[INARI] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

12-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- 29.42%

YoY- 52.6%

Quarter Report

lnari Financial Result Q1 FY2022 .pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Annualized Quarter Result
Revenue	1,547,899	1,615,629	1,702,760	1,724,492	1,428,704	1,423,178	1,448,902	4.51%
YoY %	-4.19%	-5.12%	-1.26%	20.70%	0.39%	-1.78%	-	-
Horiz. %	106.83%	111.51%	117.52%	119.02%	98.61%	98.22%	100.00%	-
PBT	446,109	450,832	470,092	473,288	352,249	345,138	344,254	18.91%
YoY %	-1.05%	-4.10%	-0.68%	34.36%	2.06%	0.26%	-	-
Horiz. %	129.59%	130.96%	136.55%	137.48%	102.32%	100.26%	100.00%	-
Tax	-54,916	-43,861	-40,204	-45,716	-21,534	-22,416	-23,954	74.13%
YoY %	-25.20%	-9.10%	12.06%	-112.30%	3.93%	6.42%	-	-
Horiz. %	229.26%	183.11%	167.84%	190.85%	89.90%	93.58%	100.00%	-
NP	391,193	406,970	429,888	427,572	330,715	322,722	320,300	14.30%
YoY %	-3.88%	-5.33%	0.54%	29.29%	2.48%	0.76%	-	-
Horiz. %	122.13%	127.06%	134.21%	133.49%	103.25%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	390,917	406,268	428,452	427,708	330,473	322,817	320,334	14.23%
YoY %	-3.78%	-5.18%	0.17%	29.42%	2.37%	0.78%	-	-
Horiz. %	122.03%	126.83%	133.75%	133.52%	103.17%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.31%	9.73%	8.55%	9.66%	6.11%	6.49%	6.96%	-
YoY %	26.52%	13.80%	-11.49%	58.10%	-5.86%	-6.75%	-	-
Horiz. %	176.87%	139.80%	122.84%	138.79%	87.79%	93.25%	100.00%	-
Total Cost	1,156,706	1,208,658	1,272,872	1,296,920	1,097,989	1,100,456	1,128,602	1.65%
YoY %	-4.30%	-5.04%	-1.85%	18.12%	-0.22%	-2.49%	-	-
Horiz. %	102.49%	107.09%	112.78%	114.91%	97.29%	97.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	53.90%
YoY %	1.22%	0.10%	4.68%	72.12%	-1.01%	5.48%	-	-
Horiz. %	190.60%	188.31%	188.13%	179.72%	104.41%	105.48%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	370,669	385,256	413,555	401,365	367,787	375,939	296,357	16.13%
YoY %	-3.79%	-6.84%	3.04%	9.13%	-2.17%	26.85%	-	-
Horiz. %	125.08%	130.00%	139.55%	135.43%	124.10%	126.85%	100.00%	-
Div Payout %	94.82%	94.83%	96.52%	93.84%	111.29%	116.46%	92.52%	-
YoY %	-0.01%	-1.75%	2.86%	-15.68%	-4.44%	25.88%	-	-
Horiz. %	102.49%	102.50%	104.32%	101.43%	120.29%	125.88%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	53.90%
YoY %	1.22%	0.10%	4.68%	72.12%	-1.01%	5.48%	-	-
Horiz. %	190.60%	188.31%	188.13%	179.72%	104.41%	105.48%	100.00%	-
NOSH	3,707,354	3,705,170	3,702,338	3,684,841	3,346,436	3,338,921	3,300,592	8.07%
YoY %	0.06%	0.08%	0.47%	10.11%	0.23%	1.16%	-	-
Horiz. %	112.32%	112.26%	112.17%	111.64%	101.39%	101.16%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	25.27%	25.19%	25.25%	24.79%	23.15%	22.68%	22.11%	-
YoY %	0.32%	-0.24%	1.86%	7.08%	2.07%	2.58%	-	-
Horiz. %	114.29%	113.93%	114.20%	112.12%	104.70%	102.58%	100.00%	-
ROE	15.61%	16.42%	17.33%	18.11%	24.09%	23.29%	24.38%	-
YoY %	-4.93%	-5.25%	-4.31%	-24.82%	3.43%	-4.47%	-	-
Horiz. %	64.03%	67.35%	71.08%	74.28%	98.81%	95.53%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	41.76	43.61	46.11	48.12	42.73	42.90	44.00	-3.43%
YoY %	-4.24%	-5.42%	-4.18%	12.61%	-0.40%	-2.50%	-	-
Horiz. %	94.91%	99.11%	104.80%	109.36%	97.11%	97.50%	100.00%	-
EPS	10.65	11.11	11.78	11.92	10.01	9.81	9.78	5.86%
YoY %	-4.14%	-5.69%	-1.17%	19.08%	2.04%	0.31%	-	-
Horiz. %	108.90%	113.60%	120.45%	121.88%	102.35%	100.31%	100.00%	-
DPS	10.00	10.40	11.20	11.20	11.00	11.33	9.00	7.29%
YoY %	-3.85%	-7.14%	0.00%	1.82%	-2.91%	25.89%	-	-
Horiz. %	111.11%	115.56%	124.44%	124.44%	122.22%	125.89%	100.00%	-
NAPS	0.6756	0.6679	0.6694	0.6589	0.4103	0.4178	0.399	42.19%
YoY %	1.15%	-0.22%	1.59%	60.59%	-1.80%	4.71%	-	-
Horiz. %	169.32%	167.39%	167.77%	165.14%	102.83%	104.71%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,684,841
RPS	41.19	42.99	45.31	45.88	38.01	37.87	38.55	4.52%
YoY %	-4.19%	-5.12%	-1.24%	20.71%	0.37%	-1.76%	-	-
Horiz. %	106.85%	111.52%	117.54%	119.01%	98.60%	98.24%	100.00%	-
EPS	10.40	10.81	11.40	11.38	8.79	8.59	8.52	14.25%
YoY %	-3.79%	-5.18%	0.18%	29.47%	2.33%	0.82%	-	-
Horiz. %	122.07%	126.88%	133.80%	133.57%	103.17%	100.82%	100.00%	-
DPS	9.86	10.25	11.00	10.68	9.79	10.00	7.89	16.06%
YoY %	-3.80%	-6.82%	3.00%	9.09%	-2.10%	26.74%	-	-
Horiz. %	124.97%	129.91%	139.42%	135.36%	124.08%	126.74%	100.00%	-
NAPS	0.6663	0.6583	0.6577	0.6283	0.365	0.3688	0.3496	53.90%
YoY %	1.22%	0.09%	4.68%	72.14%	-1.03%	5.49%	-	-
Horiz. %	190.59%	188.30%	188.13%	179.72%	104.41%	105.49%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	2.64	3.07	4.00	3.69	3.17	3.28	2.76	-
P/RPS	6.32	7.04	8.67	7.67	7.42	7.64	6.27	0.53%
YoY %	-10.23%	-18.80%	13.04%	3.37%	-2.88%	21.85%	-	-
Horiz. %	100.80%	112.28%	138.28%	122.33%	118.34%	121.85%	100.00%	-
P/EPS	25.03	27.99	34.47	30.92	32.07	33.70	28.37	-8.03%
YoY %	-10.58%	-18.80%	11.48%	-3.59%	-4.84%	18.79%	-	-
Horiz. %	88.23%	98.66%	121.50%	108.99%	113.04%	118.79%	100.00%	-
EY	3.99	3.57	2.90	3.23	3.12	2.97	3.52	8.73%
YoY %	11.76%	23.10%	-10.22%	3.53%	5.05%	-15.62%	-	-
Horiz. %	113.35%	101.42%	82.39%	91.76%	88.64%	84.38%	100.00%	-
DY	3.79	3.39	2.80	3.04	3.47	3.46	3.26	10.59%
YoY %	11.80%	21.07%	-7.89%	-12.39%	0.29%	6.13%	-	-
Horiz. %	116.26%	103.99%	85.89%	93.25%	106.44%	106.13%	100.00%	-
P/NAPS	3.91	4.60	5.98	5.60	7.73	7.85	6.92	-31.72%
YoY %	-15.00%	-23.08%	6.79%	-27.55%	-1.53%	13.44%	-	-
Horiz. %	56.50%	66.47%	86.42%	80.92%	111.71%	113.44%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	19/08/22	13/05/22	18/02/22	12/11/21	06/08/21	21/05/21	24/02/21	-
Price	2.86	2.56	3.20	4.00	3.60	3.00	3.28	-
P/RPS	6.85	5.87	6.94	8.31	8.42	6.99	7.45	-5.45%
YoY %	16.70%	-15.42%	-16.49%	-1.31%	20.46%	-6.17%	-	-
Horiz. %	91.95%	78.79%	93.15%	111.54%	113.02%	93.83%	100.00%	-
P/EPS	27.12	23.34	27.58	33.51	36.42	30.83	33.72	-13.55%
YoY %	16.20%	-15.37%	-17.70%	-7.99%	18.13%	-8.57%	-	-
Horiz. %	80.43%	69.22%	81.79%	99.38%	108.01%	91.43%	100.00%	-
EY	3.69	4.28	3.63	2.98	2.75	3.24	2.97	15.61%
YoY %	-13.79%	17.91%	21.81%	8.36%	-15.12%	9.09%	-	-
Horiz. %	124.24%	144.11%	122.22%	100.34%	92.59%	109.09%	100.00%	-
DY	3.50	4.06	3.50	2.80	3.06	3.78	2.74	17.78%
YoY %	-13.79%	16.00%	25.00%	-8.50%	-19.05%	37.96%	-	-
Horiz. %	127.74%	148.18%	127.74%	102.19%	111.68%	137.96%	100.00%	-
P/NAPS	4.23	3.83	4.78	6.07	8.77	7.18	8.22	-35.86%
YoY %	10.44%	-19.87%	-21.25%	-30.79%	22.14%	-12.65%	-	-
Horiz. %	51.46%	46.59%	58.15%	73.84%	106.69%	87.35%	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 - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:00:00

EMA 5

Hourly

SELL

2024-04-25 14:50:00

EMA 5

5 Mins

SELL

2024-04-25 14:50:00

ADX

5 Mins

SELL

2024-04-25 14:40:00

ADX

5 Mins

BUY

2024-04-25 14:30:00

EMA 5

30 Mins

SELL

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

410

HLIND

HONG LEONG INDUSTRIES BHD

384

PTRANS

PERAK TRANSIT BERHAD

383

YTLPOWR

YTL POWER INTERNATIONAL BHD

303

SAPNRG

SAPURA ENERGY BERHAD

243

DNEX

DAGANG NEXCHANGE BERHAD

226

MYEG

MY E.G. SERVICES BHD

220

GENTING

GENTING BHD

213

GENM

GENTING MALAYSIA BERHAD

184

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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