9.09%	-	-
Horiz. %	81.06%	84.85%	57.58%	92.42%	74.24%	90.91%	100.00%	-
DY	0.93	0.94	0.84	0.74	0.72	0.81	1.12	-11.62%
YoY %	-1.06%	11.90%	13.51%	2.78%	-11.11%	-27.68%	-	-
Horiz. %	83.04%	83.93%	75.00%	66.07%	64.29%	72.32%	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