[INARI] QoQ Annualized Quarter Result on 30-Jun-2022 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

19-Aug-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Jun-2022 [#4]

Profit Trend

QoQ- -3.78%

YoY- 18.29%

Quarter Report

Inari Financial Result Q4 FY2022.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Annualized Quarter Result
Revenue	1,407,001	1,558,912	1,508,000	1,547,899	1,615,629	1,702,760	1,724,492	-12.69%
YoY %	-9.74%	3.38%	-2.58%	-4.19%	-5.12%	-1.26%	-	-
Horiz. %	81.59%	90.40%	87.45%	89.76%	93.69%	98.74%	100.00%	-
PBT	377,552	442,540	484,228	446,109	450,832	470,092	473,288	-13.99%
YoY %	-14.69%	-8.61%	8.54%	-1.05%	-4.10%	-0.68%	-	-
Horiz. %	79.77%	93.50%	102.31%	94.26%	95.26%	99.32%	100.00%	-
Tax	-35,168	-43,484	-58,712	-54,916	-43,861	-40,204	-45,716	-16.05%
YoY %	19.12%	25.94%	-6.91%	-25.20%	-9.10%	12.06%	-	-
Horiz. %	76.93%	95.12%	128.43%	120.12%	95.94%	87.94%	100.00%	-
NP	342,384	399,056	425,516	391,193	406,970	429,888	427,572	-13.77%
YoY %	-14.20%	-6.22%	8.77%	-3.88%	-5.33%	0.54%	-	-
Horiz. %	80.08%	93.33%	99.52%	91.49%	95.18%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	342,964	399,722	425,008	390,917	406,268	428,452	427,708	-13.70%
YoY %	-14.20%	-5.95%	8.72%	-3.78%	-5.18%	0.17%	-	-
Horiz. %	80.19%	93.46%	99.37%	91.40%	94.99%	100.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.31%	9.83%	12.12%	12.31%	9.73%	8.55%	9.66%	-
YoY %	-5.29%	-18.89%	-1.54%	26.52%	13.80%	-11.49%	-	-
Horiz. %	96.38%	101.76%	125.47%	127.43%	100.72%	88.51%	100.00%	-
Total Cost	1,064,617	1,159,856	1,082,484	1,156,706	1,208,658	1,272,872	1,296,920	-12.34%
YoY %	-8.21%	7.15%	-6.42%	-4.30%	-5.04%	-1.85%	-	-
Horiz. %	82.09%	89.43%	83.47%	89.19%	93.19%	98.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,551,805	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	2,361,245	5.31%
YoY %	-0.94%	-0.21%	3.08%	1.22%	0.10%	4.68%	-	-
Horiz. %	108.07%	109.10%	109.32%	106.06%	104.78%	104.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	308,585	358,349	385,889	370,669	385,256	413,555	401,365	-16.08%
YoY %	-13.89%	-7.14%	4.11%	-3.79%	-6.84%	3.04%	-	-
Horiz. %	76.88%	89.28%	96.14%	92.35%	95.99%	103.04%	100.00%	-
Div Payout %	89.98%	89.65%	90.80%	94.82%	94.83%	96.52%	93.84%	-
YoY %	0.37%	-1.27%	-4.24%	-0.01%	-1.75%	2.86%	-	-
Horiz. %	95.89%	95.53%	96.76%	101.04%	101.05%	102.86%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	2,551,805	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	2,361,245	5.31%
YoY %	-0.94%	-0.21%	3.08%	1.22%	0.10%	4.68%	-	-
Horiz. %	108.07%	109.10%	109.32%	106.06%	104.78%	104.68%	100.00%	-
NOSH	3,732,934	3,731,076	3,713,129	3,707,354	3,705,170	3,702,338	3,684,841	0.86%
YoY %	0.05%	0.48%	0.16%	0.06%	0.08%	0.47%	-	-
Horiz. %	101.31%	101.25%	100.77%	100.61%	100.55%	100.47%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	24.33%	25.60%	28.22%	25.27%	25.19%	25.25%	24.79%	-
YoY %	-4.96%	-9.28%	11.67%	0.32%	-0.24%	1.86%	-	-
Horiz. %	98.14%	103.27%	113.84%	101.94%	101.61%	101.86%	100.00%	-
ROE	13.44%	15.52%	16.46%	15.61%	16.42%	17.33%	18.11%	-
YoY %	-13.40%	-5.71%	5.45%	-4.93%	-5.25%	-4.31%	-	-
Horiz. %	74.21%	85.70%	90.89%	86.20%	90.67%	95.69%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	37.69	41.76	40.64	41.76	43.61	46.11	48.12	-15.04%
YoY %	-9.75%	2.76%	-2.68%	-4.24%	-5.42%	-4.18%	-	-
Horiz. %	78.33%	86.78%	84.46%	86.78%	90.63%	95.82%	100.00%	-
EPS	9.20	10.74	11.44	10.65	11.11	11.78	11.92	-15.87%
YoY %	-14.34%	-6.12%	7.42%	-4.14%	-5.69%	-1.17%	-	-
Horiz. %	77.18%	90.10%	95.97%	89.35%	93.20%	98.83%	100.00%	-
DPS	8.27	9.60	10.40	10.00	10.40	11.20	11.20	-18.32%
YoY %	-13.85%	-7.69%	4.00%	-3.85%	-7.14%	0.00%	-	-
Horiz. %	73.84%	85.71%	92.86%	89.29%	92.86%	100.00%	100.00%	-
NAPS	0.6836	0.6901	0.6957	0.6756	0.6679	0.6694	0.6589	2.48%
YoY %	-0.94%	-0.80%	2.98%	1.15%	-0.22%	1.59%	-	-
Horiz. %	103.75%	104.74%	105.59%	102.53%	101.37%	101.59%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,707,354
RPS	37.14	41.15	39.80	40.86	42.64	44.94	45.52	-12.69%
YoY %	-9.74%	3.39%	-2.59%	-4.17%	-5.12%	-1.27%	-	-
Horiz. %	81.59%	90.40%	87.43%	89.76%	93.67%	98.73%	100.00%	-
EPS	9.05	10.55	11.22	10.32	10.72	11.31	11.29	-13.71%
YoY %	-14.22%	-5.97%	8.72%	-3.73%	-5.22%	0.18%	-	-
Horiz. %	80.16%	93.45%	99.38%	91.41%	94.95%	100.18%	100.00%	-
DPS	8.15	9.46	10.19	9.78	10.17	10.92	10.59	-16.03%
YoY %	-13.85%	-7.16%	4.19%	-3.83%	-6.87%	3.12%	-	-
Horiz. %	76.96%	89.33%	96.22%	92.35%	96.03%	103.12%	100.00%	-
NAPS	0.6735	0.6799	0.6814	0.661	0.6531	0.6524	0.6232	5.31%
YoY %	-0.94%	-0.22%	3.09%	1.21%	0.11%	4.69%	-	-
Horiz. %	108.07%	109.10%	109.34%	106.07%	104.80%	104.69%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	2.46	2.61	2.52	2.64	3.07	4.00	3.69	-
P/RPS	6.53	6.25	6.20	6.32	7.04	8.67	7.67	-10.18%
YoY %	4.48%	0.81%	-1.90%	-10.23%	-18.80%	13.04%	-	-
Horiz. %	85.14%	81.49%	80.83%	82.40%	91.79%	113.04%	100.00%	-
P/EPS	26.78	24.37	22.00	25.03	27.99	34.47	30.92	-9.14%
YoY %	9.89%	10.77%	-12.11%	-10.58%	-18.80%	11.48%	-	-
Horiz. %	86.61%	78.82%	71.15%	80.95%	90.52%	111.48%	100.00%	-
EY	3.73	4.10	4.55	3.99	3.57	2.90	3.23	10.08%
YoY %	-9.02%	-9.89%	14.04%	11.76%	23.10%	-10.22%	-	-
Horiz. %	115.48%	126.93%	140.87%	123.53%	110.53%	89.78%	100.00%	-
DY	3.36	3.68	4.13	3.79	3.39	2.80	3.04	6.90%
YoY %	-8.70%	-10.90%	8.97%	11.80%	21.07%	-7.89%	-	-
Horiz. %	110.53%	121.05%	135.86%	124.67%	111.51%	92.11%	100.00%	-
P/NAPS	3.60	3.78	3.62	3.91	4.60	5.98	5.60	-25.53%
YoY %	-4.76%	4.42%	-7.42%	-15.00%	-23.08%	6.79%	-	-
Horiz. %	64.29%	67.50%	64.64%	69.82%	82.14%	106.79%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	24/02/23	17/11/22	19/08/22	13/05/22	18/02/22	12/11/21	-
Price	2.26	2.45	2.58	2.86	2.56	3.20	4.00	-
P/RPS	6.00	5.87	6.35	6.85	5.87	6.94	8.31	-19.53%
YoY %	2.21%	-7.56%	-7.30%	16.70%	-15.42%	-16.49%	-	-
Horiz. %	72.20%	70.64%	76.41%	82.43%	70.64%	83.51%	100.00%	-
P/EPS	24.60	22.88	22.52	27.12	23.34	27.58	33.51	-18.63%
YoY %	7.52%	1.60%	-16.96%	16.20%	-15.37%	-17.70%	-	-
Horiz. %	73.41%	68.28%	67.20%	80.93%	69.65%	82.30%	100.00%	-
EY	4.07	4.37	4.44	3.69	4.28	3.63	2.98	23.12%
YoY %	-6.86%	-1.58%	20.33%	-13.79%	17.91%	21.81%	-	-
Horiz. %	136.58%	146.64%	148.99%	123.83%	143.62%	121.81%	100.00%	-
DY	3.66	3.92	4.03	3.50	4.06	3.50	2.80	19.56%
YoY %	-6.63%	-2.73%	15.14%	-13.79%	16.00%	25.00%	-	-
Horiz. %	130.71%	140.00%	143.93%	125.00%	145.00%	125.00%	100.00%	-
P/NAPS	3.31	3.55	3.71	4.23	3.83	4.78	6.07	-33.27%
YoY %	-6.76%	-4.31%	-12.29%	10.44%	-19.87%	-21.25%	-	-
Horiz. %	54.53%	58.48%	61.12%	69.69%	63.10%	78.75%	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