[INARI] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Nov-2024

Admission Sponsor

Sponsor

Financial Year

30-Jun-2025

Quarter

30-Sep-2024 [#1]

Profit Trend

QoQ- -91.97%

YoY- -71.62%

Quarter Report

Inari Financial Result Q1 FY2025.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Cumulative Result
Revenue	388,010	1,478,749	1,145,637	798,008	383,932	1,354,003	1,055,251	-48.58%
YoY %	-73.76%	29.08%	43.56%	107.85%	-71.64%	28.31%	-	-
Horiz. %	36.77%	140.13%	108.57%	75.62%	36.38%	128.31%	100.00%	-
PBT	23,897	310,057	256,830	180,047	89,717	355,776	283,164	-80.67%
YoY %	-92.29%	20.72%	42.65%	100.68%	-74.78%	25.64%	-	-
Horiz. %	8.44%	109.50%	90.70%	63.58%	31.68%	125.64%	100.00%	-
Tax	-1,857	-9,995	-11,026	-8,118	-4,388	-30,751	-26,376	-82.86%
YoY %	81.42%	9.35%	-35.82%	-85.00%	85.73%	-16.59%	-	-
Horiz. %	7.04%	37.89%	41.80%	30.78%	16.64%	116.59%	100.00%	-
NP	22,040	300,062	245,804	171,929	85,329	325,025	256,788	-80.45%
YoY %	-92.65%	22.07%	42.97%	101.49%	-73.75%	26.57%	-	-
Horiz. %	8.58%	116.85%	95.72%	66.95%	33.23%	126.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,120	300,193	245,511	171,787	84,978	323,535	257,223	-79.27%
YoY %	-91.97%	22.27%	42.92%	102.15%	-73.73%	25.78%	-	-
Horiz. %	9.38%	116.71%	95.45%	66.79%	33.04%	125.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.77%	3.22%	4.29%	4.51%	4.89%	8.64%	9.31%	-
YoY %	141.30%	-24.94%	-4.88%	-7.77%	-43.40%	-7.20%	-	-
Horiz. %	83.46%	34.59%	46.08%	48.44%	52.52%	92.80%	100.00%	-
Total Cost	365,970	1,178,687	899,833	626,079	298,603	1,028,978	798,463	-40.46%
YoY %	-68.95%	30.99%	43.73%	109.67%	-70.98%	28.87%	-	-
Horiz. %	45.83%	147.62%	112.70%	78.41%	37.40%	128.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,699,555	2,785,218	2,761,852	2,645,888	2,634,369	2,602,513	2,551,805	3.81%
YoY %	-3.08%	0.85%	4.38%	0.44%	1.22%	1.99%	-	-
Horiz. %	105.79%	109.15%	108.23%	103.69%	103.24%	101.99%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	37,687	289,734	236,312	164,782	82,207	306,090	231,439	-70.08%
YoY %	-86.99%	22.61%	43.41%	100.45%	-73.14%	32.26%	-	-
Horiz. %	16.28%	125.19%	102.11%	71.20%	35.52%	132.26%	100.00%	-
Div Payout %	156.25%	96.52%	96.25%	95.92%	96.74%	94.61%	89.98%	-
YoY %	61.88%	0.28%	0.34%	-0.85%	2.25%	5.15%	-	-
Horiz. %	173.65%	107.27%	106.97%	106.60%	107.51%	105.15%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	2,699,555	2,785,218	2,761,852	2,645,888	2,634,369	2,602,513	2,551,805	3.81%
YoY %	-3.08%	0.85%	4.38%	0.44%	1.22%	1.99%	-	-
Horiz. %	105.79%	109.15%	108.23%	103.69%	103.24%	101.99%	100.00%	-
NOSH	3,768,750	3,774,300	3,758,342	3,747,167	3,743,747	3,732,934	3,732,934	0.63%
YoY %	-0.15%	0.42%	0.30%	0.09%	0.29%	0.00%	-	-
Horiz. %	100.96%	101.11%	100.68%	100.38%	100.29%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	5.68%	20.29%	21.46%	21.54%	22.23%	24.00%	24.33%	-
YoY %	-72.01%	-5.45%	-0.37%	-3.10%	-7.37%	-1.36%	-	-
Horiz. %	23.35%	83.39%	88.20%	88.53%	91.37%	98.64%	100.00%	-
ROE	0.89%	10.78%	8.89%	6.49%	3.23%	12.43%	10.08%	-
YoY %	-91.74%	21.26%	36.98%	100.93%	-74.01%	23.31%	-	-
Horiz. %	8.83%	106.94%	88.19%	64.38%	32.04%	123.31%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	10.30	39.30	30.54	21.31	10.27	36.27	28.27	-48.89%
YoY %	-73.79%	28.68%	43.31%	107.50%	-71.68%	28.30%	-	-
Horiz. %	36.43%	139.02%	108.03%	75.38%	36.33%	128.30%	100.00%	-
EPS	0.64	8.01	6.56	4.59	2.27	8.68	6.90	-79.42%
YoY %	-92.01%	22.10%	42.92%	102.20%	-73.85%	25.80%	-	-
Horiz. %	9.28%	116.09%	95.07%	66.52%	32.90%	125.80%	100.00%	-
DPS	1.00	7.70	6.30	4.40	2.20	8.20	6.20	-70.27%
YoY %	-87.01%	22.22%	43.18%	100.00%	-73.17%	32.26%	-	-
Horiz. %	16.13%	124.19%	101.61%	70.97%	35.48%	132.26%	100.00%	-
NAPS	0.7163	0.7402	0.7363	0.7065	0.705	0.6972	0.6836	3.15%
YoY %	-3.23%	0.53%	4.22%	0.21%	1.12%	1.99%	-	-
Horiz. %	104.78%	108.28%	107.71%	103.35%	103.13%	101.99%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 3,768,750
RPS	10.24	39.03	30.24	21.06	10.13	35.74	27.85	-48.58%
YoY %	-73.76%	29.07%	43.59%	107.90%	-71.66%	28.33%	-	-
Horiz. %	36.77%	140.14%	108.58%	75.62%	36.37%	128.33%	100.00%	-
EPS	0.64	7.92	6.48	4.53	2.24	8.54	6.79	-79.19%
YoY %	-91.92%	22.22%	43.05%	102.23%	-73.77%	25.77%	-	-
Horiz. %	9.43%	116.64%	95.43%	66.72%	32.99%	125.77%	100.00%	-
DPS	0.99	7.65	6.24	4.35	2.17	8.08	6.11	-70.18%
YoY %	-87.06%	22.60%	43.45%	100.46%	-73.14%	32.24%	-	-
Horiz. %	16.20%	125.20%	102.13%	71.19%	35.52%	132.24%	100.00%	-
NAPS	0.7126	0.7352	0.729	0.6984	0.6954	0.687	0.6736	3.81%
YoY %	-3.07%	0.85%	4.38%	0.43%	1.22%	1.99%	-	-
Horiz. %	105.79%	109.14%	108.22%	103.68%	103.24%	101.99%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	2.90	3.70	3.23	3.01	2.90	2.74	2.46	-
P/RPS	28.17	9.41	10.58	14.13	28.22	7.55	8.70	118.39%
YoY %	199.36%	-11.06%	-25.12%	-49.93%	273.77%	-13.22%	-	-
Horiz. %	323.79%	108.16%	121.61%	162.41%	324.37%	86.78%	100.00%	-
P/EPS	453.13	46.38	49.35	65.62	127.52	31.61	35.70	441.61%
YoY %	876.99%	-6.02%	-24.79%	-48.54%	303.42%	-11.46%	-	-
Horiz. %	1,269.27%	129.92%	138.24%	183.81%	357.20%	88.54%	100.00%	-
EY	0.22	2.16	2.03	1.52	0.78	3.16	2.80	-81.57%
YoY %	-89.81%	6.40%	33.55%	94.87%	-75.32%	12.86%	-	-
Horiz. %	7.86%	77.14%	72.50%	54.29%	27.86%	112.86%	100.00%	-
DY	0.34	2.08	1.95	1.46	0.76	2.99	2.52	-73.59%
YoY %	-83.65%	6.67%	33.56%	92.11%	-74.58%	18.65%	-	-
Horiz. %	13.49%	82.54%	77.38%	57.94%	30.16%	118.65%	100.00%	-
P/NAPS	4.05	5.00	4.39	4.26	4.11	3.93	3.60	8.14%
YoY %	-19.00%	13.90%	3.05%	3.65%	4.58%	9.17%	-	-
Horiz. %	112.50%	138.89%	121.94%	118.33%	114.17%	109.17%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	27/11/24	28/08/24	23/05/24	26/02/24	22/11/23	29/08/23	25/05/23	-
Price	2.97	3.42	3.23	3.16	3.00	3.03	2.26	-
P/RPS	28.85	8.70	10.58	14.83	29.20	8.35	7.99	134.81%
YoY %	231.61%	-17.77%	-28.66%	-49.21%	249.70%	4.51%	-	-
Horiz. %	361.08%	108.89%	132.42%	185.61%	365.46%	104.51%	100.00%	-
P/EPS	464.06	42.87	49.35	68.89	131.92	34.96	32.80	482.15%
YoY %	982.48%	-13.13%	-28.36%	-47.78%	277.35%	6.59%	-	-
Horiz. %	1,414.82%	130.70%	150.46%	210.03%	402.20%	106.59%	100.00%	-
EY	0.22	2.33	2.03	1.45	0.76	2.86	3.05	-82.58%
YoY %	-90.56%	14.78%	40.00%	90.79%	-73.43%	-6.23%	-	-
Horiz. %	7.21%	76.39%	66.56%	47.54%	24.92%	93.77%	100.00%	-
DY	0.34	2.25	1.95	1.39	0.73	2.71	2.74	-75.02%
YoY %	-84.89%	15.38%	40.29%	90.41%	-73.06%	-1.09%	-	-
Horiz. %	12.41%	82.12%	71.17%	50.73%	26.64%	98.91%	100.00%	-
P/NAPS	4.15	4.62	4.39	4.47	4.26	4.35	3.31	16.22%
YoY %	-10.17%	5.24%	-1.79%	4.93%	-2.07%	31.42%	-	-
Horiz. %	125.38%	139.58%	132.63%	135.05%	128.70%	131.42%	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