[INARI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

13-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- 42.23%

YoY- 25.85%

Quarter Report

Inari Financial Result Q3 FY2022.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Cumulative Result
Revenue	779,456	377,000	1,547,899	1,211,722	851,380	431,123	1,428,704	-33.15%
YoY %	106.75%	-75.64%	27.74%	42.32%	97.48%	-69.82%	-	-
Horiz. %	54.56%	26.39%	108.34%	84.81%	59.59%	30.18%	100.00%	-
PBT	221,270	121,057	446,109	338,124	235,046	118,322	352,249	-26.59%
YoY %	82.78%	-72.86%	31.94%	43.85%	98.65%	-66.41%	-	-
Horiz. %	62.82%	34.37%	126.65%	95.99%	66.73%	33.59%	100.00%	-
Tax	-21,742	-14,678	-54,916	-32,896	-20,102	-11,429	-21,534	0.64%
YoY %	-48.13%	73.27%	-66.94%	-63.65%	-75.89%	46.93%	-	-
Horiz. %	100.97%	68.16%	255.02%	152.76%	93.35%	53.07%	100.00%	-
NP	199,528	106,379	391,193	305,228	214,944	106,893	330,715	-28.53%
YoY %	87.56%	-72.81%	28.16%	42.00%	101.08%	-67.68%	-	-
Horiz. %	60.33%	32.17%	118.29%	92.29%	64.99%	32.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199,861	106,252	390,917	304,701	214,226	106,927	330,473	-28.41%
YoY %	88.10%	-72.82%	28.30%	42.23%	100.35%	-67.64%	-	-
Horiz. %	60.48%	32.15%	118.29%	92.20%	64.82%	32.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.83%	12.12%	12.31%	9.73%	8.55%	9.66%	6.11%	-
YoY %	-18.89%	-1.54%	26.52%	13.80%	-11.49%	58.10%	-	-
Horiz. %	160.88%	198.36%	201.47%	159.25%	139.93%	158.10%	100.00%	-
Total Cost	579,928	270,621	1,156,706	906,494	636,436	324,230	1,097,989	-34.58%
YoY %	114.30%	-76.60%	27.60%	42.43%	96.29%	-70.47%	-	-
Horiz. %	52.82%	24.65%	105.35%	82.56%	57.96%	29.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	52.03%
YoY %	-0.21%	3.08%	1.22%	0.10%	4.68%	72.12%	-	-
Horiz. %	187.78%	188.17%	182.55%	180.35%	180.18%	172.12%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	179,174	96,472	370,669	288,942	206,777	100,341	367,787	-38.00%
YoY %	85.73%	-73.97%	28.28%	39.74%	106.07%	-72.72%	-	-
Horiz. %	48.72%	26.23%	100.78%	78.56%	56.22%	27.28%	100.00%	-
Div Payout %	89.65%	90.80%	94.82%	94.83%	96.52%	93.84%	111.29%	-
YoY %	-1.27%	-4.24%	-0.01%	-1.75%	2.86%	-15.68%	-	-
Horiz. %	80.56%	81.59%	85.20%	85.21%	86.73%	84.32%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	52.03%
YoY %	-0.21%	3.08%	1.22%	0.10%	4.68%	72.12%	-	-
Horiz. %	187.78%	188.17%	182.55%	180.35%	180.18%	172.12%	100.00%	-
NOSH	3,731,076	3,713,129	3,707,354	3,705,170	3,702,338	3,684,841	3,346,436	7.50%
YoY %	0.48%	0.16%	0.06%	0.08%	0.47%	10.11%	-	-
Horiz. %	111.49%	110.96%	110.79%	110.72%	110.64%	110.11%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	25.60%	28.22%	25.27%	25.19%	25.25%	24.79%	23.15%	-
YoY %	-9.28%	11.67%	0.32%	-0.24%	1.86%	7.08%	-	-
Horiz. %	110.58%	121.90%	109.16%	108.81%	109.07%	107.08%	100.00%	-
ROE	7.76%	4.12%	15.61%	12.32%	8.67%	4.53%	24.09%	-
YoY %	88.35%	-73.61%	26.70%	42.10%	91.39%	-81.20%	-	-
Horiz. %	32.21%	17.10%	64.80%	51.14%	35.99%	18.80%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	20.88	10.16	41.76	32.71	23.06	12.03	42.73	-37.87%
YoY %	105.51%	-75.67%	27.67%	41.85%	91.69%	-71.85%	-	-
Horiz. %	48.86%	23.78%	97.73%	76.55%	53.97%	28.15%	100.00%	-
EPS	5.37	2.86	10.65	8.33	5.89	2.98	10.01	-33.90%
YoY %	87.76%	-73.15%	27.85%	41.43%	97.65%	-70.23%	-	-
Horiz. %	53.65%	28.57%	106.39%	83.22%	58.84%	29.77%	100.00%	-
DPS	4.80	2.60	10.00	7.80	5.60	2.80	11.00	-42.38%
YoY %	84.62%	-74.00%	28.21%	39.29%	100.00%	-74.55%	-	-
Horiz. %	43.64%	23.64%	90.91%	70.91%	50.91%	25.45%	100.00%	-
NAPS	0.6901	0.6957	0.6756	0.6679	0.6694	0.6589	0.4103	41.29%
YoY %	-0.80%	2.98%	1.15%	-0.22%	1.59%	60.59%	-	-
Horiz. %	168.19%	169.56%	164.66%	162.78%	163.15%	160.59%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,705,170
RPS	20.74	10.03	41.19	32.24	22.65	11.47	38.01	-33.15%
YoY %	106.78%	-75.65%	27.76%	42.34%	97.47%	-69.82%	-	-
Horiz. %	54.56%	26.39%	108.37%	84.82%	59.59%	30.18%	100.00%	-
EPS	5.32	2.83	10.40	8.11	5.70	2.85	8.79	-28.38%
YoY %	87.99%	-72.79%	28.24%	42.28%	100.00%	-67.58%	-	-
Horiz. %	60.52%	32.20%	118.32%	92.26%	64.85%	32.42%	100.00%	-
DPS	4.77	2.57	9.86	7.69	5.50	2.67	9.79	-37.99%
YoY %	85.60%	-73.94%	28.22%	39.82%	105.99%	-72.73%	-	-
Horiz. %	48.72%	26.25%	100.72%	78.55%	56.18%	27.27%	100.00%	-
NAPS	0.6854	0.6868	0.6663	0.6583	0.6577	0.6283	0.365	52.03%
YoY %	-0.20%	3.08%	1.22%	0.09%	4.68%	72.14%	-	-
Horiz. %	187.78%	188.16%	182.55%	180.36%	180.19%	172.14%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	2.61	2.52	2.64	3.07	4.00	3.69	3.17	-
P/RPS	12.50	24.80	6.32	9.39	17.35	30.67	7.42	41.44%
YoY %	-49.60%	292.41%	-32.69%	-45.88%	-43.43%	313.34%	-	-
Horiz. %	168.46%	334.23%	85.18%	126.55%	233.83%	413.34%	100.00%	-
P/EPS	48.75	88.00	25.03	37.32	68.95	123.67	32.07	32.10%
YoY %	-44.60%	251.58%	-32.93%	-45.87%	-44.25%	285.63%	-	-
Horiz. %	152.01%	274.40%	78.05%	116.37%	215.00%	385.63%	100.00%	-
EY	2.05	1.14	3.99	2.68	1.45	0.81	3.12	-24.36%
YoY %	79.82%	-71.43%	48.88%	84.83%	79.01%	-74.04%	-	-
Horiz. %	65.71%	36.54%	127.88%	85.90%	46.47%	25.96%	100.00%	-
DY	1.84	1.03	3.79	2.54	1.40	0.76	3.47	-34.41%
YoY %	78.64%	-72.82%	49.21%	81.43%	84.21%	-78.10%	-	-
Horiz. %	53.03%	29.68%	109.22%	73.20%	40.35%	21.90%	100.00%	-
P/NAPS	3.78	3.62	3.91	4.60	5.98	5.60	7.73	-37.85%
YoY %	4.42%	-7.42%	-15.00%	-23.08%	6.79%	-27.55%	-	-
Horiz. %	48.90%	46.83%	50.58%	59.51%	77.36%	72.45%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	24/02/23	17/11/22	19/08/22	13/05/22	18/02/22	12/11/21	06/08/21	-
Price	2.45	2.58	2.86	2.56	3.20	4.00	3.60	-
P/RPS	11.73	25.39	6.85	7.83	13.88	33.25	8.42	24.66%
YoY %	-53.80%	270.66%	-12.52%	-43.59%	-58.26%	294.89%	-	-
Horiz. %	139.31%	301.54%	81.35%	92.99%	164.85%	394.89%	100.00%	-
P/EPS	45.76	90.10	27.12	31.12	55.16	134.06	36.42	16.39%
YoY %	-49.21%	232.23%	-12.85%	-43.58%	-58.85%	268.09%	-	-
Horiz. %	125.65%	247.39%	74.46%	85.45%	151.46%	368.09%	100.00%	-
EY	2.19	1.11	3.69	3.21	1.81	0.75	2.75	-14.04%
YoY %	97.30%	-69.92%	14.95%	77.35%	141.33%	-72.73%	-	-
Horiz. %	79.64%	40.36%	134.18%	116.73%	65.82%	27.27%	100.00%	-
DY	1.96	1.01	3.50	3.05	1.75	0.70	3.06	-25.63%
YoY %	94.06%	-71.14%	14.75%	74.29%	150.00%	-77.12%	-	-
Horiz. %	64.05%	33.01%	114.38%	99.67%	57.19%	22.88%	100.00%	-
P/NAPS	3.55	3.71	4.23	3.83	4.78	6.07	8.77	-45.18%
YoY %	-4.31%	-12.29%	10.44%	-19.87%	-21.25%	-30.79%	-	-
Horiz. %	40.48%	42.30%	48.23%	43.67%	54.50%	69.21%	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

Latest Videos

MQ Market Updates - 17 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

HLIND

HONG LEONG INDUSTRIES BHD

329

PTRANS

PERAK TRANSIT BERHAD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

YTLPOWR

YTL POWER INTERNATIONAL BHD

234

DNEX

DAGANG NEXCHANGE BERHAD

186

PIE

P.I.E. INDUSTRIAL BHD

180

GENTING

GENTING BHD

167

MAYBANK

MALAYAN BANKING BHD

154

PBBANK

PUBLIC BANK BHD

153

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CVM

0.135

-0.015

72,986,600

INGENIEU

0.15

+0.005

58,115,000

E&O-LR

0.055

+0.01

56,261,700

HSI-HUE

0.17

+0.005

51,853,200

SENDAI-WA

0.18

+0.005

23,556,000

SENDAI

0.39

+0.015

21,277,600

BSLCORP-OR

0.005

0.00

12,469,600

HSI-CVH

0.21

-0.02

8,821,100

More active Stocks

DLADY

33.00

+0.68

3,000

PIE

5.41

+0.47

1,804,400

F&N

31.48

+0.24

21,500

MFCB

4.51

+0.17

359,000

HLIND

10.74

+0.16

300

PIE-CK

0.405

+0.155

258,400

1.44

+0.11

1,210,400

UTDPLT

25.10

+0.10

27,100

PIE-CL

0.435

+0.085

589,600

KLCC

7.45

+0.07

1,500

More gainer Stocks

AJI

18.86

-0.18

2,500

NVIDIA-C1

4.40

-0.18

100

HSI-HS1

0.005

-0.17

100

PETDAG

21.66

-0.14

1,000

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.54

-0.12

100

ALLIANZ

20.86

-0.10

600

BAT

8.38

-0.09

40,700

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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