[INARI] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 0.78%
YoY- 101.3%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,702,760 1,724,492 1,428,704 1,423,178 1,448,902 1,390,484 1,057,951 37.21%
PBT 470,092 473,288 352,249 345,138 344,254 309,656 172,364 94.84%
Tax -40,204 -45,716 -21,534 -22,416 -23,954 -29,396 -15,924 85.10%
NP 429,888 427,572 330,715 322,722 320,300 280,260 156,440 95.82%
-
NP to SH 428,452 427,708 330,473 322,817 320,334 280,280 155,750 95.96%
-
Tax Rate 8.55% 9.66% 6.11% 6.49% 6.96% 9.49% 9.24% -
Total Cost 1,272,872 1,296,920 1,097,989 1,100,456 1,128,602 1,110,224 901,511 25.77%
-
Net Worth 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 61.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 413,555 401,365 367,787 375,939 296,357 261,009 142,710 102.86%
Div Payout % 96.52% 93.84% 111.29% 116.46% 92.52% 93.12% 91.63% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 61.46%
NOSH 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 3,271,213 3,249,764 9.05%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.25% 24.79% 23.15% 22.68% 22.11% 20.16% 14.79% -
ROE 17.33% 18.11% 24.09% 23.29% 24.38% 22.35% 12.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 46.11 48.12 42.73 42.90 44.00 42.62 32.62 25.87%
EPS 11.78 11.92 10.01 9.81 9.78 8.60 4.85 80.39%
DPS 11.20 11.20 11.00 11.33 9.00 8.00 4.40 86.11%
NAPS 0.6694 0.6589 0.4103 0.4178 0.399 0.3844 0.3707 48.12%
Adjusted Per Share Value based on latest NOSH - 3,338,921
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.94 45.52 37.71 37.56 38.24 36.70 27.92 37.22%
EPS 11.31 11.29 8.72 8.52 8.46 7.40 4.11 96.01%
DPS 10.92 10.59 9.71 9.92 7.82 6.89 3.77 102.80%
NAPS 0.6524 0.6232 0.3621 0.3658 0.3468 0.331 0.3174 61.44%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.00 3.69 3.17 3.28 2.76 2.28 1.69 -
P/RPS 8.67 7.67 7.42 7.64 6.27 5.35 5.18 40.83%
P/EPS 34.47 30.92 32.07 33.70 28.37 26.54 35.19 -1.36%
EY 2.90 3.23 3.12 2.97 3.52 3.77 2.84 1.39%
DY 2.80 3.04 3.47 3.46 3.26 3.51 2.60 5.05%
P/NAPS 5.98 5.60 7.73 7.85 6.92 5.93 4.56 19.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 27/08/20 -
Price 3.20 4.00 3.60 3.00 3.28 2.47 2.24 -
P/RPS 6.94 8.31 8.42 6.99 7.45 5.80 6.87 0.67%
P/EPS 27.58 33.51 36.42 30.83 33.72 28.75 46.65 -29.49%
EY 3.63 2.98 2.75 3.24 2.97 3.48 2.14 42.09%
DY 3.50 2.80 3.06 3.78 2.74 3.24 1.96 47.03%
P/NAPS 4.78 6.07 8.77 7.18 8.22 6.43 6.04 -14.40%

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