[INARI] QoQ Cumulative 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- 51.16%

YoY- 101.3%

Quarter Report

lnari Financial Result Q3 FY2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Cumulative Result
Revenue	851,380	431,123	1,428,704	1,067,384	724,451	347,621	1,057,951	-13.44%
YoY %	97.48%	-69.82%	33.85%	47.34%	108.40%	-67.14%	-	-
Horiz. %	80.47%	40.75%	135.04%	100.89%	68.48%	32.86%	100.00%	-
PBT	235,046	118,322	352,249	258,854	172,127	77,414	172,364	22.90%
YoY %	98.65%	-66.41%	36.08%	50.39%	122.35%	-55.09%	-	-
Horiz. %	136.37%	68.65%	204.36%	150.18%	99.86%	44.91%	100.00%	-
Tax	-20,102	-11,429	-21,534	-16,812	-11,977	-7,349	-15,924	16.75%
YoY %	-75.89%	46.93%	-28.09%	-40.37%	-62.97%	53.85%	-	-
Horiz. %	126.24%	71.77%	135.23%	105.58%	75.21%	46.15%	100.00%	-
NP	214,944	106,893	330,715	242,042	160,150	70,065	156,440	23.51%
YoY %	101.08%	-67.68%	36.64%	51.13%	128.57%	-55.21%	-	-
Horiz. %	137.40%	68.33%	211.40%	154.72%	102.37%	44.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	214,226	106,927	330,473	242,113	160,167	70,070	155,750	23.60%
YoY %	100.35%	-67.64%	36.50%	51.16%	128.58%	-55.01%	-	-
Horiz. %	137.54%	68.65%	212.18%	155.45%	102.84%	44.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.55%	9.66%	6.11%	6.49%	6.96%	9.49%	9.24%	-
YoY %	-11.49%	58.10%	-5.86%	-6.75%	-26.66%	2.71%	-	-
Horiz. %	92.53%	104.55%	66.13%	70.24%	75.32%	102.71%	100.00%	-
Total Cost	636,436	324,230	1,097,989	825,342	564,301	277,556	901,511	-20.66%
YoY %	96.29%	-70.47%	33.03%	46.26%	103.31%	-69.21%	-	-
Horiz. %	70.60%	35.97%	121.79%	91.55%	62.60%	30.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.68%	72.12%	-1.01%	5.48%	4.76%	4.31%	-	-
Horiz. %	205.58%	196.39%	114.10%	115.27%	109.27%	104.31%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	206,777	100,341	367,787	281,954	148,178	65,252	142,710	27.95%
YoY %	106.07%	-72.72%	30.44%	90.28%	127.09%	-54.28%	-	-
Horiz. %	144.89%	70.31%	257.72%	197.57%	103.83%	45.72%	100.00%	-
Div Payout %	96.52%	93.84%	111.29%	116.46%	92.52%	93.12%	91.63%	-
YoY %	2.86%	-15.68%	-4.44%	25.88%	-0.64%	1.63%	-	-
Horiz. %	105.34%	102.41%	121.46%	127.10%	100.97%	101.63%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
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%
YoY %	4.68%	72.12%	-1.01%	5.48%	4.76%	4.31%	-	-
Horiz. %	205.58%	196.39%	114.10%	115.27%	109.27%	104.31%	100.00%	-
NOSH	3,702,338	3,684,841	3,346,436	3,338,921	3,300,592	3,271,213	3,249,764	9.05%
YoY %	0.47%	10.11%	0.23%	1.16%	0.90%	0.66%	-	-
Horiz. %	113.93%	113.39%	102.97%	102.74%	101.56%	100.66%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	25.25%	24.79%	23.15%	22.68%	22.11%	20.16%	14.79%	-
YoY %	1.86%	7.08%	2.07%	2.58%	9.67%	36.31%	-	-
Horiz. %	170.72%	167.61%	156.52%	153.35%	149.49%	136.31%	100.00%	-
ROE	8.67%	4.53%	24.09%	17.47%	12.19%	5.59%	12.95%	-
YoY %	91.39%	-81.20%	37.89%	43.31%	118.07%	-56.83%	-	-
Horiz. %	66.95%	34.98%	186.02%	134.90%	94.13%	43.17%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	23.06	12.03	42.73	32.18	22.00	10.65	32.62	-20.59%
YoY %	91.69%	-71.85%	32.78%	46.27%	106.57%	-67.35%	-	-
Horiz. %	70.69%	36.88%	130.99%	98.65%	67.44%	32.65%	100.00%	-
EPS	5.89	2.98	10.01	7.36	4.89	2.15	4.85	13.78%
YoY %	97.65%	-70.23%	36.01%	50.51%	127.44%	-55.67%	-	-
Horiz. %	121.44%	61.44%	206.39%	151.75%	100.82%	44.33%	100.00%	-
DPS	5.60	2.80	11.00	8.50	4.50	2.00	4.40	17.39%
YoY %	100.00%	-74.55%	29.41%	88.89%	125.00%	-54.55%	-	-
Horiz. %	127.27%	63.64%	250.00%	193.18%	102.27%	45.45%	100.00%	-
NAPS	0.6694	0.6589	0.4103	0.4178	0.399	0.3844	0.3707	48.12%
YoY %	1.59%	60.59%	-1.80%	4.71%	3.80%	3.70%	-	-
Horiz. %	180.58%	177.74%	110.68%	112.71%	107.63%	103.70%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,338,921
RPS	22.64	11.47	38.00	28.39	19.27	9.24	28.14	-13.46%
YoY %	97.38%	-69.82%	33.85%	47.33%	108.55%	-67.16%	-	-
Horiz. %	80.45%	40.76%	135.04%	100.89%	68.48%	32.84%	100.00%	-
EPS	5.70	2.84	8.79	6.44	4.26	1.86	4.14	23.68%
YoY %	100.70%	-67.69%	36.49%	51.17%	129.03%	-55.07%	-	-
Horiz. %	137.68%	68.60%	212.32%	155.56%	102.90%	44.93%	100.00%	-
DPS	5.50	2.67	9.78	7.50	3.94	1.74	3.80	27.86%
YoY %	105.99%	-72.70%	30.40%	90.36%	126.44%	-54.21%	-	-
Horiz. %	144.74%	70.26%	257.37%	197.37%	103.68%	45.79%	100.00%	-
NAPS	0.6573	0.628	0.3648	0.3686	0.3494	0.3335	0.3198	61.44%
YoY %	4.67%	72.15%	-1.03%	5.50%	4.77%	4.28%	-	-
Horiz. %	205.53%	196.37%	114.07%	115.26%	109.26%	104.28%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
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	17.35	30.67	7.42	10.19	12.55	21.40	5.18	123.36%
YoY %	-43.43%	313.34%	-27.18%	-18.80%	-41.36%	313.13%	-	-
Horiz. %	334.94%	592.08%	143.24%	196.72%	242.28%	413.13%	100.00%	-
P/EPS	68.95	123.67	32.07	44.94	56.74	106.16	35.19	56.39%
YoY %	-44.25%	285.63%	-28.64%	-20.80%	-46.55%	201.68%	-	-
Horiz. %	195.94%	351.44%	91.13%	127.71%	161.24%	301.68%	100.00%	-
EY	1.45	0.81	3.12	2.23	1.76	0.94	2.84	-36.04%
YoY %	79.01%	-74.04%	39.91%	26.70%	87.23%	-66.90%	-	-
Horiz. %	51.06%	28.52%	109.86%	78.52%	61.97%	33.10%	100.00%	-
DY	1.40	0.76	3.47	2.59	1.63	0.88	2.60	-33.73%
YoY %	84.21%	-78.10%	33.98%	58.90%	85.23%	-66.15%	-	-
Horiz. %	53.85%	29.23%	133.46%	99.62%	62.69%	33.85%	100.00%	-
P/NAPS	5.98	5.60	7.73	7.85	6.92	5.93	4.56	19.75%
YoY %	6.79%	-27.55%	-1.53%	13.44%	16.69%	30.04%	-	-
Horiz. %	131.14%	122.81%	169.52%	172.15%	151.75%	130.04%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
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	13.88	33.25	8.42	9.32	14.91	23.18	6.87	59.61%
YoY %	-58.26%	294.89%	-9.66%	-37.49%	-35.68%	237.41%	-	-
Horiz. %	202.04%	483.99%	122.56%	135.66%	217.03%	337.41%	100.00%	-
P/EPS	55.16	134.06	36.42	41.10	67.43	115.01	46.65	11.78%
YoY %	-58.85%	268.09%	-11.39%	-39.05%	-41.37%	146.54%	-	-
Horiz. %	118.24%	287.37%	78.07%	88.10%	144.54%	246.54%	100.00%	-
EY	1.81	0.75	2.75	2.43	1.48	0.87	2.14	-10.53%
YoY %	141.33%	-72.73%	13.17%	64.19%	70.11%	-59.35%	-	-
Horiz. %	84.58%	35.05%	128.50%	113.55%	69.16%	40.65%	100.00%	-
DY	1.75	0.70	3.06	2.83	1.37	0.81	1.96	-7.25%
YoY %	150.00%	-77.12%	8.13%	106.57%	69.14%	-58.67%	-	-
Horiz. %	89.29%	35.71%	156.12%	144.39%	69.90%	41.33%	100.00%	-
P/NAPS	4.78	6.07	8.77	7.18	8.22	6.43	6.04	-14.40%
YoY %	-21.25%	-30.79%	22.14%	-12.65%	27.84%	6.46%	-	-
Horiz. %	79.14%	100.50%	145.20%	118.87%	136.09%	106.46%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 16:35:00

ADX

5 Mins

BUY

2024-05-10 16:30:00

ADX

10 Mins

BUY

2024-05-10 16:20:00

ADX

10 Mins

SELL

2024-05-10 16:20:00

ADX

5 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

407

MPI

MALAYSIAN PACIFIC INDUSTRIES

401

HLIND

HONG LEONG INDUSTRIES BHD

395

MYEG

MY E.G. SERVICES BHD

393

VSTECS

VSTECS BERHAD

370

YTLPOWR

YTL POWER INTERNATIONAL BHD

340

SNS

SNS NETWORK TECHNOLOGY BERHAD

277

PBBANK

PUBLIC BANK BHD

264

DNEX

DAGANG NEXCHANGE BERHAD

254

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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