[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
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 300,147 325,721 301,162 325,827 375,964 373,089 345,650 -8.95%
PBT 59,476 64,898 81,401 62,486 77,903 73,668 72,223 -12.11%
Tax -4,321 -4,780 -14,539 -6,981 -8,835 -4,973 -6,168 -21.07%
NP 55,155 60,118 66,862 55,505 69,068 68,695 66,055 -11.29%
-
NP to SH 55,086 60,155 57,103 55,174 68,613 68,376 65,624 -10.98%
-
Tax Rate 7.27% 7.37% 17.86% 11.17% 11.34% 6.75% 8.54% -
Total Cost 244,992 265,603 234,300 270,322 306,896 304,394 279,595 -8.40%
-
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 17.93%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 47,818 50,418 63,517 33,516 50,840 46,118 55,512 -9.44%
Div Payout % 86.81% 83.81% 111.23% 60.75% 74.10% 67.45% 84.59% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 17.93%
NOSH 3,166,687 3,163,302 3,141,043 2,076,018 2,051,760 2,005,161 1,982,598 36.52%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.38% 18.46% 22.20% 17.04% 18.37% 18.41% 19.11% -
ROE 4.94% 5.51% 5.32% 5.37% 7.01% 7.53% 7.54% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.42 10.34 9.48 15.55 18.49 18.61 17.43 -33.57%
EPS 1.73 1.91 1.80 2.63 3.37 3.41 3.31 -35.03%
DPS 1.50 1.60 2.00 1.60 2.50 2.30 2.80 -33.96%
NAPS 0.35 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 -13.99%
Adjusted Per Share Value based on latest NOSH - 2,076,018
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.99 8.67 8.01 8.67 10.00 9.93 9.20 -8.94%
EPS 1.47 1.60 1.52 1.47 1.83 1.82 1.75 -10.94%
DPS 1.27 1.34 1.69 0.89 1.35 1.23 1.48 -9.67%
NAPS 0.2969 0.2906 0.2857 0.2732 0.2604 0.2416 0.2316 17.95%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
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%
P/EPS 86.81 119.43 125.69 104.41 100.77 74.49 63.75 22.78%
EY 1.15 0.84 0.80 0.96 0.99 1.34 1.57 -18.69%
DY 1.00 0.70 0.88 0.58 0.74 0.91 1.33 -17.27%
P/NAPS 4.29 6.58 6.68 5.61 7.07 5.61 4.81 -7.32%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
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%
P/EPS 93.17 89.58 131.81 82.01 102.26 82.99 75.53 14.97%
EY 1.07 1.12 0.76 1.22 0.98 1.20 1.32 -13.02%
DY 0.93 0.94 0.84 0.74 0.72 0.81 1.12 -11.62%
P/NAPS 4.60 4.93 7.01 4.41 7.17 6.25 5.69 -13.18%

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