[INARI] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

17-Nov-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

30-Sep-2022 [#1]

Profit Trend

QoQ- 8.72%

YoY- -0.63%

Quarter Report

Inari Financial Result Q1 FY2023.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Annualized Quarter Result
Revenue	1,354,003	1,407,001	1,558,912	1,508,000	1,547,899	1,615,629	1,702,760	-14.20%
YoY %	-3.77%	-9.74%	3.38%	-2.58%	-4.19%	-5.12%	-	-
Horiz. %	79.52%	82.63%	91.55%	88.56%	90.91%	94.88%	100.00%	-
PBT	355,776	377,552	442,540	484,228	446,109	450,832	470,092	-16.99%
YoY %	-5.77%	-14.69%	-8.61%	8.54%	-1.05%	-4.10%	-	-
Horiz. %	75.68%	80.31%	94.14%	103.01%	94.90%	95.90%	100.00%	-
Tax	-30,751	-35,168	-43,484	-58,712	-54,916	-43,861	-40,204	-16.40%
YoY %	12.56%	19.12%	25.94%	-6.91%	-25.20%	-9.10%	-	-
Horiz. %	76.49%	87.47%	108.16%	146.04%	136.59%	109.10%	100.00%	-
NP	325,025	342,384	399,056	425,516	391,193	406,970	429,888	-17.04%
YoY %	-5.07%	-14.20%	-6.22%	8.77%	-3.88%	-5.33%	-	-
Horiz. %	75.61%	79.64%	92.83%	98.98%	91.00%	94.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,535	342,964	399,722	425,008	390,917	406,268	428,452	-17.11%
YoY %	-5.67%	-14.20%	-5.95%	8.72%	-3.78%	-5.18%	-	-
Horiz. %	75.51%	80.05%	93.29%	99.20%	91.24%	94.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.64%	9.31%	9.83%	12.12%	12.31%	9.73%	8.55%	-
YoY %	-7.20%	-5.29%	-18.89%	-1.54%	26.52%	13.80%	-	-
Horiz. %	101.05%	108.89%	114.97%	141.75%	143.98%	113.80%	100.00%	-
Total Cost	1,028,978	1,064,617	1,159,856	1,082,484	1,156,706	1,208,658	1,272,872	-13.25%
YoY %	-3.35%	-8.21%	7.15%	-6.42%	-4.30%	-5.04%	-	-
Horiz. %	80.84%	83.64%	91.12%	85.04%	90.87%	94.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	3.50%
YoY %	1.99%	-0.94%	-0.21%	3.08%	1.22%	0.10%	-	-
Horiz. %	105.29%	103.24%	104.22%	104.44%	101.32%	100.10%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	306,090	308,585	358,349	385,889	370,669	385,256	413,555	-18.22%
YoY %	-0.81%	-13.89%	-7.14%	4.11%	-3.79%	-6.84%	-	-
Horiz. %	74.01%	74.62%	86.65%	93.31%	89.63%	93.16%	100.00%	-
Div Payout %	94.61%	89.98%	89.65%	90.80%	94.82%	94.83%	96.52%	-
YoY %	5.15%	0.37%	-1.27%	-4.24%	-0.01%	-1.75%	-	-
Horiz. %	98.02%	93.22%	92.88%	94.07%	98.24%	98.25%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	3.50%
YoY %	1.99%	-0.94%	-0.21%	3.08%	1.22%	0.10%	-	-
Horiz. %	105.29%	103.24%	104.22%	104.44%	101.32%	100.10%	100.00%	-
NOSH	3,732,934	3,732,934	3,731,076	3,713,129	3,707,354	3,705,170	3,702,338	0.55%
YoY %	0.00%	0.05%	0.48%	0.16%	0.06%	0.08%	-	-
Horiz. %	100.83%	100.83%	100.78%	100.29%	100.14%	100.08%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	24.00%	24.33%	25.60%	28.22%	25.27%	25.19%	25.25%	-
YoY %	-1.36%	-4.96%	-9.28%	11.67%	0.32%	-0.24%	-	-
Horiz. %	95.05%	96.36%	101.39%	111.76%	100.08%	99.76%	100.00%	-
ROE	12.43%	13.44%	15.52%	16.46%	15.61%	16.42%	17.33%	-
YoY %	-7.51%	-13.40%	-5.71%	5.45%	-4.93%	-5.25%	-	-
Horiz. %	71.73%	77.55%	89.56%	94.98%	90.08%	94.75%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	36.27	37.69	41.76	40.64	41.76	43.61	46.11	-14.82%
YoY %	-3.77%	-9.75%	2.76%	-2.68%	-4.24%	-5.42%	-	-
Horiz. %	78.66%	81.74%	90.57%	88.14%	90.57%	94.58%	100.00%	-
EPS	8.68	9.20	10.74	11.44	10.65	11.11	11.78	-18.46%
YoY %	-5.65%	-14.34%	-6.12%	7.42%	-4.14%	-5.69%	-	-
Horiz. %	73.68%	78.10%	91.17%	97.11%	90.41%	94.31%	100.00%	-
DPS	8.20	8.27	9.60	10.40	10.00	10.40	11.20	-18.81%
YoY %	-0.85%	-13.85%	-7.69%	4.00%	-3.85%	-7.14%	-	-
Horiz. %	73.21%	73.84%	85.71%	92.86%	89.29%	92.86%	100.00%	-
NAPS	0.6972	0.6836	0.6901	0.6957	0.6756	0.6679	0.6694	2.75%
YoY %	1.99%	-0.94%	-0.80%	2.98%	1.15%	-0.22%	-	-
Horiz. %	104.15%	102.12%	103.09%	103.93%	100.93%	99.78%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,713,129
RPS	35.74	37.14	41.15	39.81	40.86	42.65	44.95	-14.21%
YoY %	-3.77%	-9.74%	3.37%	-2.57%	-4.20%	-5.12%	-	-
Horiz. %	79.51%	82.63%	91.55%	88.57%	90.90%	94.88%	100.00%	-
EPS	8.54	9.05	10.55	11.22	10.32	10.72	11.31	-17.12%
YoY %	-5.64%	-14.22%	-5.97%	8.72%	-3.73%	-5.22%	-	-
Horiz. %	75.51%	80.02%	93.28%	99.20%	91.25%	94.78%	100.00%	-
DPS	8.08	8.15	9.46	10.19	9.78	10.17	10.92	-18.23%
YoY %	-0.86%	-13.85%	-7.16%	4.19%	-3.83%	-6.87%	-	-
Horiz. %	73.99%	74.63%	86.63%	93.32%	89.56%	93.13%	100.00%	-
NAPS	0.687	0.6736	0.68	0.6814	0.661	0.6531	0.6525	3.50%
YoY %	1.99%	-0.94%	-0.21%	3.09%	1.21%	0.09%	-	-
Horiz. %	105.29%	103.23%	104.21%	104.43%	101.30%	100.09%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	2.74	2.46	2.61	2.52	2.64	3.07	4.00	-
P/RPS	7.55	6.53	6.25	6.20	6.32	7.04	8.67	-8.83%
YoY %	15.62%	4.48%	0.81%	-1.90%	-10.23%	-18.80%	-	-
Horiz. %	87.08%	75.32%	72.09%	71.51%	72.90%	81.20%	100.00%	-
P/EPS	31.61	26.78	24.37	22.00	25.03	27.99	34.47	-5.62%
YoY %	18.04%	9.89%	10.77%	-12.11%	-10.58%	-18.80%	-	-
Horiz. %	91.70%	77.69%	70.70%	63.82%	72.61%	81.20%	100.00%	-
EY	3.16	3.73	4.10	4.55	3.99	3.57	2.90	5.90%
YoY %	-15.28%	-9.02%	-9.89%	14.04%	11.76%	23.10%	-	-
Horiz. %	108.97%	128.62%	141.38%	156.90%	137.59%	123.10%	100.00%	-
DY	2.99	3.36	3.68	4.13	3.79	3.39	2.80	4.48%
YoY %	-11.01%	-8.70%	-10.90%	8.97%	11.80%	21.07%	-	-
Horiz. %	106.79%	120.00%	131.43%	147.50%	135.36%	121.07%	100.00%	-
P/NAPS	3.93	3.60	3.78	3.62	3.91	4.60	5.98	-24.46%
YoY %	9.17%	-4.76%	4.42%	-7.42%	-15.00%	-23.08%	-	-
Horiz. %	65.72%	60.20%	63.21%	60.54%	65.38%	76.92%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/05/23	24/02/23	17/11/22	19/08/22	13/05/22	18/02/22	-
Price	3.03	2.26	2.45	2.58	2.86	2.56	3.20	-
P/RPS	8.35	6.00	5.87	6.35	6.85	5.87	6.94	13.16%
YoY %	39.17%	2.21%	-7.56%	-7.30%	16.70%	-15.42%	-	-
Horiz. %	120.32%	86.46%	84.58%	91.50%	98.70%	84.58%	100.00%	-
P/EPS	34.96	24.60	22.88	22.52	27.12	23.34	27.58	17.17%
YoY %	42.11%	7.52%	1.60%	-16.96%	16.20%	-15.37%	-	-
Horiz. %	126.76%	89.20%	82.96%	81.65%	98.33%	84.63%	100.00%	-
EY	2.86	4.07	4.37	4.44	3.69	4.28	3.63	-14.73%
YoY %	-29.73%	-6.86%	-1.58%	20.33%	-13.79%	17.91%	-	-
Horiz. %	78.79%	112.12%	120.39%	122.31%	101.65%	117.91%	100.00%	-
DY	2.71	3.66	3.92	4.03	3.50	4.06	3.50	-15.71%
YoY %	-25.96%	-6.63%	-2.73%	15.14%	-13.79%	16.00%	-	-
Horiz. %	77.43%	104.57%	112.00%	115.14%	100.00%	116.00%	100.00%	-
P/NAPS	4.35	3.31	3.55	3.71	4.23	3.83	4.78	-6.10%
YoY %	31.42%	-6.76%	-4.31%	-12.29%	10.44%	-19.87%	-	-
Horiz. %	91.00%	69.25%	74.27%	77.62%	88.49%	80.13%	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