[INARI] QoQ TTM Result on 31-Dec-2017 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- 2.24%

YoY- 47.24%

Quarter Report

Q2 18 lnari Quarterly Report.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,328,674	1,376,042	1,420,530	1,368,736	1,267,823	1,176,311	1,087,871	14.24%
YoY %	-3.44%	-3.13%	3.78%	7.96%	7.78%	8.13%	-	-
Horiz. %	122.14%	126.49%	130.58%	125.82%	116.54%	108.13%	100.00%	-
PBT	286,688	295,458	286,280	278,071	264,531	240,828	209,931	23.06%
YoY %	-2.97%	3.21%	2.95%	5.12%	9.84%	14.72%	-	-
Horiz. %	136.56%	140.74%	136.37%	132.46%	126.01%	114.72%	100.00%	-
Tax	-35,135	-35,328	-26,957	-22,091	-15,265	-12,105	-8,249	162.52%
YoY %	0.55%	-31.05%	-22.03%	-44.72%	-26.10%	-46.75%	-	-
Horiz. %	425.93%	428.27%	326.79%	267.80%	185.05%	146.75%	100.00%	-
NP	251,553	260,130	259,323	255,980	249,266	228,723	201,682	15.85%
YoY %	-3.30%	0.31%	1.31%	2.69%	8.98%	13.41%	-	-
Horiz. %	124.73%	128.98%	128.58%	126.92%	123.59%	113.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,045	249,266	257,787	253,791	248,225	227,853	202,147	12.43%
YoY %	-3.30%	-3.31%	1.57%	2.24%	8.94%	12.72%	-	-
Horiz. %	119.24%	123.31%	127.52%	125.55%	122.79%	112.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.26%	11.96%	9.42%	7.94%	5.77%	5.03%	3.93%	-
YoY %	2.51%	26.96%	18.64%	37.61%	14.71%	27.99%	-	-
Horiz. %	311.96%	304.33%	239.69%	202.04%	146.82%	127.99%	100.00%	-
Total Cost	1,077,121	1,115,912	1,161,207	1,112,756	1,018,557	947,588	886,189	13.87%
YoY %	-3.48%	-3.90%	4.35%	9.25%	7.49%	6.93%	-	-
Horiz. %	121.55%	125.92%	131.03%	125.57%	114.94%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,092,184	1,073,757	1,026,872	978,584	907,937	870,558	830,568	20.00%
YoY %	1.72%	4.57%	4.93%	7.78%	4.29%	4.81%	-	-
Horiz. %	131.50%	129.28%	123.63%	117.82%	109.32%	104.81%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	198,293	193,993	185,989	195,446	161,957	144,583	111,191	47.00%
YoY %	2.22%	4.30%	-4.84%	20.68%	12.02%	30.03%	-	-
Horiz. %	178.34%	174.47%	167.27%	175.78%	145.66%	130.03%	100.00%	-
Div Payout %	82.26%	77.83%	72.15%	77.01%	65.25%	63.45%	55.01%	-
YoY %	5.69%	7.87%	-6.31%	18.02%	2.84%	15.34%	-	-
Horiz. %	149.54%	141.48%	131.16%	139.99%	118.61%	115.34%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,092,184	1,073,757	1,026,872	978,584	907,937	870,558	830,568	20.00%
YoY %	1.72%	4.57%	4.93%	7.78%	4.29%	4.81%	-	-
Horiz. %	131.50%	129.28%	123.63%	117.82%	109.32%	104.81%	100.00%	-
NOSH	3,163,302	3,141,043	2,076,018	2,051,760	2,005,161	1,982,598	1,953,358	37.86%
YoY %	0.71%	51.30%	1.18%	2.32%	1.14%	1.50%	-	-
Horiz. %	161.94%	160.80%	106.28%	105.04%	102.65%	101.50%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	18.93%	18.90%	18.26%	18.70%	19.66%	19.44%	18.54%	-
YoY %	0.16%	3.50%	-2.35%	-4.88%	1.13%	4.85%	-	-
Horiz. %	102.10%	101.94%	98.49%	100.86%	106.04%	104.85%	100.00%	-
ROE	22.07%	23.21%	25.10%	25.93%	27.34%	26.17%	24.34%	-
YoY %	-4.91%	-7.53%	-3.20%	-5.16%	4.47%	7.52%	-	-
Horiz. %	90.67%	95.36%	103.12%	106.53%	112.33%	107.52%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	42.16	43.33	67.81	67.30	63.23	59.33	55.69	-16.92%
YoY %	-2.70%	-36.10%	0.76%	6.44%	6.57%	6.54%	-	-
Horiz. %	75.70%	77.81%	121.76%	120.85%	113.54%	106.54%	100.00%	-
EPS	7.65	7.85	12.31	12.48	12.38	11.49	10.35	-18.23%
YoY %	-2.55%	-36.23%	-1.36%	0.81%	7.75%	11.01%	-	-
Horiz. %	73.91%	75.85%	118.94%	120.58%	119.61%	111.01%	100.00%	-
DPS	6.29	6.11	8.88	9.61	8.08	7.29	5.69	6.90%
YoY %	2.95%	-31.19%	-7.60%	18.94%	10.84%	28.12%	-	-
Horiz. %	110.54%	107.38%	156.06%	168.89%	142.00%	128.12%	100.00%	-
NAPS	0.3466	0.3381	0.4902	0.4812	0.4528	0.4391	0.4252	-12.72%
YoY %	2.51%	-31.03%	1.87%	6.27%	3.12%	3.27%	-	-
Horiz. %	81.51%	79.52%	115.29%	113.17%	106.49%	103.27%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,051,760
RPS	35.07	36.32	37.49	36.13	33.46	31.05	28.71	14.25%
YoY %	-3.44%	-3.12%	3.76%	7.98%	7.76%	8.15%	-	-
Horiz. %	122.15%	126.51%	130.58%	125.84%	116.54%	108.15%	100.00%	-
EPS	6.36	6.58	6.80	6.70	6.55	6.01	5.34	12.34%
YoY %	-3.34%	-3.24%	1.49%	2.29%	8.99%	12.55%	-	-
Horiz. %	119.10%	123.22%	127.34%	125.47%	122.66%	112.55%	100.00%	-
DPS	5.23	5.12	4.91	5.16	4.27	3.82	2.93	47.09%
YoY %	2.15%	4.28%	-4.84%	20.84%	11.78%	30.38%	-	-
Horiz. %	178.50%	174.74%	167.58%	176.11%	145.73%	130.38%	100.00%	-
NAPS	0.2883	0.2834	0.271	0.2583	0.2396	0.2298	0.2192	20.02%
YoY %	1.73%	4.58%	4.92%	7.80%	4.26%	4.84%	-	-
Horiz. %	131.52%	129.29%	123.63%	117.84%	109.31%	104.84%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	2.28	2.26	2.75	3.40	2.54	2.11	2.04	-
P/RPS	5.41	5.22	4.06	5.05	4.02	3.56	3.66	29.73%
YoY %	3.64%	28.57%	-19.60%	25.62%	12.92%	-2.73%	-	-
Horiz. %	147.81%	142.62%	110.93%	137.98%	109.84%	97.27%	100.00%	-
P/EPS	29.81	28.79	22.35	27.24	20.52	18.36	19.71	31.72%
YoY %	3.54%	28.81%	-17.95%	32.75%	11.76%	-6.85%	-	-
Horiz. %	151.24%	146.07%	113.39%	138.20%	104.11%	93.15%	100.00%	-
EY	3.36	3.47	4.47	3.67	4.87	5.45	5.07	-23.96%
YoY %	-3.17%	-22.37%	21.80%	-24.64%	-10.64%	7.50%	-	-
Horiz. %	66.27%	68.44%	88.17%	72.39%	96.06%	107.50%	100.00%	-
DY	2.76	2.70	3.23	2.83	3.18	3.46	2.79	-0.71%
YoY %	2.22%	-16.41%	14.13%	-11.01%	-8.09%	24.01%	-	-
Horiz. %	98.92%	96.77%	115.77%	101.43%	113.98%	124.01%	100.00%	-
P/NAPS	6.58	6.68	5.61	7.07	5.61	4.81	4.80	23.37%
YoY %	-1.50%	19.07%	-20.65%	26.02%	16.63%	0.21%	-	-
Horiz. %	137.08%	139.17%	116.88%	147.29%	116.88%	100.21%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	28/08/18	22/05/18	27/02/18	21/11/17	22/08/17	16/05/17	-
Price	1.71	2.37	2.16	3.45	2.83	2.50	2.18	-
P/RPS	4.06	5.47	3.19	5.13	4.48	4.21	3.91	2.53%
YoY %	-25.78%	71.47%	-37.82%	14.51%	6.41%	7.67%	-	-
Horiz. %	103.84%	139.90%	81.59%	131.20%	114.58%	107.67%	100.00%	-
P/EPS	22.35	30.20	17.55	27.64	22.86	21.75	21.07	4.00%
YoY %	-25.99%	72.08%	-36.51%	20.91%	5.10%	3.23%	-	-
Horiz. %	106.07%	143.33%	83.29%	131.18%	108.50%	103.23%	100.00%	-
EY	4.47	3.31	5.70	3.62	4.37	4.60	4.75	-3.96%
YoY %	35.05%	-41.93%	57.46%	-17.16%	-5.00%	-3.16%	-	-
Horiz. %	94.11%	69.68%	120.00%	76.21%	92.00%	96.84%	100.00%	-
DY	3.68	2.58	4.11	2.79	2.85	2.92	2.61	25.71%
YoY %	42.64%	-37.23%	47.31%	-2.11%	-2.40%	11.88%	-	-
Horiz. %	141.00%	98.85%	157.47%	106.90%	109.20%	111.88%	100.00%	-
P/NAPS	4.93	7.01	4.41	7.17	6.25	5.69	5.13	-2.61%
YoY %	-29.67%	58.96%	-38.49%	14.72%	9.84%	10.92%	-	-
Horiz. %	96.10%	136.65%	85.96%	139.77%	121.83%	110.92%	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