[INARI] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- -2.88%

YoY- -18.76%

Quarter Report

Inari Financial Result Q4 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	1,354,003	1,547,899	1,428,704	1,057,951	1,152,860	1,376,042	1,176,311	2.37%
YoY %	-12.53%	8.34%	35.04%	-8.23%	-16.22%	16.98%	-	-
Horiz. %	115.11%	131.59%	121.46%	89.94%	98.01%	116.98%	100.00%	-
PBT	355,776	446,109	352,249	172,364	216,205	295,458	240,828	6.71%
YoY %	-20.25%	26.65%	104.36%	-20.28%	-26.82%	22.68%	-	-
Horiz. %	147.73%	185.24%	146.27%	71.57%	89.78%	122.68%	100.00%	-
Tax	-30,751	-54,916	-21,534	-15,924	-23,858	-35,328	-12,105	16.80%
YoY %	44.00%	-155.02%	-35.23%	33.26%	32.47%	-191.85%	-	-
Horiz. %	254.04%	453.66%	177.89%	131.55%	197.09%	291.85%	100.00%	-
NP	325,025	391,193	330,715	156,440	192,347	260,130	228,723	6.02%
YoY %	-16.91%	18.29%	111.40%	-18.67%	-26.06%	13.73%	-	-
Horiz. %	142.10%	171.03%	144.59%	68.40%	84.10%	113.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,535	390,917	330,473	155,750	191,723	249,266	227,853	6.01%
YoY %	-17.24%	18.29%	112.18%	-18.76%	-23.08%	9.40%	-	-
Horiz. %	141.99%	171.57%	145.04%	68.36%	84.14%	109.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.64%	12.31%	6.11%	9.24%	11.03%	11.96%	5.03%	-
YoY %	-29.81%	101.47%	-33.87%	-16.23%	-7.78%	137.77%	-	-
Horiz. %	171.77%	244.73%	121.47%	183.70%	219.28%	237.77%	100.00%	-
Total Cost	1,028,978	1,156,706	1,097,989	901,511	960,513	1,115,912	947,588	1.38%
YoY %	-11.04%	5.35%	21.79%	-6.14%	-13.93%	17.76%	-	-
Horiz. %	108.59%	122.07%	115.87%	95.14%	101.36%	117.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,602,513	2,504,245	1,371,846	1,202,337	1,128,255	1,073,757	856,594	20.33%
YoY %	3.92%	82.55%	14.10%	6.57%	5.08%	25.35%	-	-
Horiz. %	303.82%	292.35%	160.15%	140.36%	131.71%	125.35%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	306,090	370,669	367,787	142,710	166,674	266,771	191,178	8.15%
YoY %	-17.42%	0.78%	157.72%	-14.38%	-37.52%	39.54%	-	-
Horiz. %	160.11%	193.89%	192.38%	74.65%	87.18%	139.54%	100.00%	-
Div Payout %	94.61%	94.82%	111.29%	91.63%	86.93%	107.02%	83.90%	-
YoY %	-0.22%	-14.80%	21.46%	5.41%	-18.77%	27.56%	-	-
Horiz. %	112.77%	113.02%	132.65%	109.21%	103.61%	127.56%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	2,602,513	2,504,245	1,371,846	1,202,337	1,128,255	1,073,757	856,594	20.33%
YoY %	3.92%	82.55%	14.10%	6.57%	5.08%	25.35%	-	-
Horiz. %	303.82%	292.35%	160.15%	140.36%	131.71%	125.35%	100.00%	-
NOSH	3,732,934	3,707,354	3,346,436	3,249,764	3,177,150	3,141,043	1,950,796	11.41%
YoY %	0.69%	10.79%	2.97%	2.29%	1.15%	61.01%	-	-
Horiz. %	191.35%	190.04%	171.54%	166.59%	162.86%	161.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	24.00%	25.27%	23.15%	14.79%	16.68%	18.90%	19.44%	-
YoY %	-5.03%	9.16%	56.52%	-11.33%	-11.75%	-2.78%	-	-
Horiz. %	123.46%	129.99%	119.08%	76.08%	85.80%	97.22%	100.00%	-
ROE	12.43%	15.61%	24.09%	12.95%	16.99%	23.21%	26.60%	-
YoY %	-20.37%	-35.20%	86.02%	-23.78%	-26.80%	-12.74%	-	-
Horiz. %	46.73%	58.68%	90.56%	48.68%	63.87%	87.26%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	36.27	41.76	42.73	32.62	35.97	43.33	60.30	-8.11%
YoY %	-13.15%	-2.27%	30.99%	-9.31%	-16.99%	-28.14%	-	-
Horiz. %	60.15%	69.25%	70.86%	54.10%	59.65%	71.86%	100.00%	-
EPS	8.68	10.65	10.01	4.85	6.06	8.08	11.68	-4.82%
YoY %	-18.50%	6.39%	106.39%	-19.97%	-25.00%	-30.82%	-	-
Horiz. %	74.32%	91.18%	85.70%	41.52%	51.88%	69.18%	100.00%	-
DPS	8.20	10.00	11.00	4.40	5.20	8.40	9.80	-2.92%
YoY %	-18.00%	-9.09%	150.00%	-15.38%	-38.10%	-14.29%	-	-
Horiz. %	83.67%	102.04%	112.24%	44.90%	53.06%	85.71%	100.00%	-
NAPS	0.6972	0.6756	0.4103	0.3707	0.352	0.3381	0.4391	8.00%
YoY %	3.20%	64.66%	10.68%	5.31%	4.11%	-23.00%	-	-
Horiz. %	158.78%	153.86%	93.44%	84.42%	80.16%	77.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,249,764
RPS	36.03	41.19	38.01	28.15	30.67	36.61	31.30	2.37%
YoY %	-12.53%	8.37%	35.03%	-8.22%	-16.23%	16.96%	-	-
Horiz. %	115.11%	131.60%	121.44%	89.94%	97.99%	116.96%	100.00%	-
EPS	8.61	10.40	8.79	4.14	5.10	6.63	6.06	6.02%
YoY %	-17.21%	18.32%	112.32%	-18.82%	-23.08%	9.41%	-	-
Horiz. %	142.08%	171.62%	145.05%	68.32%	84.16%	109.41%	100.00%	-
DPS	8.14	9.86	9.79	3.80	4.43	7.10	5.09	8.13%
YoY %	-17.44%	0.72%	157.63%	-14.22%	-37.61%	39.49%	-	-
Horiz. %	159.92%	193.71%	192.34%	74.66%	87.03%	139.49%	100.00%	-
NAPS	0.6925	0.6663	0.365	0.3199	0.3002	0.2857	0.2279	20.33%
YoY %	3.93%	82.55%	14.10%	6.56%	5.08%	25.36%	-	-
Horiz. %	303.86%	292.37%	160.16%	140.37%	131.72%	125.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.74	2.64	3.17	1.69	1.60	2.26	2.11	-
P/RPS	7.55	6.32	7.42	5.18	4.45	5.22	3.50	13.66%
YoY %	19.46%	-14.82%	43.24%	16.40%	-14.75%	49.14%	-	-
Horiz. %	215.71%	180.57%	212.00%	148.00%	127.14%	149.14%	100.00%	-
P/EPS	31.61	25.03	32.07	35.19	26.75	28.79	18.07	9.76%
YoY %	26.29%	-21.95%	-8.87%	31.55%	-7.09%	59.32%	-	-
Horiz. %	174.93%	138.52%	177.48%	194.74%	148.04%	159.32%	100.00%	-
EY	3.16	3.99	3.12	2.84	3.74	3.47	5.54	-8.92%
YoY %	-20.80%	27.88%	9.86%	-24.06%	7.78%	-37.36%	-	-
Horiz. %	57.04%	72.02%	56.32%	51.26%	67.51%	62.64%	100.00%	-
DY	2.99	3.79	3.47	2.60	3.25	3.72	4.64	-7.05%
YoY %	-21.11%	9.22%	33.46%	-20.00%	-12.63%	-19.83%	-	-
Horiz. %	64.44%	81.68%	74.78%	56.03%	70.04%	80.17%	100.00%	-
P/NAPS	3.93	3.91	7.73	4.56	4.55	6.68	4.81	-3.31%
YoY %	0.51%	-49.42%	69.52%	0.22%	-31.89%	38.88%	-	-
Horiz. %	81.70%	81.29%	160.71%	94.80%	94.59%	138.88%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	19/08/22	06/08/21	27/08/20	28/08/19	28/08/18	22/08/17	-
Price	3.03	2.86	3.60	2.24	1.59	2.37	2.50	-
P/RPS	8.35	6.85	8.42	6.87	4.42	5.47	4.15	12.35%
YoY %	21.90%	-18.65%	22.56%	55.43%	-19.20%	31.81%	-	-
Horiz. %	201.20%	165.06%	202.89%	165.54%	106.51%	131.81%	100.00%	-
P/EPS	34.96	27.12	36.42	46.65	26.58	30.20	21.40	8.52%
YoY %	28.91%	-25.54%	-21.93%	75.51%	-11.99%	41.12%	-	-
Horiz. %	163.36%	126.73%	170.19%	217.99%	124.21%	141.12%	100.00%	-
EY	2.86	3.69	2.75	2.14	3.76	3.31	4.67	-7.84%
YoY %	-22.49%	34.18%	28.50%	-43.09%	13.60%	-29.12%	-	-
Horiz. %	61.24%	79.01%	58.89%	45.82%	80.51%	70.88%	100.00%	-
DY	2.71	3.50	3.06	1.96	3.27	3.54	3.92	-5.96%
YoY %	-22.57%	14.38%	56.12%	-40.06%	-7.63%	-9.69%	-	-
Horiz. %	69.13%	89.29%	78.06%	50.00%	83.42%	90.31%	100.00%	-
P/NAPS	4.35	4.23	8.77	6.04	4.52	7.01	5.69	-4.37%
YoY %	2.84%	-51.77%	45.20%	33.63%	-35.52%	23.20%	-	-
Horiz. %	76.45%	74.34%	154.13%	106.15%	79.44%	123.20%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:30:00

EMA 5

5 Mins

SELL

2024-04-19 16:00:00

ADX

5 Mins

BUY

2024-04-19 15:50:00

EMA 5

5 Mins

BUY

2024-04-19 15:40:00

EMA 5

5 Mins

SELL

2024-04-19 15:35:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

395

PTRANS

PERAK TRANSIT BERHAD

394

HLIND

HONG LEONG INDUSTRIES BHD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

342

MAYBANK

MALAYAN BANKING BHD

306

PBBANK

PUBLIC BANK BHD

285

GENTING

GENTING BHD

276

SAPNRG

SAPURA ENERGY BERHAD

260

DNEX

DAGANG NEXCHANGE BERHAD

243

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,325,500

HSI-HUE

0.165

+0.01

136,045,100

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,615,600

VELESTO

0.275

+0.005

72,174,000

MYEG

0.77

-0.01

66,151,900

AWANTEC

0.22

-0.10

64,731,900

More active Stocks

NESTLE

124.00

+1.00

229,400

UTDPLT

25.40

+0.40

337,200

CHINHIN

4.89

+0.31

331,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,282,400

PMETAL

5.44

+0.16

12,781,500

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,389,300

DAYANG

2.55

+0.14

9,544,100

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,700

HEIM

22.40

-0.38

317,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,061,200

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,164,500

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More