[INARI] QoQ TTM 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- -1.93%
YoY- -24.68%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,200,358 1,088,965 1,057,951 1,095,280 1,109,036 1,143,746 1,152,860 2.71%
PBT 246,950 194,889 172,364 187,559 189,372 206,196 216,205 9.22%
Tax -15,600 -16,128 -15,924 -28,934 -27,058 -26,223 -23,858 -24.56%
NP 231,350 178,761 156,440 158,625 162,314 179,973 192,347 13.03%
-
NP to SH 230,702 178,090 155,750 158,571 161,697 179,298 191,723 13.06%
-
Tax Rate 6.32% 8.28% 9.24% 15.43% 14.29% 12.72% 11.03% -
Total Cost 969,008 910,204 901,511 936,655 946,722 963,773 960,513 0.58%
-
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%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 215,632 165,195 141,264 140,844 140,399 156,333 165,431 19.22%
Div Payout % 93.47% 92.76% 90.70% 88.82% 86.83% 87.19% 86.29% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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%
NOSH 3,300,592 3,271,213 3,249,764 3,239,284 3,203,557 3,179,132 3,177,150 2.56%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 19.27% 16.42% 14.79% 14.48% 14.64% 15.74% 16.68% -
ROE 17.56% 14.20% 12.95% 13.31% 14.13% 15.73% 16.99% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 36.45 33.38 32.62 33.82 34.78 35.98 35.97 0.88%
EPS 7.01 5.46 4.80 4.90 5.07 5.64 5.98 11.12%
DPS 6.60 5.06 4.36 4.40 4.40 4.90 5.20 17.14%
NAPS 0.399 0.3844 0.3707 0.3678 0.359 0.3587 0.352 8.67%
Adjusted Per Share Value based on latest NOSH - 3,239,284
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 31.94 28.97 28.15 29.14 29.51 30.43 30.67 2.72%
EPS 6.14 4.74 4.14 4.22 4.30 4.77 5.10 13.10%
DPS 5.74 4.40 3.76 3.75 3.74 4.16 4.40 19.29%
NAPS 0.3496 0.3337 0.3199 0.3169 0.3046 0.3034 0.3002 10.63%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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 7.57 6.83 5.18 3.67 4.89 5.06 4.45 42.27%
P/EPS 39.39 41.77 35.19 25.32 33.52 32.26 26.75 29.28%
EY 2.54 2.39 2.84 3.95 2.98 3.10 3.74 -22.64%
DY 2.39 2.22 2.58 3.55 2.59 2.69 3.25 -18.45%
P/NAPS 6.92 5.93 4.56 3.37 4.74 5.07 4.55 32.08%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
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 9.00 7.40 6.87 4.26 4.71 5.42 4.42 60.30%
P/EPS 46.82 45.25 46.65 29.41 32.34 34.57 26.58 45.60%
EY 2.14 2.21 2.14 3.40 3.09 2.89 3.76 -31.20%
DY 2.01 2.05 1.94 3.06 2.68 2.51 3.27 -27.59%
P/NAPS 8.22 6.43 6.04 3.92 4.57 5.44 4.52 48.71%

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
Post a Comment