[INARI] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

12-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- -67.64%

YoY- 52.6%

Quarter Report

lnari Financial Result Q1 FY2022 .pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	1,547,899	1,211,722	851,380	431,123	1,428,704	1,067,384	724,451	66.12%
YoY %	27.74%	42.32%	97.48%	-69.82%	33.85%	47.34%	-	-
Horiz. %	213.67%	167.26%	117.52%	59.51%	197.21%	147.34%	100.00%	-
PBT	446,109	338,124	235,046	118,322	352,249	258,854	172,127	89.01%
YoY %	31.94%	43.85%	98.65%	-66.41%	36.08%	50.39%	-	-
Horiz. %	259.17%	196.44%	136.55%	68.74%	204.64%	150.39%	100.00%	-
Tax	-54,916	-32,896	-20,102	-11,429	-21,534	-16,812	-11,977	176.76%
YoY %	-66.94%	-63.65%	-75.89%	46.93%	-28.09%	-40.37%	-	-
Horiz. %	458.51%	274.66%	167.84%	95.42%	179.79%	140.37%	100.00%	-
NP	391,193	305,228	214,944	106,893	330,715	242,042	160,150	81.67%
YoY %	28.16%	42.00%	101.08%	-67.68%	36.64%	51.13%	-	-
Horiz. %	244.27%	190.59%	134.21%	66.75%	206.50%	151.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	390,917	304,701	214,226	106,927	330,473	242,113	160,167	81.57%
YoY %	28.30%	42.23%	100.35%	-67.64%	36.50%	51.16%	-	-
Horiz. %	244.07%	190.24%	133.75%	66.76%	206.33%	151.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.31%	9.73%	8.55%	9.66%	6.11%	6.49%	6.96%	-
YoY %	26.52%	13.80%	-11.49%	58.10%	-5.86%	-6.75%	-	-
Horiz. %	176.87%	139.80%	122.84%	138.79%	87.79%	93.25%	100.00%	-
Total Cost	1,156,706	906,494	636,436	324,230	1,097,989	825,342	564,301	61.57%
YoY %	27.60%	42.43%	96.29%	-70.47%	33.03%	46.26%	-	-
Horiz. %	204.98%	160.64%	112.78%	57.46%	194.58%	146.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	53.90%
YoY %	1.22%	0.10%	4.68%	72.12%	-1.01%	5.48%	-	-
Horiz. %	190.60%	188.31%	188.13%	179.72%	104.41%	105.48%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	370,669	288,942	206,777	100,341	367,787	281,954	148,178	84.58%
YoY %	28.28%	39.74%	106.07%	-72.72%	30.44%	90.28%	-	-
Horiz. %	250.15%	195.00%	139.55%	67.72%	248.21%	190.28%	100.00%	-
Div Payout %	94.82%	94.83%	96.52%	93.84%	111.29%	116.46%	92.52%	-
YoY %	-0.01%	-1.75%	2.86%	-15.68%	-4.44%	25.88%	-	-
Horiz. %	102.49%	102.50%	104.32%	101.43%	120.29%	125.88%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	53.90%
YoY %	1.22%	0.10%	4.68%	72.12%	-1.01%	5.48%	-	-
Horiz. %	190.60%	188.31%	188.13%	179.72%	104.41%	105.48%	100.00%	-
NOSH	3,707,354	3,705,170	3,702,338	3,684,841	3,346,436	3,338,921	3,300,592	8.07%
YoY %	0.06%	0.08%	0.47%	10.11%	0.23%	1.16%	-	-
Horiz. %	112.32%	112.26%	112.17%	111.64%	101.39%	101.16%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	25.27%	25.19%	25.25%	24.79%	23.15%	22.68%	22.11%	-
YoY %	0.32%	-0.24%	1.86%	7.08%	2.07%	2.58%	-	-
Horiz. %	114.29%	113.93%	114.20%	112.12%	104.70%	102.58%	100.00%	-
ROE	15.61%	12.32%	8.67%	4.53%	24.09%	17.47%	12.19%	-
YoY %	26.70%	42.10%	91.39%	-81.20%	37.89%	43.31%	-	-
Horiz. %	128.06%	101.07%	71.12%	37.16%	197.62%	143.31%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	41.76	32.71	23.06	12.03	42.73	32.18	22.00	53.48%
YoY %	27.67%	41.85%	91.69%	-71.85%	32.78%	46.27%	-	-
Horiz. %	189.82%	148.68%	104.82%	54.68%	194.23%	146.27%	100.00%	-
EPS	10.65	8.33	5.89	2.98	10.01	7.36	4.89	68.25%
YoY %	27.85%	41.43%	97.65%	-70.23%	36.01%	50.51%	-	-
Horiz. %	217.79%	170.35%	120.45%	60.94%	204.70%	150.51%	100.00%	-
DPS	10.00	7.80	5.60	2.80	11.00	8.50	4.50	70.54%
YoY %	28.21%	39.29%	100.00%	-74.55%	29.41%	88.89%	-	-
Horiz. %	222.22%	173.33%	124.44%	62.22%	244.44%	188.89%	100.00%	-
NAPS	0.6756	0.6679	0.6694	0.6589	0.4103	0.4178	0.399	42.19%
YoY %	1.15%	-0.22%	1.59%	60.59%	-1.80%	4.71%	-	-
Horiz. %	169.32%	167.39%	167.77%	165.14%	102.83%	104.71%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,684,841
RPS	41.19	32.24	22.65	11.47	38.01	28.40	19.28	66.10%
YoY %	27.76%	42.34%	97.47%	-69.82%	33.84%	47.30%	-	-
Horiz. %	213.64%	167.22%	117.48%	59.49%	197.15%	147.30%	100.00%	-
EPS	10.40	8.11	5.70	2.85	8.79	6.44	4.26	81.60%
YoY %	28.24%	42.28%	100.00%	-67.58%	36.49%	51.17%	-	-
Horiz. %	244.13%	190.38%	133.80%	66.90%	206.34%	151.17%	100.00%	-
DPS	9.86	7.69	5.50	2.67	9.79	7.50	3.94	84.63%
YoY %	28.22%	39.82%	105.99%	-72.73%	30.53%	90.36%	-	-
Horiz. %	250.25%	195.18%	139.59%	67.77%	248.48%	190.36%	100.00%	-
NAPS	0.6663	0.6583	0.6577	0.6283	0.365	0.3688	0.3496	53.90%
YoY %	1.22%	0.09%	4.68%	72.14%	-1.03%	5.49%	-	-
Horiz. %	190.59%	188.30%	188.13%	179.72%	104.41%	105.49%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	2.64	3.07	4.00	3.69	3.17	3.28	2.76	-
P/RPS	6.32	9.39	17.35	30.67	7.42	10.19	12.55	-36.78%
YoY %	-32.69%	-45.88%	-43.43%	313.34%	-27.18%	-18.80%	-	-
Horiz. %	50.36%	74.82%	138.25%	244.38%	59.12%	81.20%	100.00%	-
P/EPS	25.03	37.32	68.95	123.67	32.07	44.94	56.74	-42.13%
YoY %	-32.93%	-45.87%	-44.25%	285.63%	-28.64%	-20.80%	-	-
Horiz. %	44.11%	65.77%	121.52%	217.96%	56.52%	79.20%	100.00%	-
EY	3.99	2.68	1.45	0.81	3.12	2.23	1.76	72.83%
YoY %	48.88%	84.83%	79.01%	-74.04%	39.91%	26.70%	-	-
Horiz. %	226.70%	152.27%	82.39%	46.02%	177.27%	126.70%	100.00%	-
DY	3.79	2.54	1.40	0.76	3.47	2.59	1.63	75.78%
YoY %	49.21%	81.43%	84.21%	-78.10%	33.98%	58.90%	-	-
Horiz. %	232.52%	155.83%	85.89%	46.63%	212.88%	158.90%	100.00%	-
P/NAPS	3.91	4.60	5.98	5.60	7.73	7.85	6.92	-31.72%
YoY %	-15.00%	-23.08%	6.79%	-27.55%	-1.53%	13.44%	-	-
Horiz. %	56.50%	66.47%	86.42%	80.92%	111.71%	113.44%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	19/08/22	13/05/22	18/02/22	12/11/21	06/08/21	21/05/21	24/02/21	-
Price	2.86	2.56	3.20	4.00	3.60	3.00	3.28	-
P/RPS	6.85	7.83	13.88	33.25	8.42	9.32	14.91	-40.54%
YoY %	-12.52%	-43.59%	-58.26%	294.89%	-9.66%	-37.49%	-	-
Horiz. %	45.94%	52.52%	93.09%	223.00%	56.47%	62.51%	100.00%	-
P/EPS	27.12	31.12	55.16	134.06	36.42	41.10	67.43	-45.60%
YoY %	-12.85%	-43.58%	-58.85%	268.09%	-11.39%	-39.05%	-	-
Horiz. %	40.22%	46.15%	81.80%	198.81%	54.01%	60.95%	100.00%	-
EY	3.69	3.21	1.81	0.75	2.75	2.43	1.48	84.17%
YoY %	14.95%	77.35%	141.33%	-72.73%	13.17%	64.19%	-	-
Horiz. %	249.32%	216.89%	122.30%	50.68%	185.81%	164.19%	100.00%	-
DY	3.50	3.05	1.75	0.70	3.06	2.83	1.37	87.20%
YoY %	14.75%	74.29%	150.00%	-77.12%	8.13%	106.57%	-	-
Horiz. %	255.47%	222.63%	127.74%	51.09%	223.36%	206.57%	100.00%	-
P/NAPS	4.23	3.83	4.78	6.07	8.77	7.18	8.22	-35.86%
YoY %	10.44%	-19.87%	-21.25%	-30.79%	22.14%	-12.65%	-	-
Horiz. %	51.46%	46.59%	58.15%	73.84%	106.69%	87.35%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 12:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-26 11:30:00

EMA 5

10 Mins

BUY

2024-04-26 11:20:00

ADX

10 Mins

BUY

2024-04-26 10:45:00

EMA 5

5 Mins

BUY

2024-04-26 10:45:00

TURTLE SYSTEM 20

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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

399

PTRANS

PERAK TRANSIT BERHAD

377

HLIND

HONG LEONG INDUSTRIES BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

357

MYEG

MY E.G. SERVICES BHD

328

DNEX

DAGANG NEXCHANGE BERHAD

245

SAPNRG

SAPURA ENERGY BERHAD

242

MAYBANK

MALAYAN BANKING BHD

209

GENTING

GENTING BHD

200

Daily Stocks

MYEG

0.92

+0.11

251,104,000

HSI-CVZ

0.17

+0.035

203,716,100

BSLCORP

0.03

0.00

131,396,200

HSI-HUS

0.10

-0.025

66,073,800

HSI-HSZ

0.215

-0.065

45,786,400

HONGSENG

0.01

0.00

38,326,100

ATAIMS

0.305

+0.02

34,449,000

HSI-HUQ

0.115

-0.04

33,081,100

DATAPRP

0.14

+0.015

32,403,400

YTL

2.95

+0.18

28,493,900

More active Stocks

DLADY

34.00

+0.56

24,300

CHINTEK

7.71

+0.21

25,800

NESTLE

127.20

+0.20

58,300

YTL

2.95

+0.18

28,493,900

HLIND

10.72

+0.18

4,000

EUPE

1.60

+0.16

5,971,700

AJI

19.38

+0.16

9,300

AIRPORT

10.04

+0.15

2,094,800

HSI-CVU

1.42

+0.14

100,000

HSI-CVR

0.93

+0.125

107,000

More gainer Stocks

MPI

29.36

-0.58

39,800

UTDPLT

24.84

-0.44

266,600

VITROX

7.40

-0.22

2,408,100

PIE

5.69

-0.17

635,200

LPI

11.80

-0.16

144,200

HEIM

23.20

-0.16

22,100

HLBANK

19.32

-0.14

250,800

KUAISHO-C17

0.08

-0.12

58,800

RVIEW

3.18

-0.11

13,000

HSI-HS5

0.53

-0.095

15,000

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