[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	42.45	40.84	36.01	37.42	41.46	40.10	41.17	2.05%
YoY %	3.94%	13.41%	-3.77%	-9.74%	3.39%	-2.60%	-	-
Horiz. %	103.11%	99.20%	87.47%	90.89%	100.70%	97.40%	100.00%	-
EPS	9.14	9.04	8.60	9.12	10.63	11.30	10.40	-8.22%
YoY %	1.11%	5.12%	-5.70%	-14.21%	-5.93%	8.65%	-	-
Horiz. %	87.88%	86.92%	82.69%	87.69%	102.21%	108.65%	100.00%	-
DPS	8.76	8.75	8.14	8.21	9.53	10.26	9.86	-7.56%
YoY %	0.11%	7.49%	-0.85%	-13.85%	-7.12%	4.06%	-	-
Horiz. %	88.84%	88.74%	82.56%	83.27%	96.65%	104.06%	100.00%	-
NAPS	0.7037	0.7006	0.6921	0.6786	0.6851	0.6865	0.666	3.72%
YoY %	0.44%	1.23%	1.99%	-0.95%	-0.20%	3.08%	-	-
Horiz. %	105.66%	105.20%	103.92%	101.89%	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
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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 12:20:00

EMA 5

5 Mins

BUY

2024-05-08 10:50:00

ADX

10 Mins

SELL

2024-05-08 10:40:00

EMA 5

5 Mins

SELL

2024-05-08 10:30:00

ADX

30 Mins

SELL

2024-05-08 10:20:00

EMA 5

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

PTRANS

PERAK TRANSIT BERHAD

354

HLIND

HONG LEONG INDUSTRIES BHD

354

MYEG

MY E.G. SERVICES BHD

329

CAPITALA

CAPITAL A BERHAD

301

DNEX

DAGANG NEXCHANGE BERHAD

272

RANHILL

RANHILL UTILITIES BERHAD

259

PBBANK

PUBLIC BANK BHD

253

Daily Stocks

BCMALL

0.02

+0.01

518,364,300

HSI-CXG

0.155

-0.01

275,222,200

INIX-OR

0.02

0.00

141,839,900

MYEG

0.975

+0.055

138,828,000

HSI-HUT

0.22

+0.01

133,116,400

0.115

+0.005

93,828,000

TECHNAX

0.01

0.00

85,111,400

CLASSITA

0.04

-0.005

79,064,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

F&N

32.52

+0.32

122,100

LPI

12.30

+0.22

38,800

BURSA

7.94

+0.17

2,368,500

AYER

7.18

+0.17

4,200

YTLPOWR

5.03

+0.15

12,126,000

XIAOMI-C30

0.255

+0.135

28,500

SIMEPLT

4.60

+0.12

3,444,400

LAGENDA

1.65

+0.10

1,766,100

SCIENTX

4.38

+0.10

1,075,100

NESTLE

128.40

+0.10

23,400

More gainer Stocks

DLADY

33.68

-0.62

19,200

AJI

19.04

-0.50

330,100

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

HEIM

23.60

-0.12

27,800

ARKA

1.92

-0.12

19,400

HARISON

9.32

-0.11

9,700

TENAGA

12.38

-0.10

1,807,100

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