[INARI] YoY Annualized Quarter 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- -3.47%

YoY- -12.02%

Quarter Report

Inari Financial Result Q1 2019.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	1,724,492	1,390,484	1,266,428	1,302,884	1,492,356	1,126,308	1,099,796	7.77%
YoY %	24.02%	9.80%	-2.80%	-12.70%	32.50%	2.41%	-	-
Horiz. %	156.80%	126.43%	115.15%	118.47%	135.69%	102.41%	100.00%	-
PBT	473,288	309,656	219,556	259,592	294,672	199,860	175,744	17.93%
YoY %	52.84%	41.04%	-15.42%	-11.90%	47.44%	13.72%	-	-
Horiz. %	269.31%	176.20%	124.93%	147.71%	167.67%	113.72%	100.00%	-
Tax	-45,716	-29,396	-28,580	-19,120	-19,892	-7,252	-5,788	41.07%
YoY %	-55.52%	-2.86%	-49.48%	3.88%	-174.30%	-25.29%	-	-
Horiz. %	789.84%	507.88%	493.78%	330.34%	343.68%	125.29%	100.00%	-
NP	427,572	280,260	190,976	240,472	274,780	192,608	169,956	16.60%
YoY %	52.56%	46.75%	-20.58%	-12.49%	42.66%	13.33%	-	-
Horiz. %	251.58%	164.90%	112.37%	141.49%	161.68%	113.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	427,708	280,280	190,920	240,620	273,504	192,016	182,036	15.28%
YoY %	52.60%	46.80%	-20.65%	-12.02%	42.44%	5.48%	-	-
Horiz. %	234.96%	153.97%	104.88%	132.18%	150.25%	105.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.66%	9.49%	13.02%	7.37%	6.75%	3.63%	3.29%	-
YoY %	1.79%	-27.11%	76.66%	9.19%	85.95%	10.33%	-	-
Horiz. %	293.62%	288.45%	395.74%	224.01%	205.17%	110.33%	100.00%	-
Total Cost	1,296,920	1,110,224	1,075,452	1,062,412	1,217,576	933,700	929,840	5.69%
YoY %	16.82%	3.23%	1.23%	-12.74%	30.40%	0.42%	-	-
Horiz. %	139.48%	119.40%	115.66%	114.26%	130.94%	100.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,361,245	1,254,151	1,140,138	1,092,184	907,937	718,239	608,026	25.34%
YoY %	88.27%	10.00%	4.39%	20.29%	26.41%	18.13%	-	-
Horiz. %	388.35%	206.27%	187.51%	179.63%	149.33%	118.13%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	401,365	261,009	165,283	201,672	184,474	114,979	81,682	30.35%
YoY %	53.77%	57.92%	-18.04%	9.32%	60.44%	40.76%	-	-
Horiz. %	491.38%	319.54%	202.35%	246.90%	225.84%	140.76%	100.00%	-
Div Payout %	93.84%	93.12%	86.57%	83.81%	67.45%	59.88%	44.87%	-
YoY %	0.77%	7.57%	3.29%	24.26%	12.64%	33.45%	-	-
Horiz. %	209.14%	207.53%	192.94%	186.78%	150.32%	133.45%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	2,361,245	1,254,151	1,140,138	1,092,184	907,937	718,239	608,026	25.34%
YoY %	88.27%	10.00%	4.39%	20.29%	26.41%	18.13%	-	-
Horiz. %	388.35%	206.27%	187.51%	179.63%	149.33%	118.13%	100.00%	-
NOSH	3,684,841	3,271,213	3,179,132	3,163,302	2,005,161	958,163	729,310	30.96%
YoY %	12.64%	2.90%	0.50%	57.76%	109.27%	31.38%	-	-
Horiz. %	505.25%	448.54%	435.91%	433.74%	274.94%	131.38%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	24.79%	20.16%	15.08%	18.46%	18.41%	17.10%	15.45%	-
YoY %	22.97%	33.69%	-18.31%	0.27%	7.66%	10.68%	-	-
Horiz. %	160.45%	130.49%	97.61%	119.48%	119.16%	110.68%	100.00%	-
ROE	18.11%	22.35%	16.75%	22.03%	30.12%	26.73%	29.94%	-
YoY %	-18.97%	33.43%	-23.97%	-26.86%	12.68%	-10.72%	-	-
Horiz. %	60.49%	74.65%	55.95%	73.58%	100.60%	89.28%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	48.12	42.62	39.84	41.35	74.43	117.55	150.80	-17.32%
YoY %	12.90%	6.98%	-3.65%	-44.44%	-36.68%	-22.05%	-	-
Horiz. %	31.91%	28.26%	26.42%	27.42%	49.36%	77.95%	100.00%	-
EPS	11.92	8.60	6.00	7.64	13.64	20.04	24.96	-11.57%
YoY %	38.60%	43.33%	-21.47%	-43.99%	-31.94%	-19.71%	-	-
Horiz. %	47.76%	34.46%	24.04%	30.61%	54.65%	80.29%	100.00%	-
DPS	11.20	8.00	5.20	6.40	9.20	12.00	11.20	0.00%
YoY %	40.00%	53.85%	-18.75%	-30.43%	-23.33%	7.14%	-	-
Horiz. %	100.00%	71.43%	46.43%	57.14%	82.14%	107.14%	100.00%	-
NAPS	0.6589	0.3844	0.3587	0.3466	0.4528	0.7496	0.8337	-3.84%
YoY %	71.41%	7.16%	3.49%	-23.45%	-39.59%	-10.09%	-	-
Horiz. %	79.03%	46.11%	43.03%	41.57%	54.31%	89.91%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,163,302
RPS	45.52	36.70	33.43	34.39	39.39	29.73	29.03	7.77%
YoY %	24.03%	9.78%	-2.79%	-12.69%	32.49%	2.41%	-	-
Horiz. %	156.80%	126.42%	115.16%	118.46%	135.69%	102.41%	100.00%	-
EPS	11.29	7.40	5.04	6.35	7.22	5.07	4.80	15.30%
YoY %	52.57%	46.83%	-20.63%	-12.05%	42.41%	5.63%	-	-
Horiz. %	235.21%	154.17%	105.00%	132.29%	150.42%	105.63%	100.00%	-
DPS	10.59	6.89	4.36	5.32	4.87	3.03	2.16	30.30%
YoY %	53.70%	58.03%	-18.05%	9.24%	60.73%	40.28%	-	-
Horiz. %	490.28%	318.98%	201.85%	246.30%	225.46%	140.28%	100.00%	-
NAPS	0.6232	0.331	0.3009	0.2883	0.2396	0.1896	0.1605	25.34%
YoY %	88.28%	10.00%	4.37%	20.33%	26.37%	18.13%	-	-
Horiz. %	388.29%	206.23%	187.48%	179.63%	149.28%	118.13%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	3.69	2.28	1.82	2.28	2.54	3.32	3.39	-
P/RPS	7.67	5.35	4.57	5.51	3.41	2.82	2.25	22.65%
YoY %	43.36%	17.07%	-17.06%	61.58%	20.92%	25.33%	-	-
Horiz. %	340.89%	237.78%	203.11%	244.89%	151.56%	125.33%	100.00%	-
P/EPS	30.92	26.54	30.30	29.86	18.62	16.57	13.58	14.68%
YoY %	16.50%	-12.41%	1.47%	60.37%	12.37%	22.02%	-	-
Horiz. %	227.69%	195.43%	223.12%	219.88%	137.11%	122.02%	100.00%	-
EY	3.23	3.77	3.30	3.35	5.37	6.04	7.36	-12.81%
YoY %	-14.32%	14.24%	-1.49%	-37.62%	-11.09%	-17.93%	-	-
Horiz. %	43.89%	51.22%	44.84%	45.52%	72.96%	82.07%	100.00%	-
DY	3.04	3.51	2.86	2.81	3.62	3.61	3.30	-1.35%
YoY %	-13.39%	22.73%	1.78%	-22.38%	0.28%	9.39%	-	-
Horiz. %	92.12%	106.36%	86.67%	85.15%	109.70%	109.39%	100.00%	-
P/NAPS	5.60	5.93	5.07	6.58	5.61	4.43	4.07	5.45%
YoY %	-5.56%	16.96%	-22.95%	17.29%	26.64%	8.85%	-	-
Horiz. %	137.59%	145.70%	124.57%	161.67%	137.84%	108.85%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	12/11/21	24/11/20	26/11/19	26/11/18	21/11/17	22/11/16	12/11/15	-
Price	4.00	2.47	1.95	1.71	2.83	3.30	3.82	-
P/RPS	8.31	5.80	4.89	4.14	3.80	2.81	2.53	21.89%
YoY %	43.28%	18.61%	18.12%	8.95%	35.23%	11.07%	-	-
Horiz. %	328.46%	229.25%	193.28%	163.64%	150.20%	111.07%	100.00%	-
P/EPS	33.51	28.75	32.46	22.39	20.75	16.47	15.30	13.94%
YoY %	16.56%	-11.43%	44.98%	7.90%	25.99%	7.65%	-	-
Horiz. %	219.02%	187.91%	212.16%	146.34%	135.62%	107.65%	100.00%	-
EY	2.98	3.48	3.08	4.47	4.82	6.07	6.53	-12.24%
YoY %	-14.37%	12.99%	-31.10%	-7.26%	-20.59%	-7.04%	-	-
Horiz. %	45.64%	53.29%	47.17%	68.45%	73.81%	92.96%	100.00%	-
DY	2.80	3.24	2.67	3.74	3.25	3.64	2.93	-0.75%
YoY %	-13.58%	21.35%	-28.61%	15.08%	-10.71%	24.23%	-	-
Horiz. %	95.56%	110.58%	91.13%	127.65%	110.92%	124.23%	100.00%	-
P/NAPS	6.07	6.43	5.44	4.93	6.25	4.40	4.58	4.80%
YoY %	-5.60%	18.20%	10.34%	-21.12%	42.05%	-3.93%	-	-
Horiz. %	132.53%	140.39%	118.78%	107.64%	136.46%	96.07%	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