[INARI] QoQ TTM Result on 30-Jun-2018 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- -3.31%

YoY- 9.4%

Quarter Report

Inari Financial Result Q4 2018.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	1,183,352	1,252,857	1,328,674	1,376,042	1,420,530	1,368,736	1,267,823	-4.49%
YoY %	-5.55%	-5.71%	-3.44%	-3.13%	3.78%	7.96%	-	-
Horiz. %	93.34%	98.82%	104.80%	108.54%	112.04%	107.96%	100.00%	-
PBT	248,345	268,261	286,688	295,458	286,280	278,071	264,531	-4.12%
YoY %	-7.42%	-6.43%	-2.97%	3.21%	2.95%	5.12%	-	-
Horiz. %	93.88%	101.41%	108.38%	111.69%	108.22%	105.12%	100.00%	-
Tax	-27,463	-30,621	-35,135	-35,328	-26,957	-22,091	-15,265	47.97%
YoY %	10.31%	12.85%	0.55%	-31.05%	-22.03%	-44.72%	-	-
Horiz. %	179.91%	200.60%	230.17%	231.43%	176.59%	144.72%	100.00%	-
NP	220,882	237,640	251,553	260,130	259,323	255,980	249,266	-7.75%
YoY %	-7.05%	-5.53%	-3.30%	0.31%	1.31%	2.69%	-	-
Horiz. %	88.61%	95.34%	100.92%	104.36%	104.03%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,532	227,518	241,045	249,266	257,787	253,791	248,225	-10.40%
YoY %	-7.47%	-5.61%	-3.30%	-3.31%	1.57%	2.24%	-	-
Horiz. %	84.81%	91.66%	97.11%	100.42%	103.85%	102.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.06%	11.41%	12.26%	11.96%	9.42%	7.94%	5.77%	-
YoY %	-3.07%	-6.93%	2.51%	26.96%	18.64%	37.61%	-	-
Horiz. %	191.68%	197.75%	212.48%	207.28%	163.26%	137.61%	100.00%	-
Total Cost	962,470	1,015,217	1,077,121	1,115,912	1,161,207	1,112,756	1,018,557	-3.70%
YoY %	-5.20%	-5.75%	-3.48%	-3.90%	4.35%	9.25%	-	-
Horiz. %	94.49%	99.67%	105.75%	109.56%	114.01%	109.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	907,937	14.20%
YoY %	-0.71%	2.16%	1.72%	4.57%	4.93%	7.78%	-	-
Horiz. %	122.02%	122.89%	120.29%	118.26%	113.10%	107.78%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	193,690	195,271	198,293	193,993	185,989	195,446	161,957	12.68%
YoY %	-0.81%	-1.52%	2.22%	4.30%	-4.84%	20.68%	-	-
Horiz. %	119.59%	120.57%	122.44%	119.78%	114.84%	120.68%	100.00%	-
Div Payout %	92.00%	85.83%	82.26%	77.83%	72.15%	77.01%	65.25%	-
YoY %	7.19%	4.34%	5.69%	7.87%	-6.31%	18.02%	-	-
Horiz. %	141.00%	131.54%	126.07%	119.28%	110.57%	118.02%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	907,937	14.20%
YoY %	-0.71%	2.16%	1.72%	4.57%	4.93%	7.78%	-	-
Horiz. %	122.02%	122.89%	120.29%	118.26%	113.10%	107.78%	100.00%	-
NOSH	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	35.77%
YoY %	0.14%	0.11%	0.71%	51.30%	1.18%	2.32%	-	-
Horiz. %	158.15%	157.93%	157.76%	156.65%	103.53%	102.32%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	18.67%	18.97%	18.93%	18.90%	18.26%	18.70%	19.66%	-
YoY %	-1.58%	0.21%	0.16%	3.50%	-2.35%	-4.88%	-	-
Horiz. %	94.96%	96.49%	96.29%	96.13%	92.88%	95.12%	100.00%	-
ROE	19.00%	20.39%	22.07%	23.21%	25.10%	25.93%	27.34%	-
YoY %	-6.82%	-7.61%	-4.91%	-7.53%	-3.20%	-5.16%	-	-
Horiz. %	69.50%	74.58%	80.72%	84.89%	91.81%	94.84%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	37.05	39.30	42.16	43.33	67.81	67.30	63.23	-29.99%
YoY %	-5.73%	-6.78%	-2.70%	-36.10%	0.76%	6.44%	-	-
Horiz. %	58.60%	62.15%	66.68%	68.53%	107.24%	106.44%	100.00%	-
EPS	6.59	7.14	7.65	7.85	12.31	12.48	12.38	-34.34%
YoY %	-7.70%	-6.67%	-2.55%	-36.23%	-1.36%	0.81%	-	-
Horiz. %	53.23%	57.67%	61.79%	63.41%	99.43%	100.81%	100.00%	-
DPS	6.10	6.13	6.29	6.11	8.88	9.61	8.08	-17.10%
YoY %	-0.49%	-2.54%	2.95%	-31.19%	-7.60%	18.94%	-	-
Horiz. %	75.50%	75.87%	77.85%	75.62%	109.90%	118.94%	100.00%	-
NAPS	0.3469	0.35	0.3466	0.3381	0.4902	0.4812	0.4528	-16.28%
YoY %	-0.89%	0.98%	2.51%	-31.03%	1.87%	6.27%	-	-
Horiz. %	76.61%	77.30%	76.55%	74.67%	108.26%	106.27%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,141,043
RPS	31.23	33.07	35.07	36.32	37.49	36.13	33.46	-4.49%
YoY %	-5.56%	-5.70%	-3.44%	-3.12%	3.76%	7.98%	-	-
Horiz. %	93.34%	98.83%	104.81%	108.55%	112.04%	107.98%	100.00%	-
EPS	5.56	6.01	6.36	6.58	6.80	6.70	6.55	-10.35%
YoY %	-7.49%	-5.50%	-3.34%	-3.24%	1.49%	2.29%	-	-
Horiz. %	84.89%	91.76%	97.10%	100.46%	103.82%	102.29%	100.00%	-
DPS	5.11	5.15	5.23	5.12	4.91	5.16	4.27	12.73%
YoY %	-0.78%	-1.53%	2.15%	4.28%	-4.84%	20.84%	-	-
Horiz. %	119.67%	120.61%	122.48%	119.91%	114.99%	120.84%	100.00%	-
NAPS	0.2924	0.2945	0.2883	0.2834	0.271	0.2583	0.2396	14.21%
YoY %	-0.71%	2.15%	1.73%	4.58%	4.92%	7.80%	-	-
Horiz. %	122.04%	122.91%	120.33%	118.28%	113.11%	107.80%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.57	1.50	2.28	2.26	2.75	3.40	2.54	-
P/RPS	4.24	3.82	5.41	5.22	4.06	5.05	4.02	3.61%
YoY %	10.99%	-29.39%	3.64%	28.57%	-19.60%	25.62%	-	-
Horiz. %	105.47%	95.02%	134.58%	129.85%	101.00%	125.62%	100.00%	-
P/EPS	23.82	21.02	29.81	28.79	22.35	27.24	20.52	10.46%
YoY %	13.32%	-29.49%	3.54%	28.81%	-17.95%	32.75%	-	-
Horiz. %	116.08%	102.44%	145.27%	140.30%	108.92%	132.75%	100.00%	-
EY	4.20	4.76	3.36	3.47	4.47	3.67	4.87	-9.40%
YoY %	-11.76%	41.67%	-3.17%	-22.37%	21.80%	-24.64%	-	-
Horiz. %	86.24%	97.74%	68.99%	71.25%	91.79%	75.36%	100.00%	-
DY	3.89	4.08	2.76	2.70	3.23	2.83	3.18	14.39%
YoY %	-4.66%	47.83%	2.22%	-16.41%	14.13%	-11.01%	-	-
Horiz. %	122.33%	128.30%	86.79%	84.91%	101.57%	88.99%	100.00%	-
P/NAPS	4.53	4.29	6.58	6.68	5.61	7.07	5.61	-13.29%
YoY %	5.59%	-34.80%	-1.50%	19.07%	-20.65%	26.02%	-	-
Horiz. %	80.75%	76.47%	117.29%	119.07%	100.00%	126.02%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	27/02/18	21/11/17	-
Price	1.32	1.61	1.71	2.37	2.16	3.45	2.83	-
P/RPS	3.56	4.10	4.06	5.47	3.19	5.13	4.48	-14.21%
YoY %	-13.17%	0.99%	-25.78%	71.47%	-37.82%	14.51%	-	-
Horiz. %	79.46%	91.52%	90.62%	122.10%	71.21%	114.51%	100.00%	-
P/EPS	20.02	22.56	22.35	30.20	17.55	27.64	22.86	-8.47%
YoY %	-11.26%	0.94%	-25.99%	72.08%	-36.51%	20.91%	-	-
Horiz. %	87.58%	98.69%	97.77%	132.11%	76.77%	120.91%	100.00%	-
EY	4.99	4.43	4.47	3.31	5.70	3.62	4.37	9.25%
YoY %	12.64%	-0.89%	35.05%	-41.93%	57.46%	-17.16%	-	-
Horiz. %	114.19%	101.37%	102.29%	75.74%	130.43%	82.84%	100.00%	-
DY	4.62	3.80	3.68	2.58	4.11	2.79	2.85	38.03%
YoY %	21.58%	3.26%	42.64%	-37.23%	47.31%	-2.11%	-	-
Horiz. %	162.11%	133.33%	129.12%	90.53%	144.21%	97.89%	100.00%	-
P/NAPS	3.81	4.60	4.93	7.01	4.41	7.17	6.25	-28.12%
YoY %	-17.17%	-6.69%	-29.67%	58.96%	-38.49%	14.72%	-	-
Horiz. %	60.96%	73.60%	78.88%	112.16%	70.56%	114.72%	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