[INARI] QoQ TTM Result on 31-Mar-2019 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

23-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- -7.47%

YoY- -18.33%

Quarter Report

Inari Financial Result Q3 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	1,109,036	1,143,746	1,152,860	1,183,352	1,252,857	1,328,674	1,376,042	-13.36%
YoY %	-3.03%	-0.79%	-2.58%	-5.55%	-5.71%	-3.44%	-	-
Horiz. %	80.60%	83.12%	83.78%	86.00%	91.05%	96.56%	100.00%	-
PBT	189,372	206,196	216,205	248,345	268,261	286,688	295,458	-25.60%
YoY %	-8.16%	-4.63%	-12.94%	-7.42%	-6.43%	-2.97%	-	-
Horiz. %	64.09%	69.79%	73.18%	84.05%	90.79%	97.03%	100.00%	-
Tax	-27,058	-26,223	-23,858	-27,463	-30,621	-35,135	-35,328	-16.24%
YoY %	-3.18%	-9.91%	13.13%	10.31%	12.85%	0.55%	-	-
Horiz. %	76.59%	74.23%	67.53%	77.74%	86.68%	99.45%	100.00%	-
NP	162,314	179,973	192,347	220,882	237,640	251,553	260,130	-26.91%
YoY %	-9.81%	-6.43%	-12.92%	-7.05%	-5.53%	-3.30%	-	-
Horiz. %	62.40%	69.19%	73.94%	84.91%	91.35%	96.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,697	179,298	191,723	210,532	227,518	241,045	249,266	-25.00%
YoY %	-9.82%	-6.48%	-8.93%	-7.47%	-5.61%	-3.30%	-	-
Horiz. %	64.87%	71.93%	76.92%	84.46%	91.28%	96.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.29%	12.72%	11.03%	11.06%	11.41%	12.26%	11.96%	-
YoY %	12.34%	15.32%	-0.27%	-3.07%	-6.93%	2.51%	-	-
Horiz. %	119.48%	106.35%	92.22%	92.47%	95.40%	102.51%	100.00%	-
Total Cost	946,722	963,773	960,513	962,470	1,015,217	1,077,121	1,115,912	-10.35%
YoY %	-1.77%	0.34%	-0.20%	-5.20%	-5.75%	-3.48%	-	-
Horiz. %	84.84%	86.37%	86.07%	86.25%	90.98%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,144,655	1,140,138	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	4.34%
YoY %	0.40%	1.05%	1.84%	-0.71%	2.16%	1.72%	-	-
Horiz. %	106.60%	106.18%	105.08%	103.18%	103.91%	101.72%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	140,399	156,333	165,431	193,690	195,271	198,293	193,993	-19.34%
YoY %	-10.19%	-5.50%	-14.59%	-0.81%	-1.52%	2.22%	-	-
Horiz. %	72.37%	80.59%	85.28%	99.84%	100.66%	102.22%	100.00%	-
Div Payout %	86.83%	87.19%	86.29%	92.00%	85.83%	82.26%	77.83%	-
YoY %	-0.41%	1.04%	-6.21%	7.19%	4.34%	5.69%	-	-
Horiz. %	111.56%	112.03%	110.87%	118.21%	110.28%	105.69%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	1,144,655	1,140,138	1,128,255	1,107,854	1,115,776	1,092,184	1,073,757	4.34%
YoY %	0.40%	1.05%	1.84%	-0.71%	2.16%	1.72%	-	-
Horiz. %	106.60%	106.18%	105.08%	103.18%	103.91%	101.72%	100.00%	-
NOSH	3,203,557	3,179,132	3,177,150	3,171,129	3,166,687	3,163,302	3,141,043	1.31%
YoY %	0.77%	0.06%	0.19%	0.14%	0.11%	0.71%	-	-
Horiz. %	101.99%	101.21%	101.15%	100.96%	100.82%	100.71%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	14.64%	15.74%	16.68%	18.67%	18.97%	18.93%	18.90%	-
YoY %	-6.99%	-5.64%	-10.66%	-1.58%	0.21%	0.16%	-	-
Horiz. %	77.46%	83.28%	88.25%	98.78%	100.37%	100.16%	100.00%	-
ROE	14.13%	15.73%	16.99%	19.00%	20.39%	22.07%	23.21%	-
YoY %	-10.17%	-7.42%	-10.58%	-6.82%	-7.61%	-4.91%	-	-
Horiz. %	60.88%	67.77%	73.20%	81.86%	87.85%	95.09%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	34.78	35.98	35.97	37.05	39.30	42.16	43.33	-13.59%
YoY %	-3.34%	0.03%	-2.91%	-5.73%	-6.78%	-2.70%	-	-
Horiz. %	80.27%	83.04%	83.01%	85.51%	90.70%	97.30%	100.00%	-
EPS	5.07	5.64	5.98	6.59	7.14	7.65	7.85	-25.22%
YoY %	-10.11%	-5.69%	-9.26%	-7.70%	-6.67%	-2.55%	-	-
Horiz. %	64.59%	71.85%	76.18%	83.95%	90.96%	97.45%	100.00%	-
DPS	4.40	4.90	5.20	6.10	6.13	6.29	6.11	-19.61%
YoY %	-10.20%	-5.77%	-14.75%	-0.49%	-2.54%	2.95%	-	-
Horiz. %	72.01%	80.20%	85.11%	99.84%	100.33%	102.95%	100.00%	-
NAPS	0.359	0.3587	0.352	0.3469	0.35	0.3466	0.3381	4.06%
YoY %	0.08%	1.90%	1.47%	-0.89%	0.98%	2.51%	-	-
Horiz. %	106.18%	106.09%	104.11%	102.60%	103.52%	102.51%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,171,129
RPS	29.27	30.19	30.43	31.24	33.07	35.07	36.32	-13.36%
YoY %	-3.05%	-0.79%	-2.59%	-5.53%	-5.70%	-3.44%	-	-
Horiz. %	80.59%	83.12%	83.78%	86.01%	91.05%	96.56%	100.00%	-
EPS	4.27	4.73	5.06	5.56	6.01	6.36	6.58	-24.98%
YoY %	-9.73%	-6.52%	-8.99%	-7.49%	-5.50%	-3.34%	-	-
Horiz. %	64.89%	71.88%	76.90%	84.50%	91.34%	96.66%	100.00%	-
DPS	3.71	4.13	4.37	5.11	5.15	5.23	5.12	-19.27%
YoY %	-10.17%	-5.49%	-14.48%	-0.78%	-1.53%	2.15%	-	-
Horiz. %	72.46%	80.66%	85.35%	99.80%	100.59%	102.15%	100.00%	-
NAPS	0.3021	0.301	0.2978	0.2924	0.2945	0.2883	0.2834	4.33%
YoY %	0.37%	1.07%	1.85%	-0.71%	2.15%	1.73%	-	-
Horiz. %	106.60%	106.21%	105.08%	103.18%	103.92%	101.73%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	1.70	1.82	1.60	1.57	1.50	2.28	2.26	-
P/RPS	4.89	5.06	4.45	4.24	3.82	5.41	5.22	-4.24%
YoY %	-3.36%	13.71%	4.95%	10.99%	-29.39%	3.64%	-	-
Horiz. %	93.68%	96.93%	85.25%	81.23%	73.18%	103.64%	100.00%	-
P/EPS	33.52	32.26	26.75	23.82	21.02	29.81	28.79	10.64%
YoY %	3.91%	20.60%	12.30%	13.32%	-29.49%	3.54%	-	-
Horiz. %	116.43%	112.05%	92.91%	82.74%	73.01%	103.54%	100.00%	-
EY	2.98	3.10	3.74	4.20	4.76	3.36	3.47	-9.62%
YoY %	-3.87%	-17.11%	-10.95%	-11.76%	41.67%	-3.17%	-	-
Horiz. %	85.88%	89.34%	107.78%	121.04%	137.18%	96.83%	100.00%	-
DY	2.59	2.69	3.25	3.89	4.08	2.76	2.70	-2.72%
YoY %	-3.72%	-17.23%	-16.45%	-4.66%	47.83%	2.22%	-	-
Horiz. %	95.93%	99.63%	120.37%	144.07%	151.11%	102.22%	100.00%	-
P/NAPS	4.74	5.07	4.55	4.53	4.29	6.58	6.68	-20.39%
YoY %	-6.51%	11.43%	0.44%	5.59%	-34.80%	-1.50%	-	-
Horiz. %	70.96%	75.90%	68.11%	67.81%	64.22%	98.50%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	25/02/20	26/11/19	28/08/19	23/05/19	21/02/19	26/11/18	28/08/18	-
Price	1.64	1.95	1.59	1.32	1.61	1.71	2.37	-
P/RPS	4.71	5.42	4.42	3.56	4.10	4.06	5.47	-9.46%
YoY %	-13.10%	22.62%	24.16%	-13.17%	0.99%	-25.78%	-	-
Horiz. %	86.11%	99.09%	80.80%	65.08%	74.95%	74.22%	100.00%	-
P/EPS	32.34	34.57	26.58	20.02	22.56	22.35	30.20	4.65%
YoY %	-6.45%	30.06%	32.77%	-11.26%	0.94%	-25.99%	-	-
Horiz. %	107.09%	114.47%	88.01%	66.29%	74.70%	74.01%	100.00%	-
EY	3.09	2.89	3.76	4.99	4.43	4.47	3.31	-4.46%
YoY %	6.92%	-23.14%	-24.65%	12.64%	-0.89%	35.05%	-	-
Horiz. %	93.35%	87.31%	113.60%	150.76%	133.84%	135.05%	100.00%	-
DY	2.68	2.51	3.27	4.62	3.80	3.68	2.58	2.56%
YoY %	6.77%	-23.24%	-29.22%	21.58%	3.26%	42.64%	-	-
Horiz. %	103.88%	97.29%	126.74%	179.07%	147.29%	142.64%	100.00%	-
P/NAPS	4.57	5.44	4.52	3.81	4.60	4.93	7.01	-24.75%
YoY %	-15.99%	20.35%	18.64%	-17.17%	-6.69%	-29.67%	-	-
Horiz. %	65.19%	77.60%	64.48%	54.35%	65.62%	70.33%	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