[INARI] QoQ TTM Result on 30-Sep-2018 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Sep-2018 [#1]

Profit Trend

QoQ- -3.3%

YoY- -2.89%

Quarter Report

Inari Financial Result Q1 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	1,152,860	1,183,352	1,252,857	1,328,674	1,376,042	1,420,530	1,368,736	-10.84%
YoY %	-2.58%	-5.55%	-5.71%	-3.44%	-3.13%	3.78%	-	-
Horiz. %	84.23%	86.46%	91.53%	97.07%	100.53%	103.78%	100.00%	-
PBT	216,205	248,345	268,261	286,688	295,458	286,280	278,071	-15.48%
YoY %	-12.94%	-7.42%	-6.43%	-2.97%	3.21%	2.95%	-	-
Horiz. %	77.75%	89.31%	96.47%	103.10%	106.25%	102.95%	100.00%	-
Tax	-23,858	-27,463	-30,621	-35,135	-35,328	-26,957	-22,091	5.27%
YoY %	13.13%	10.31%	12.85%	0.55%	-31.05%	-22.03%	-	-
Horiz. %	108.00%	124.32%	138.61%	159.05%	159.92%	122.03%	100.00%	-
NP	192,347	220,882	237,640	251,553	260,130	259,323	255,980	-17.39%
YoY %	-12.92%	-7.05%	-5.53%	-3.30%	0.31%	1.31%	-	-
Horiz. %	75.14%	86.29%	92.84%	98.27%	101.62%	101.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	191,723	210,532	227,518	241,045	249,266	257,787	253,791	-17.09%
YoY %	-8.93%	-7.47%	-5.61%	-3.30%	-3.31%	1.57%	-	-
Horiz. %	75.54%	82.95%	89.65%	94.98%	98.22%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.03%	11.06%	11.41%	12.26%	11.96%	9.42%	7.94%	-
YoY %	-0.27%	-3.07%	-6.93%	2.51%	26.96%	18.64%	-	-
Horiz. %	138.92%	139.29%	143.70%	154.41%	150.63%	118.64%	100.00%	-
Total Cost	960,513	962,470	1,015,217	1,077,121	1,115,912	1,161,207	1,112,756	-9.36%
YoY %	-0.20%	-5.20%	-5.75%	-3.48%	-3.90%	4.35%	-	-
Horiz. %	86.32%	86.49%	91.23%	96.80%	100.28%	104.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	9.98%
YoY %	1.84%	-0.71%	2.16%	1.72%	4.57%	4.93%	-	-
Horiz. %	115.29%	113.21%	114.02%	111.61%	109.73%	104.93%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	165,431	193,690	195,271	198,293	193,993	185,989	195,446	-10.54%
YoY %	-14.59%	-0.81%	-1.52%	2.22%	4.30%	-4.84%	-	-
Horiz. %	84.64%	99.10%	99.91%	101.46%	99.26%	95.16%	100.00%	-
Div Payout %	86.29%	92.00%	85.83%	82.26%	77.83%	72.15%	77.01%	-
YoY %	-6.21%	7.19%	4.34%	5.69%	7.87%	-6.31%	-	-
Horiz. %	112.05%	119.47%	111.45%	106.82%	101.06%	93.69%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	1,026,872	978,584	9.98%
YoY %	1.84%	-0.71%	2.16%	1.72%	4.57%	4.93%	-	-
Horiz. %	115.29%	113.21%	114.02%	111.61%	109.73%	104.93%	100.00%	-
NOSH	3,177,150	3,171,129	3,166,687	3,163,302	3,141,043	2,076,018	2,051,760	33.95%
YoY %	0.19%	0.14%	0.11%	0.71%	51.30%	1.18%	-	-
Horiz. %	154.85%	154.56%	154.34%	154.18%	153.09%	101.18%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	16.68%	18.67%	18.97%	18.93%	18.90%	18.26%	18.70%	-
YoY %	-10.66%	-1.58%	0.21%	0.16%	3.50%	-2.35%	-	-
Horiz. %	89.20%	99.84%	101.44%	101.23%	101.07%	97.65%	100.00%	-
ROE	16.99%	19.00%	20.39%	22.07%	23.21%	25.10%	25.93%	-
YoY %	-10.58%	-6.82%	-7.61%	-4.91%	-7.53%	-3.20%	-	-
Horiz. %	65.52%	73.27%	78.63%	85.11%	89.51%	96.80%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	35.97	37.05	39.30	42.16	43.33	67.81	67.30	-34.21%
YoY %	-2.91%	-5.73%	-6.78%	-2.70%	-36.10%	0.76%	-	-
Horiz. %	53.45%	55.05%	58.40%	62.64%	64.38%	100.76%	100.00%	-
EPS	5.98	6.59	7.14	7.65	7.85	12.31	12.48	-38.84%
YoY %	-9.26%	-7.70%	-6.67%	-2.55%	-36.23%	-1.36%	-	-
Horiz. %	47.92%	52.80%	57.21%	61.30%	62.90%	98.64%	100.00%	-
DPS	5.20	6.10	6.13	6.29	6.11	8.88	9.61	-33.67%
YoY %	-14.75%	-0.49%	-2.54%	2.95%	-31.19%	-7.60%	-	-
Horiz. %	54.11%	63.48%	63.79%	65.45%	63.58%	92.40%	100.00%	-
NAPS	0.352	0.3469	0.35	0.3466	0.3381	0.4902	0.4812	-18.86%
YoY %	1.47%	-0.89%	0.98%	2.51%	-31.03%	1.87%	-	-
Horiz. %	73.15%	72.09%	72.73%	72.03%	70.26%	101.87%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,163,302
RPS	30.43	31.24	33.07	35.07	36.32	37.50	36.13	-10.84%
YoY %	-2.59%	-5.53%	-5.70%	-3.44%	-3.15%	3.79%	-	-
Horiz. %	84.22%	86.47%	91.53%	97.07%	100.53%	103.79%	100.00%	-
EPS	5.06	5.56	6.01	6.36	6.58	6.80	6.70	-17.11%
YoY %	-8.99%	-7.49%	-5.50%	-3.34%	-3.24%	1.49%	-	-
Horiz. %	75.52%	82.99%	89.70%	94.93%	98.21%	101.49%	100.00%	-
DPS	4.37	5.11	5.15	5.23	5.12	4.91	5.16	-10.51%
YoY %	-14.48%	-0.78%	-1.53%	2.15%	4.28%	-4.84%	-	-
Horiz. %	84.69%	99.03%	99.81%	101.36%	99.22%	95.16%	100.00%	-
NAPS	0.2978	0.2924	0.2945	0.2883	0.2834	0.2711	0.2583	9.97%
YoY %	1.85%	-0.71%	2.15%	1.73%	4.54%	4.96%	-	-
Horiz. %	115.29%	113.20%	114.01%	111.61%	109.72%	104.96%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.60	1.57	1.50	2.28	2.26	2.75	3.40	-
P/RPS	4.45	4.24	3.82	5.41	5.22	4.06	5.05	-8.10%
YoY %	4.95%	10.99%	-29.39%	3.64%	28.57%	-19.60%	-	-
Horiz. %	88.12%	83.96%	75.64%	107.13%	103.37%	80.40%	100.00%	-
P/EPS	26.75	23.82	21.02	29.81	28.79	22.35	27.24	-1.20%
YoY %	12.30%	13.32%	-29.49%	3.54%	28.81%	-17.95%	-	-
Horiz. %	98.20%	87.44%	77.17%	109.43%	105.69%	82.05%	100.00%	-
EY	3.74	4.20	4.76	3.36	3.47	4.47	3.67	1.27%
YoY %	-10.95%	-11.76%	41.67%	-3.17%	-22.37%	21.80%	-	-
Horiz. %	101.91%	114.44%	129.70%	91.55%	94.55%	121.80%	100.00%	-
DY	3.25	3.89	4.08	2.76	2.70	3.23	2.83	9.69%
YoY %	-16.45%	-4.66%	47.83%	2.22%	-16.41%	14.13%	-	-
Horiz. %	114.84%	137.46%	144.17%	97.53%	95.41%	114.13%	100.00%	-
P/NAPS	4.55	4.53	4.29	6.58	6.68	5.61	7.07	-25.51%
YoY %	0.44%	5.59%	-34.80%	-1.50%	19.07%	-20.65%	-	-
Horiz. %	64.36%	64.07%	60.68%	93.07%	94.48%	79.35%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	23/05/19	21/02/19	26/11/18	28/08/18	22/05/18	27/02/18	-
Price	1.59	1.32	1.61	1.71	2.37	2.16	3.45	-
P/RPS	4.42	3.56	4.10	4.06	5.47	3.19	5.13	-9.47%
YoY %	24.16%	-13.17%	0.99%	-25.78%	71.47%	-37.82%	-	-
Horiz. %	86.16%	69.40%	79.92%	79.14%	106.63%	62.18%	100.00%	-
P/EPS	26.58	20.02	22.56	22.35	30.20	17.55	27.64	-2.58%
YoY %	32.77%	-11.26%	0.94%	-25.99%	72.08%	-36.51%	-	-
Horiz. %	96.16%	72.43%	81.62%	80.86%	109.26%	63.49%	100.00%	-
EY	3.76	4.99	4.43	4.47	3.31	5.70	3.62	2.56%
YoY %	-24.65%	12.64%	-0.89%	35.05%	-41.93%	57.46%	-	-
Horiz. %	103.87%	137.85%	122.38%	123.48%	91.44%	157.46%	100.00%	-
DY	3.27	4.62	3.80	3.68	2.58	4.11	2.79	11.19%
YoY %	-29.22%	21.58%	3.26%	42.64%	-37.23%	47.31%	-	-
Horiz. %	117.20%	165.59%	136.20%	131.90%	92.47%	147.31%	100.00%	-
P/NAPS	4.52	3.81	4.60	4.93	7.01	4.41	7.17	-26.54%
YoY %	18.64%	-17.17%	-6.69%	-29.67%	58.96%	-38.49%	-	-
Horiz. %	63.04%	53.14%	64.16%	68.76%	97.77%	61.51%	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