[INARI] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.17%
YoY- 33.75%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,508,000 1,547,899 1,615,629 1,702,760 1,724,492 1,428,704 1,423,178 3.93%
PBT 484,228 446,109 450,832 470,092 473,288 352,249 345,138 25.29%
Tax -58,712 -54,916 -43,861 -40,204 -45,716 -21,534 -22,416 89.89%
NP 425,516 391,193 406,970 429,888 427,572 330,715 322,722 20.22%
-
NP to SH 425,008 390,917 406,268 428,452 427,708 330,473 322,817 20.10%
-
Tax Rate 12.12% 12.31% 9.73% 8.55% 9.66% 6.11% 6.49% -
Total Cost 1,082,484 1,156,706 1,208,658 1,272,872 1,296,920 1,097,989 1,100,456 -1.09%
-
Net Worth 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 51.32%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 385,889 370,669 385,256 413,555 401,365 367,787 375,939 1.75%
Div Payout % 90.80% 94.82% 94.83% 96.52% 93.84% 111.29% 116.46% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 51.32%
NOSH 3,713,129 3,707,354 3,705,170 3,702,338 3,684,841 3,346,436 3,338,921 7.33%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.22% 25.27% 25.19% 25.25% 24.79% 23.15% 22.68% -
ROE 16.46% 15.61% 16.42% 17.33% 18.11% 24.09% 23.29% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.64 41.76 43.61 46.11 48.12 42.73 42.90 -3.54%
EPS 11.44 10.65 11.11 11.78 11.92 10.01 9.81 10.78%
DPS 10.40 10.00 10.40 11.20 11.20 11.00 11.33 -5.54%
NAPS 0.6957 0.6756 0.6679 0.6694 0.6589 0.4103 0.4178 40.44%
Adjusted Per Share Value based on latest NOSH - 3,702,338
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.80 40.86 42.64 44.94 45.52 37.71 37.56 3.93%
EPS 11.22 10.32 10.72 11.31 11.29 8.72 8.52 20.12%
DPS 10.19 9.78 10.17 10.92 10.59 9.71 9.92 1.80%
NAPS 0.6814 0.661 0.6531 0.6524 0.6232 0.3621 0.3658 51.33%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.52 2.64 3.07 4.00 3.69 3.17 3.28 -
P/RPS 6.20 6.32 7.04 8.67 7.67 7.42 7.64 -12.98%
P/EPS 22.00 25.03 27.99 34.47 30.92 32.07 33.70 -24.72%
EY 4.55 3.99 3.57 2.90 3.23 3.12 2.97 32.85%
DY 4.13 3.79 3.39 2.80 3.04 3.47 3.46 12.51%
P/NAPS 3.62 3.91 4.60 5.98 5.60 7.73 7.85 -40.28%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 19/08/22 13/05/22 18/02/22 12/11/21 06/08/21 21/05/21 -
Price 2.58 2.86 2.56 3.20 4.00 3.60 3.00 -
P/RPS 6.35 6.85 5.87 6.94 8.31 8.42 6.99 -6.19%
P/EPS 22.52 27.12 23.34 27.58 33.51 36.42 30.83 -18.87%
EY 4.44 3.69 4.28 3.63 2.98 2.75 3.24 23.35%
DY 4.03 3.50 4.06 3.50 2.80 3.06 3.78 4.35%
P/NAPS 3.71 4.23 3.83 4.78 6.07 8.77 7.18 -35.58%

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
Post a Comment