[INARI] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

06-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

QoQ- 2.37%

YoY- 112.18%

Quarter Report

lnari Financial Result Q4 FY2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Annualized Quarter Result
Revenue	1,615,629	1,702,760	1,724,492	1,428,704	1,423,178	1,448,902	1,390,484	10.53%
YoY %	-5.12%	-1.26%	20.70%	0.39%	-1.78%	4.20%	-	-
Horiz. %	116.19%	122.46%	124.02%	102.75%	102.35%	104.20%	100.00%	-
PBT	450,832	470,092	473,288	352,249	345,138	344,254	309,656	28.48%
YoY %	-4.10%	-0.68%	34.36%	2.06%	0.26%	11.17%	-	-
Horiz. %	145.59%	151.81%	152.84%	113.75%	111.46%	111.17%	100.00%	-
Tax	-43,861	-40,204	-45,716	-21,534	-22,416	-23,954	-29,396	30.60%
YoY %	-9.10%	12.06%	-112.30%	3.93%	6.42%	18.51%	-	-
Horiz. %	149.21%	136.77%	155.52%	73.25%	76.26%	81.49%	100.00%	-
NP	406,970	429,888	427,572	330,715	322,722	320,300	280,260	28.26%
YoY %	-5.33%	0.54%	29.29%	2.48%	0.76%	14.29%	-	-
Horiz. %	145.21%	153.39%	152.56%	118.00%	115.15%	114.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	406,268	428,452	427,708	330,473	322,817	320,334	280,280	28.10%
YoY %	-5.18%	0.17%	29.42%	2.37%	0.78%	14.29%	-	-
Horiz. %	144.95%	152.87%	152.60%	117.91%	115.18%	114.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.73%	8.55%	9.66%	6.11%	6.49%	6.96%	9.49%	-
YoY %	13.80%	-11.49%	58.10%	-5.86%	-6.75%	-26.66%	-	-
Horiz. %	102.53%	90.09%	101.79%	64.38%	68.39%	73.34%	100.00%	-
Total Cost	1,208,658	1,272,872	1,296,920	1,097,989	1,100,456	1,128,602	1,110,224	5.83%
YoY %	-5.04%	-1.85%	18.12%	-0.22%	-2.49%	1.66%	-	-
Horiz. %	108.87%	114.65%	116.82%	98.90%	99.12%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,474,164	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	1,254,151	57.36%
YoY %	0.10%	4.68%	72.12%	-1.01%	5.48%	4.76%	-	-
Horiz. %	197.28%	197.08%	188.27%	109.38%	110.50%	104.76%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	385,256	413,555	401,365	367,787	375,939	296,357	261,009	29.66%
YoY %	-6.84%	3.04%	9.13%	-2.17%	26.85%	13.54%	-	-
Horiz. %	147.60%	158.44%	153.77%	140.91%	144.03%	113.54%	100.00%	-
Div Payout %	94.83%	96.52%	93.84%	111.29%	116.46%	92.52%	93.12%	-
YoY %	-1.75%	2.86%	-15.68%	-4.44%	25.88%	-0.64%	-	-
Horiz. %	101.84%	103.65%	100.77%	119.51%	125.06%	99.36%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	2,474,164	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	1,254,151	57.36%
YoY %	0.10%	4.68%	72.12%	-1.01%	5.48%	4.76%	-	-
Horiz. %	197.28%	197.08%	188.27%	109.38%	110.50%	104.76%	100.00%	-
NOSH	3,705,170	3,702,338	3,684,841	3,346,436	3,338,921	3,300,592	3,271,213	8.66%
YoY %	0.08%	0.47%	10.11%	0.23%	1.16%	0.90%	-	-
Horiz. %	113.27%	113.18%	112.64%	102.30%	102.07%	100.90%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	25.19%	25.25%	24.79%	23.15%	22.68%	22.11%	20.16%	-
YoY %	-0.24%	1.86%	7.08%	2.07%	2.58%	9.67%	-	-
Horiz. %	124.95%	125.25%	122.97%	114.83%	112.50%	109.67%	100.00%	-
ROE	16.42%	17.33%	18.11%	24.09%	23.29%	24.38%	22.35%	-
YoY %	-5.25%	-4.31%	-24.82%	3.43%	-4.47%	9.08%	-	-
Horiz. %	73.47%	77.54%	81.03%	107.79%	104.21%	109.08%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	43.61	46.11	48.12	42.73	42.90	44.00	42.62	1.54%
YoY %	-5.42%	-4.18%	12.61%	-0.40%	-2.50%	3.24%	-	-
Horiz. %	102.32%	108.19%	112.90%	100.26%	100.66%	103.24%	100.00%	-
EPS	11.11	11.78	11.92	10.01	9.81	9.78	8.60	18.63%
YoY %	-5.69%	-1.17%	19.08%	2.04%	0.31%	13.72%	-	-
Horiz. %	129.19%	136.98%	138.60%	116.40%	114.07%	113.72%	100.00%	-
DPS	10.40	11.20	11.20	11.00	11.33	9.00	8.00	19.13%
YoY %	-7.14%	0.00%	1.82%	-2.91%	25.89%	12.50%	-	-
Horiz. %	130.00%	140.00%	140.00%	137.50%	141.62%	112.50%	100.00%	-
NAPS	0.6679	0.6694	0.6589	0.4103	0.4178	0.399	0.3844	44.57%
YoY %	-0.22%	1.59%	60.59%	-1.80%	4.71%	3.80%	-	-
Horiz. %	173.75%	174.14%	171.41%	106.74%	108.69%	103.80%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,346,436
RPS	42.99	45.31	45.88	38.01	37.87	38.55	37.00	10.53%
YoY %	-5.12%	-1.24%	20.71%	0.37%	-1.76%	4.19%	-	-
Horiz. %	116.19%	122.46%	124.00%	102.73%	102.35%	104.19%	100.00%	-
EPS	10.81	11.40	11.38	8.79	8.59	8.52	7.46	28.08%
YoY %	-5.18%	0.18%	29.47%	2.33%	0.82%	14.21%	-	-
Horiz. %	144.91%	152.82%	152.55%	117.83%	115.15%	114.21%	100.00%	-
DPS	10.25	11.00	10.68	9.79	10.00	7.89	6.94	29.72%
YoY %	-6.82%	3.00%	9.09%	-2.10%	26.74%	13.69%	-	-
Horiz. %	147.69%	158.50%	153.89%	141.07%	144.09%	113.69%	100.00%	-
NAPS	0.6583	0.6577	0.6283	0.365	0.3688	0.3496	0.3337	57.35%
YoY %	0.09%	4.68%	72.14%	-1.03%	5.49%	4.76%	-	-
Horiz. %	197.27%	197.09%	188.28%	109.38%	110.52%	104.76%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	3.07	4.00	3.69	3.17	3.28	2.76	2.28	-
P/RPS	7.04	8.67	7.67	7.42	7.64	6.27	5.35	20.10%
YoY %	-18.80%	13.04%	3.37%	-2.88%	21.85%	17.20%	-	-
Horiz. %	131.59%	162.06%	143.36%	138.69%	142.80%	117.20%	100.00%	-
P/EPS	27.99	34.47	30.92	32.07	33.70	28.37	26.54	3.61%
YoY %	-18.80%	11.48%	-3.59%	-4.84%	18.79%	6.90%	-	-
Horiz. %	105.46%	129.88%	116.50%	120.84%	126.98%	106.90%	100.00%	-
EY	3.57	2.90	3.23	3.12	2.97	3.52	3.77	-3.57%
YoY %	23.10%	-10.22%	3.53%	5.05%	-15.62%	-6.63%	-	-
Horiz. %	94.69%	76.92%	85.68%	82.76%	78.78%	93.37%	100.00%	-
DY	3.39	2.80	3.04	3.47	3.46	3.26	3.51	-2.29%
YoY %	21.07%	-7.89%	-12.39%	0.29%	6.13%	-7.12%	-	-
Horiz. %	96.58%	79.77%	86.61%	98.86%	98.58%	92.88%	100.00%	-
P/NAPS	4.60	5.98	5.60	7.73	7.85	6.92	5.93	-15.58%
YoY %	-23.08%	6.79%	-27.55%	-1.53%	13.44%	16.69%	-	-
Horiz. %	77.57%	100.84%	94.44%	130.35%	132.38%	116.69%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	13/05/22	18/02/22	12/11/21	06/08/21	21/05/21	24/02/21	24/11/20	-
Price	2.56	3.20	4.00	3.60	3.00	3.28	2.47	-
P/RPS	5.87	6.94	8.31	8.42	6.99	7.45	5.80	0.80%
YoY %	-15.42%	-16.49%	-1.31%	20.46%	-6.17%	28.45%	-	-
Horiz. %	101.21%	119.66%	143.28%	145.17%	120.52%	128.45%	100.00%	-
P/EPS	23.34	27.58	33.51	36.42	30.83	33.72	28.75	-12.98%
YoY %	-15.37%	-17.70%	-7.99%	18.13%	-8.57%	17.29%	-	-
Horiz. %	81.18%	95.93%	116.56%	126.68%	107.23%	117.29%	100.00%	-
EY	4.28	3.63	2.98	2.75	3.24	2.97	3.48	14.80%
YoY %	17.91%	21.81%	8.36%	-15.12%	9.09%	-14.66%	-	-
Horiz. %	122.99%	104.31%	85.63%	79.02%	93.10%	85.34%	100.00%	-
DY	4.06	3.50	2.80	3.06	3.78	2.74	3.24	16.24%
YoY %	16.00%	25.00%	-8.50%	-19.05%	37.96%	-15.43%	-	-
Horiz. %	125.31%	108.02%	86.42%	94.44%	116.67%	84.57%	100.00%	-
P/NAPS	3.83	4.78	6.07	8.77	7.18	8.22	6.43	-29.22%
YoY %	-19.87%	-21.25%	-30.79%	22.14%	-12.65%	27.84%	-	-
Horiz. %	59.56%	74.34%	94.40%	136.39%	111.66%	127.84%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 23 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 10:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-24 10:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-04-24 10:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-04-24 09:00:00

EMA 5

30 Mins

BUY

2024-04-24 09:00:00

EMA 5

10 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

SAPNRG

SAPURA ENERGY BERHAD

439

MPI

MALAYSIAN PACIFIC INDUSTRIES

387

HLIND

HONG LEONG INDUSTRIES BHD

384

PTRANS

PERAK TRANSIT BERHAD

381

YTLPOWR

YTL POWER INTERNATIONAL BHD

274

DNEX

DAGANG NEXCHANGE BERHAD

260

MAYBANK

MALAYAN BANKING BHD

229

GENTING

GENTING BHD

227

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

219

Daily Stocks

HSI-HUS

0.145

-0.025

187,887,500

TALAMT

0.01

0.00

182,888,500

HSI-CVM

0.235

+0.035

153,830,700

BPURI

0.075

0.00

82,887,500

TWL

0.03

0.00

82,827,600

HSI-HSW

0.05

-0.025

55,682,800

HSI-HSY

0.02

-0.02

44,732,700

INGENIEU

0.14

+0.005

44,435,300

HSI-CVB

0.05

+0.02

38,135,300

HSI-HSZ

0.345

-0.065

28,185,100

More active Stocks

NVIDIA-C1

4.26

+0.30

20,500

AJI

19.40

+0.24

13,200

UTDPLT

25.98

+0.22

173,000

CHINAETF-MYR

4.51

+0.21

49,700

PETDAG

21.80

+0.20

24,000

HSI-CVK

0.72

+0.185

2,000

MPI

30.16

+0.18

34,800

PPB

15.88

+0.16

661,400

AEONCR

7.15

+0.15

168,300

AMWAY

7.37

+0.15

2,500

More gainer Stocks

HSI-HS7

0.12

-0.275

1,910,000

ALLIANZ

21.20

-0.24

5,500

NESTLE

126.20

-0.20

50,500

KOMARK-WD

0.02

-0.19

2,000

APOLLO

6.41

-0.14

27,200

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.69

-0.11

26,500

EKOVEST-C54

0.045

-0.105

24,200

KHIND

2.65

-0.10

100

NIKKEI-HC

0.72

-0.095

73,000

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