[INARI] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

25-May-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Mar-2023 [#3]

Profit Trend

QoQ- -14.2%

YoY- -15.58%

Quarter Report

Inari Financial Result Q3 FY2023.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	1,596,016	1,535,728	1,354,003	1,407,001	1,558,912	1,508,000	1,547,899	2.05%
YoY %	3.93%	13.42%	-3.77%	-9.74%	3.38%	-2.58%	-	-
Horiz. %	103.11%	99.21%	87.47%	90.90%	100.71%	97.42%	100.00%	-
PBT	360,094	358,868	355,776	377,552	442,540	484,228	446,109	-13.27%
YoY %	0.34%	0.87%	-5.77%	-14.69%	-8.61%	8.54%	-	-
Horiz. %	80.72%	80.44%	79.75%	84.63%	99.20%	108.54%	100.00%	-
Tax	-16,236	-17,552	-30,751	-35,168	-43,484	-58,712	-54,916	-55.52%
YoY %	7.50%	42.92%	12.56%	19.12%	25.94%	-6.91%	-	-
Horiz. %	29.57%	31.96%	56.00%	64.04%	79.18%	106.91%	100.00%	-
NP	343,858	341,316	325,025	342,384	399,056	425,516	391,193	-8.21%
YoY %	0.74%	5.01%	-5.07%	-14.20%	-6.22%	8.77%	-	-
Horiz. %	87.90%	87.25%	83.09%	87.52%	102.01%	108.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	343,574	339,912	323,535	342,964	399,722	425,008	390,917	-8.22%
YoY %	1.08%	5.06%	-5.67%	-14.20%	-5.95%	8.72%	-	-
Horiz. %	87.89%	86.95%	82.76%	87.73%	102.25%	108.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.51%	4.89%	8.64%	9.31%	9.83%	12.12%	12.31%	-
YoY %	-7.77%	-43.40%	-7.20%	-5.29%	-18.89%	-1.54%	-	-
Horiz. %	36.64%	39.72%	70.19%	75.63%	79.85%	98.46%	100.00%	-
Total Cost	1,252,158	1,194,412	1,028,978	1,064,617	1,159,856	1,082,484	1,156,706	5.41%
YoY %	4.83%	16.08%	-3.35%	-8.21%	7.15%	-6.42%	-	-
Horiz. %	108.25%	103.26%	88.96%	92.04%	100.27%	93.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,645,888	2,634,369	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	3.72%
YoY %	0.44%	1.22%	1.99%	-0.94%	-0.21%	3.08%	-	-
Horiz. %	105.66%	105.20%	103.92%	101.90%	102.87%	103.08%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	329,565	328,829	306,090	308,585	358,349	385,889	370,669	-7.51%
YoY %	0.22%	7.43%	-0.81%	-13.89%	-7.14%	4.11%	-	-
Horiz. %	88.91%	88.71%	82.58%	83.25%	96.68%	104.11%	100.00%	-
Div Payout %	95.92%	96.74%	94.61%	89.98%	89.65%	90.80%	94.82%	-
YoY %	-0.85%	2.25%	5.15%	0.37%	-1.27%	-4.24%	-	-
Horiz. %	101.16%	102.02%	99.78%	94.90%	94.55%	95.76%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	2,645,888	2,634,369	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	3.72%
YoY %	0.44%	1.22%	1.99%	-0.94%	-0.21%	3.08%	-	-
Horiz. %	105.66%	105.20%	103.92%	101.90%	102.87%	103.08%	100.00%	-
NOSH	3,747,167	3,743,747	3,732,934	3,732,934	3,731,076	3,713,129	3,707,354	0.71%
YoY %	0.09%	0.29%	0.00%	0.05%	0.48%	0.16%	-	-
Horiz. %	101.07%	100.98%	100.69%	100.69%	100.64%	100.16%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	21.54%	22.23%	24.00%	24.33%	25.60%	28.22%	25.27%	-
YoY %	-3.10%	-7.37%	-1.36%	-4.96%	-9.28%	11.67%	-	-
Horiz. %	85.24%	87.97%	94.97%	96.28%	101.31%	111.67%	100.00%	-
ROE	12.99%	12.90%	12.43%	13.44%	15.52%	16.46%	15.61%	-
YoY %	0.70%	3.78%	-7.51%	-13.40%	-5.71%	5.45%	-	-
Horiz. %	83.22%	82.64%	79.63%	86.10%	99.42%	105.45%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	42.62	41.10	36.27	37.69	41.76	40.64	41.76	1.36%
YoY %	3.70%	13.32%	-3.77%	-9.75%	2.76%	-2.68%	-	-
Horiz. %	102.06%	98.42%	86.85%	90.25%	100.00%	97.32%	100.00%	-
EPS	9.18	9.08	8.68	9.20	10.74	11.44	10.65	-9.40%
YoY %	1.10%	4.61%	-5.65%	-14.34%	-6.12%	7.42%	-	-
Horiz. %	86.20%	85.26%	81.50%	86.38%	100.85%	107.42%	100.00%	-
DPS	8.80	8.80	8.20	8.27	9.60	10.40	10.00	-8.14%
YoY %	0.00%	7.32%	-0.85%	-13.85%	-7.69%	4.00%	-	-
Horiz. %	88.00%	88.00%	82.00%	82.70%	96.00%	104.00%	100.00%	-
NAPS	0.7065	0.705	0.6972	0.6836	0.6901	0.6957	0.6756	3.01%
YoY %	0.21%	1.12%	1.99%	-0.94%	-0.80%	2.98%	-	-
Horiz. %	104.57%	104.35%	103.20%	101.18%	102.15%	102.98%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,732,934
RPS	42.13	40.54	35.74	37.14	41.15	39.81	40.86	2.05%
YoY %	3.92%	13.43%	-3.77%	-9.74%	3.37%	-2.57%	-	-
Horiz. %	103.11%	99.22%	87.47%	90.90%	100.71%	97.43%	100.00%	-
EPS	9.07	8.97	8.54	9.05	10.55	11.22	10.32	-8.22%
YoY %	1.11%	5.04%	-5.64%	-14.22%	-5.97%	8.72%	-	-
Horiz. %	87.89%	86.92%	82.75%	87.69%	102.23%	108.72%	100.00%	-
DPS	8.70	8.68	8.08	8.15	9.46	10.19	9.78	-7.48%
YoY %	0.23%	7.43%	-0.86%	-13.85%	-7.16%	4.19%	-	-
Horiz. %	88.96%	88.75%	82.62%	83.33%	96.73%	104.19%	100.00%	-
NAPS	0.6984	0.6954	0.687	0.6736	0.68	0.6814	0.661	3.72%
YoY %	0.43%	1.22%	1.99%	-0.94%	-0.21%	3.09%	-	-
Horiz. %	105.66%	105.20%	103.93%	101.91%	102.87%	103.09%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	3.01	2.90	2.74	2.46	2.61	2.52	2.64	-
P/RPS	7.06	7.06	7.55	6.53	6.25	6.20	6.32	7.63%
YoY %	0.00%	-6.49%	15.62%	4.48%	0.81%	-1.90%	-	-
Horiz. %	111.71%	111.71%	119.46%	103.32%	98.89%	98.10%	100.00%	-
P/EPS	32.81	31.88	31.61	26.78	24.37	22.00	25.03	19.71%
YoY %	2.92%	0.85%	18.04%	9.89%	10.77%	-12.11%	-	-
Horiz. %	131.08%	127.37%	126.29%	106.99%	97.36%	87.89%	100.00%	-
EY	3.05	3.14	3.16	3.73	4.10	4.55	3.99	-16.35%
YoY %	-2.87%	-0.63%	-15.28%	-9.02%	-9.89%	14.04%	-	-
Horiz. %	76.44%	78.70%	79.20%	93.48%	102.76%	114.04%	100.00%	-
DY	2.92	3.03	2.99	3.36	3.68	4.13	3.79	-15.91%
YoY %	-3.63%	1.34%	-11.01%	-8.70%	-10.90%	8.97%	-	-
Horiz. %	77.04%	79.95%	78.89%	88.65%	97.10%	108.97%	100.00%	-
P/NAPS	4.26	4.11	3.93	3.60	3.78	3.62	3.91	5.86%
YoY %	3.65%	4.58%	9.17%	-4.76%	4.42%	-7.42%	-	-
Horiz. %	108.95%	105.12%	100.51%	92.07%	96.68%	92.58%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	26/02/24	22/11/23	29/08/23	25/05/23	24/02/23	17/11/22	19/08/22	-
Price	3.16	3.00	3.03	2.26	2.45	2.58	2.86	-
P/RPS	7.41	7.30	8.35	6.00	5.87	6.35	6.85	5.36%
YoY %	1.51%	-12.57%	39.17%	2.21%	-7.56%	-7.30%	-	-
Horiz. %	108.18%	106.57%	121.90%	87.59%	85.69%	92.70%	100.00%	-
P/EPS	34.45	32.98	34.96	24.60	22.88	22.52	27.12	17.24%
YoY %	4.46%	-5.66%	42.11%	7.52%	1.60%	-16.96%	-	-
Horiz. %	127.03%	121.61%	128.91%	90.71%	84.37%	83.04%	100.00%	-
EY	2.90	3.03	2.86	4.07	4.37	4.44	3.69	-14.80%
YoY %	-4.29%	5.94%	-29.73%	-6.86%	-1.58%	20.33%	-	-
Horiz. %	78.59%	82.11%	77.51%	110.30%	118.43%	120.33%	100.00%	-
DY	2.78	2.93	2.71	3.66	3.92	4.03	3.50	-14.19%
YoY %	-5.12%	8.12%	-25.96%	-6.63%	-2.73%	15.14%	-	-
Horiz. %	79.43%	83.71%	77.43%	104.57%	112.00%	115.14%	100.00%	-
P/NAPS	4.47	4.26	4.35	3.31	3.55	3.71	4.23	3.73%
YoY %	4.93%	-2.07%	31.42%	-6.76%	-4.31%	-12.29%	-	-
Horiz. %	105.67%	100.71%	102.84%	78.25%	83.92%	87.71%	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