Highlights

[INARI] YoY Quarter Result on 2020-06-30 [#4]

Stock [INARI]: INARI AMERTRON BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     1.17%    YoY -     -7.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 233,341 270,670 301,162 345,650 257,210 255,016 223,884 0.69%
  YoY % -13.79% -10.12% -12.87% 34.38% 0.86% 13.91% -
  Horiz. % 104.22% 120.90% 134.52% 154.39% 114.89% 113.91% 100.00%
PBT 34,066 49,261 81,401 72,223 41,326 39,778 31,138 1.51%
  YoY % -30.85% -39.48% 12.71% 74.76% 3.89% 27.75% -
  Horiz. % 109.40% 158.20% 261.42% 231.94% 132.72% 127.75% 100.00%
Tax 2,076 -10,934 -14,539 -6,168 -2,312 344 -2,186 -
  YoY % 118.99% 24.80% -135.72% -166.78% -772.09% 115.74% -
  Horiz. % -94.97% 500.18% 665.10% 282.16% 105.76% -15.74% 100.00%
NP 36,142 38,327 66,862 66,055 39,014 40,122 28,952 3.76%
  YoY % -5.70% -42.68% 1.22% 69.31% -2.76% 38.58% -
  Horiz. % 124.83% 132.38% 230.94% 228.15% 134.75% 138.58% 100.00%
NP to SH 35,473 38,294 57,103 65,624 39,918 40,376 28,791 3.54%
  YoY % -7.37% -32.94% -12.98% 64.40% -1.13% 40.24% -
  Horiz. % 123.21% 133.01% 198.34% 227.93% 138.65% 140.24% 100.00%
Tax Rate -6.09 % 22.20 % 17.86 % 8.54 % 5.59 % -0.86 % 7.02 % -
  YoY % -127.43% 24.30% 109.13% 52.77% 750.00% -112.25% -
  Horiz. % -86.75% 316.24% 254.42% 121.65% 79.63% -12.25% 100.00%
Total Cost 197,199 232,343 234,300 279,595 218,196 214,894 194,932 0.19%
  YoY % -15.13% -0.84% -16.20% 28.14% 1.54% 10.24% -
  Horiz. % 101.16% 119.19% 120.20% 143.43% 111.93% 110.24% 100.00%
Net Worth 1,202,337 1,128,255 1,073,757 870,558 719,127 535,326 247,700 30.09%
  YoY % 6.57% 5.08% 23.34% 21.06% 34.33% 116.12% -
  Horiz. % 485.40% 455.49% 433.49% 351.46% 290.32% 216.12% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 35,677 35,257 63,517 55,512 22,120 16,672 8,911 25.98%
  YoY % 1.19% -44.49% 14.42% 150.95% 32.68% 87.08% -
  Horiz. % 400.34% 395.63% 712.72% 622.91% 248.22% 187.08% 100.00%
Div Payout % 100.58 % 92.07 % 111.23 % 84.59 % 55.42 % 41.29 % 30.95 % 21.68%
  YoY % 9.24% -17.23% 31.49% 52.63% 34.22% 33.41% -
  Horiz. % 324.98% 297.48% 359.39% 273.31% 179.06% 133.41% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,202,337 1,128,255 1,073,757 870,558 719,127 535,326 247,700 30.09%
  YoY % 6.57% 5.08% 23.34% 21.06% 34.33% 116.12% -
  Horiz. % 485.40% 455.49% 433.49% 351.46% 290.32% 216.12% 100.00%
NOSH 3,243,425 3,205,270 3,175,857 1,982,598 1,005,491 724,883 495,104 36.75%
  YoY % 1.19% 0.93% 60.19% 97.18% 38.71% 46.41% -
  Horiz. % 655.10% 647.39% 641.45% 400.44% 203.09% 146.41% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 15.49 % 14.16 % 22.20 % 19.11 % 15.17 % 15.73 % 12.93 % 3.05%
  YoY % 9.39% -36.22% 16.17% 25.97% -3.56% 21.66% -
  Horiz. % 119.80% 109.51% 171.69% 147.80% 117.32% 121.66% 100.00%
ROE 2.95 % 3.39 % 5.32 % 7.54 % 5.55 % 7.54 % 11.62 % -20.41%
  YoY % -12.98% -36.28% -29.44% 35.86% -26.39% -35.11% -
  Horiz. % 25.39% 29.17% 45.78% 64.89% 47.76% 64.89% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.19 8.44 9.48 17.43 25.58 35.18 45.22 -26.38%
  YoY % -14.81% -10.97% -45.61% -31.86% -27.29% -22.20% -
  Horiz. % 15.90% 18.66% 20.96% 38.54% 56.57% 77.80% 100.00%
EPS 1.09 1.19 1.80 3.31 2.02 5.57 5.81 -24.32%
  YoY % -8.40% -33.89% -45.62% 63.86% -63.73% -4.13% -
  Horiz. % 18.76% 20.48% 30.98% 56.97% 34.77% 95.87% 100.00%
DPS 1.10 1.10 2.00 2.80 2.20 2.30 1.80 -7.87%
  YoY % 0.00% -45.00% -28.57% 27.27% -4.35% 27.78% -
  Horiz. % 61.11% 61.11% 111.11% 155.56% 122.22% 127.78% 100.00%
NAPS 0.3707 0.3520 0.3381 0.4391 0.7152 0.7385 0.5003 -4.87%
  YoY % 5.31% 4.11% -23.00% -38.60% -3.16% 47.61% -
  Horiz. % 74.10% 70.36% 67.58% 87.77% 142.95% 147.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,276,642
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.12 8.26 9.19 10.55 7.85 7.78 6.83 0.69%
  YoY % -13.80% -10.12% -12.89% 34.39% 0.90% 13.91% -
  Horiz. % 104.25% 120.94% 134.55% 154.47% 114.93% 113.91% 100.00%
EPS 1.08 1.17 1.74 2.00 1.22 1.23 0.88 3.47%
  YoY % -7.69% -32.76% -13.00% 63.93% -0.81% 39.77% -
  Horiz. % 122.73% 132.95% 197.73% 227.27% 138.64% 139.77% 100.00%
DPS 1.09 1.08 1.94 1.69 0.68 0.51 0.27 26.16%
  YoY % 0.93% -44.33% 14.79% 148.53% 33.33% 88.89% -
  Horiz. % 403.70% 400.00% 718.52% 625.93% 251.85% 188.89% 100.00%
NAPS 0.3669 0.3443 0.3277 0.2657 0.2195 0.1634 0.0756 30.09%
  YoY % 6.56% 5.07% 23.33% 21.05% 34.33% 116.14% -
  Horiz. % 485.32% 455.42% 433.47% 351.46% 290.34% 216.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.6900 1.6000 2.2600 2.1100 2.9700 3.2500 3.0300 -
P/RPS 23.49 18.95 23.83 12.10 11.61 9.24 6.70 23.23%
  YoY % 23.96% -20.48% 96.94% 4.22% 25.65% 37.91% -
  Horiz. % 350.60% 282.84% 355.67% 180.60% 173.28% 137.91% 100.00%
P/EPS 154.52 133.92 125.69 63.75 74.81 58.35 52.11 19.84%
  YoY % 15.38% 6.55% 97.16% -14.78% 28.21% 11.97% -
  Horiz. % 296.53% 256.99% 241.20% 122.34% 143.56% 111.97% 100.00%
EY 0.65 0.75 0.80 1.57 1.34 1.71 1.92 -16.50%
  YoY % -13.33% -6.25% -49.04% 17.16% -21.64% -10.94% -
  Horiz. % 33.85% 39.06% 41.67% 81.77% 69.79% 89.06% 100.00%
DY 0.65 0.69 0.88 1.33 0.74 0.71 0.59 1.63%
  YoY % -5.80% -21.59% -33.83% 79.73% 4.23% 20.34% -
  Horiz. % 110.17% 116.95% 149.15% 225.42% 125.42% 120.34% 100.00%
P/NAPS 4.56 4.55 6.68 4.81 4.15 4.40 6.06 -4.63%
  YoY % 0.22% -31.89% 38.88% 15.90% -5.68% -27.39% -
  Horiz. % 75.25% 75.08% 110.23% 79.37% 68.48% 72.61% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 -
Price 2.2400 1.5900 2.3700 2.5000 3.0600 3.1300 3.2300 -
P/RPS 31.14 18.83 24.99 14.34 11.96 8.90 7.14 27.79%
  YoY % 65.37% -24.65% 74.27% 19.90% 34.38% 24.65% -
  Horiz. % 436.13% 263.73% 350.00% 200.84% 167.51% 124.65% 100.00%
P/EPS 204.81 133.09 131.81 75.53 77.08 56.19 55.54 24.27%
  YoY % 53.89% 0.97% 74.51% -2.01% 37.18% 1.17% -
  Horiz. % 368.76% 239.63% 237.32% 135.99% 138.78% 101.17% 100.00%
EY 0.49 0.75 0.76 1.32 1.30 1.78 1.80 -19.48%
  YoY % -34.67% -1.32% -42.42% 1.54% -26.97% -1.11% -
  Horiz. % 27.22% 41.67% 42.22% 73.33% 72.22% 98.89% 100.00%
DY 0.49 0.69 0.84 1.12 0.72 0.73 0.56 -2.20%
  YoY % -28.99% -17.86% -25.00% 55.56% -1.37% 30.36% -
  Horiz. % 87.50% 123.21% 150.00% 200.00% 128.57% 130.36% 100.00%
P/NAPS 6.04 4.52 7.01 5.69 4.28 4.24 6.46 -1.11%
  YoY % 33.63% -35.52% 23.20% 32.94% 0.94% -34.37% -
  Horiz. % 93.50% 69.97% 108.51% 88.08% 66.25% 65.63% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS