[INARI] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- -6.46%

YoY- -8.19%

Quarter Report

Inari Financial Result Q3 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Quarter Result
Revenue	376,830	347,621	233,341	242,566	265,437	316,607	270,670	24.55%
YoY %	8.40%	48.98%	-3.80%	-8.62%	-16.16%	16.97%	-	-
Horiz. %	139.22%	128.43%	86.21%	89.62%	98.07%	116.97%	100.00%	-
PBT	94,713	77,414	34,066	40,757	42,652	54,889	49,261	54.31%
YoY %	22.35%	127.25%	-16.42%	-4.44%	-22.29%	11.42%	-	-
Horiz. %	192.27%	157.15%	69.15%	82.74%	86.58%	111.42%	100.00%	-
Tax	-4,628	-7,349	2,076	-5,699	-5,156	-7,145	-10,934	-43.47%
YoY %	37.03%	-454.00%	136.43%	-10.53%	27.84%	34.65%	-	-
Horiz. %	42.33%	67.21%	-18.99%	52.12%	47.16%	65.35%	100.00%	-
NP	90,085	70,065	36,142	35,058	37,496	47,744	38,327	76.32%
YoY %	28.57%	93.86%	3.09%	-6.50%	-21.46%	24.57%	-	-
Horiz. %	235.04%	182.81%	94.30%	91.47%	97.83%	124.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,097	70,070	35,473	35,062	37,485	47,730	38,294	76.43%
YoY %	28.58%	97.53%	1.17%	-6.46%	-21.46%	24.64%	-	-
Horiz. %	235.28%	182.98%	92.63%	91.56%	97.89%	124.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.89%	9.49%	-6.09%	13.98%	12.09%	13.02%	22.20%	-
YoY %	-48.47%	255.83%	-143.56%	15.63%	-7.14%	-41.35%	-	-
Horiz. %	22.03%	42.75%	-27.43%	62.97%	54.46%	58.65%	100.00%	-
Total Cost	286,745	277,556	197,199	207,508	227,941	268,863	232,343	14.98%
YoY %	3.31%	40.75%	-4.97%	-8.96%	-15.22%	15.72%	-	-
Horiz. %	123.41%	119.46%	84.87%	89.31%	98.11%	115.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	10.63%
YoY %	4.76%	4.31%	0.95%	4.05%	0.40%	1.05%	-	-
Horiz. %	116.45%	111.16%	106.57%	105.56%	101.45%	101.05%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	82,321	65,252	35,677	32,381	31,884	41,320	35,257	75.54%
YoY %	26.16%	82.90%	10.18%	1.56%	-22.84%	17.20%	-	-
Horiz. %	233.49%	185.08%	101.19%	91.84%	90.43%	117.20%	100.00%	-
Div Payout %	91.37%	93.12%	100.58%	92.35%	85.06%	86.57%	92.07%	-
YoY %	-1.88%	-7.42%	8.91%	8.57%	-1.74%	-5.97%	-	-
Horiz. %	99.24%	101.14%	109.24%	100.30%	92.39%	94.03%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	1,140,138	1,128,255	10.63%
YoY %	4.76%	4.31%	0.95%	4.05%	0.40%	1.05%	-	-
Horiz. %	116.45%	111.16%	106.57%	105.56%	101.45%	101.05%	100.00%	-
NOSH	3,300,592	3,271,213	3,249,764	3,239,284	3,203,557	3,179,132	3,177,150	2.56%
YoY %	0.90%	0.66%	0.32%	1.12%	0.77%	0.06%	-	-
Horiz. %	103.89%	102.96%	102.29%	101.96%	100.83%	100.06%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	23.91%	20.16%	15.49%	14.45%	14.13%	15.08%	14.16%	-
YoY %	18.60%	30.15%	7.20%	2.26%	-6.30%	6.50%	-	-
Horiz. %	168.86%	142.37%	109.39%	102.05%	99.79%	106.50%	100.00%	-
ROE	6.86%	5.59%	2.95%	2.94%	3.27%	4.19%	3.39%	-
YoY %	22.72%	89.49%	0.34%	-10.09%	-21.96%	23.60%	-	-
Horiz. %	202.36%	164.90%	87.02%	86.73%	96.46%	123.60%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	11.44	10.65	7.19	7.49	8.32	9.96	8.44	22.36%
YoY %	7.42%	48.12%	-4.01%	-9.98%	-16.47%	18.01%	-	-
Horiz. %	135.55%	126.18%	85.19%	88.74%	98.58%	118.01%	100.00%	-
EPS	2.74	2.15	1.09	1.08	1.18	1.50	1.19	73.92%
YoY %	27.44%	97.25%	0.93%	-8.47%	-21.33%	26.05%	-	-
Horiz. %	230.25%	180.67%	91.60%	90.76%	99.16%	126.05%	100.00%	-
DPS	2.50	2.00	1.10	1.00	1.00	1.30	1.10	72.43%
YoY %	25.00%	81.82%	10.00%	0.00%	-23.08%	18.18%	-	-
Horiz. %	227.27%	181.82%	100.00%	90.91%	90.91%	118.18%	100.00%	-
NAPS	0.399	0.3844	0.3707	0.3678	0.359	0.3587	0.352	8.67%
YoY %	3.80%	3.70%	0.79%	2.45%	0.08%	1.90%	-	-
Horiz. %	113.35%	109.20%	105.31%	104.49%	101.99%	101.90%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,239,284
RPS	9.95	9.18	6.16	6.40	7.01	8.36	7.14	24.63%
YoY %	8.39%	49.03%	-3.75%	-8.70%	-16.15%	17.09%	-	-
Horiz. %	139.36%	128.57%	86.27%	89.64%	98.18%	117.09%	100.00%	-
EPS	2.38	1.85	0.94	0.93	0.99	1.26	1.01	76.62%
YoY %	28.65%	96.81%	1.08%	-6.06%	-21.43%	24.75%	-	-
Horiz. %	235.64%	183.17%	93.07%	92.08%	98.02%	124.75%	100.00%	-
DPS	2.17	1.72	0.94	0.85	0.84	1.09	0.93	75.46%
YoY %	26.16%	82.98%	10.59%	1.19%	-22.94%	17.20%	-	-
Horiz. %	233.33%	184.95%	101.08%	91.40%	90.32%	117.20%	100.00%	-
NAPS	0.3468	0.331	0.3174	0.3144	0.3021	0.3009	0.2978	10.63%
YoY %	4.77%	4.28%	0.95%	4.07%	0.40%	1.04%	-	-
Horiz. %	116.45%	111.15%	106.58%	105.57%	101.44%	101.04%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	2.76	2.28	1.69	1.24	1.70	1.82	1.60	-
P/RPS	24.12	21.40	23.49	16.55	20.42	18.27	18.95	17.36%
YoY %	12.71%	-8.90%	41.93%	-18.95%	11.77%	-3.59%	-	-
Horiz. %	127.28%	112.93%	123.96%	87.34%	107.76%	96.41%	100.00%	-
P/EPS	100.87	106.16	154.52	114.52	144.60	121.20	133.92	-17.14%
YoY %	-4.98%	-31.30%	34.93%	-20.80%	19.31%	-9.50%	-	-
Horiz. %	75.32%	79.27%	115.38%	85.51%	107.97%	90.50%	100.00%	-
EY	0.99	0.94	0.65	0.87	0.69	0.83	0.75	20.23%
YoY %	5.32%	44.62%	-25.29%	26.09%	-16.87%	10.67%	-	-
Horiz. %	132.00%	125.33%	86.67%	116.00%	92.00%	110.67%	100.00%	-
DY	0.91	0.88	0.65	0.81	0.59	0.71	0.69	20.16%
YoY %	3.41%	35.38%	-19.75%	37.29%	-16.90%	2.90%	-	-
Horiz. %	131.88%	127.54%	94.20%	117.39%	85.51%	102.90%	100.00%	-
P/NAPS	6.92	5.93	4.56	3.37	4.74	5.07	4.55	32.08%
YoY %	16.69%	30.04%	35.31%	-28.90%	-6.51%	11.43%	-	-
Horiz. %	152.09%	130.33%	100.22%	74.07%	104.18%	111.43%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	24/11/20	27/08/20	21/05/20	25/02/20	26/11/19	28/08/19	-
Price	3.28	2.47	2.24	1.44	1.64	1.95	1.59	-
P/RPS	28.66	23.18	31.14	19.22	19.70	19.58	18.83	32.14%
YoY %	23.64%	-25.56%	62.02%	-2.44%	0.61%	3.98%	-	-
Horiz. %	152.20%	123.10%	165.37%	102.07%	104.62%	103.98%	100.00%	-
P/EPS	119.88	115.01	204.81	132.99	139.50	129.86	133.09	-6.70%
YoY %	4.23%	-43.85%	54.00%	-4.67%	7.42%	-2.43%	-	-
Horiz. %	90.07%	86.42%	153.89%	99.92%	104.82%	97.57%	100.00%	-
EY	0.83	0.87	0.49	0.75	0.72	0.77	0.75	6.95%
YoY %	-4.60%	77.55%	-34.67%	4.17%	-6.49%	2.67%	-	-
Horiz. %	110.67%	116.00%	65.33%	100.00%	96.00%	102.67%	100.00%	-
DY	0.76	0.81	0.49	0.69	0.61	0.67	0.69	6.62%
YoY %	-6.17%	65.31%	-28.99%	13.11%	-8.96%	-2.90%	-	-
Horiz. %	110.14%	117.39%	71.01%	100.00%	88.41%	97.10%	100.00%	-
P/NAPS	8.22	6.43	6.04	3.92	4.57	5.44	4.52	48.71%
YoY %	27.84%	6.46%	54.08%	-14.22%	-15.99%	20.35%	-	-
Horiz. %	181.86%	142.26%	133.63%	86.73%	101.11%	120.35%	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