[INARI] QoQ Cumulative 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- 28.7%

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
Cumulative Result
Revenue	798,008	383,932	1,354,003	1,055,251	779,456	377,000	1,547,899	-35.62%
YoY %	107.85%	-71.64%	28.31%	35.38%	106.75%	-75.64%	-	-
Horiz. %	51.55%	24.80%	87.47%	68.17%	50.36%	24.36%	100.00%	-
PBT	180,047	89,717	355,776	283,164	221,270	121,057	446,109	-45.29%
YoY %	100.68%	-74.78%	25.64%	27.97%	82.78%	-72.86%	-	-
Horiz. %	40.36%	20.11%	79.75%	63.47%	49.60%	27.14%	100.00%	-
Tax	-8,118	-4,388	-30,751	-26,376	-21,742	-14,678	-54,916	-71.94%
YoY %	-85.00%	85.73%	-16.59%	-21.31%	-48.13%	73.27%	-	-
Horiz. %	14.78%	7.99%	56.00%	48.03%	39.59%	26.73%	100.00%	-
NP	171,929	85,329	325,025	256,788	199,528	106,379	391,193	-42.10%
YoY %	101.49%	-73.75%	26.57%	28.70%	87.56%	-72.81%	-	-
Horiz. %	43.95%	21.81%	83.09%	65.64%	51.01%	27.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,787	84,978	323,535	257,223	199,861	106,252	390,917	-42.11%
YoY %	102.15%	-73.73%	25.78%	28.70%	88.10%	-72.82%	-	-
Horiz. %	43.94%	21.74%	82.76%	65.80%	51.13%	27.18%	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	626,079	298,603	1,028,978	798,463	579,928	270,621	1,156,706	-33.50%
YoY %	109.67%	-70.98%	28.87%	37.68%	114.30%	-76.60%	-	-
Horiz. %	54.13%	25.81%	88.96%	69.03%	50.14%	23.40%	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	164,782	82,207	306,090	231,439	179,174	96,472	370,669	-41.66%
YoY %	100.45%	-73.14%	32.26%	29.17%	85.73%	-73.97%	-	-
Horiz. %	44.46%	22.18%	82.58%	62.44%	48.34%	26.03%	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	6.49%	3.23%	12.43%	10.08%	7.76%	4.12%	15.61%	-
YoY %	100.93%	-74.01%	23.31%	29.90%	88.35%	-73.61%	-	-
Horiz. %	41.58%	20.69%	79.63%	64.57%	49.71%	26.39%	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	21.31	10.27	36.27	28.27	20.88	10.16	41.76	-36.06%
YoY %	107.50%	-71.68%	28.30%	35.39%	105.51%	-75.67%	-	-
Horiz. %	51.03%	24.59%	86.85%	67.70%	50.00%	24.33%	100.00%	-
EPS	4.59	2.27	8.68	6.90	5.37	2.86	10.65	-42.85%
YoY %	102.20%	-73.85%	25.80%	28.49%	87.76%	-73.15%	-	-
Horiz. %	43.10%	21.31%	81.50%	64.79%	50.42%	26.85%	100.00%	-
DPS	4.40	2.20	8.20	6.20	4.80	2.60	10.00	-42.06%
YoY %	100.00%	-73.17%	32.26%	29.17%	84.62%	-74.00%	-	-
Horiz. %	44.00%	22.00%	82.00%	62.00%	48.00%	26.00%	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	21.22	10.21	36.01	28.06	20.73	10.03	41.17	-35.63%
YoY %	107.84%	-71.65%	28.33%	35.36%	106.68%	-75.64%	-	-
Horiz. %	51.54%	24.80%	87.47%	68.16%	50.35%	24.36%	100.00%	-
EPS	4.57	2.26	8.60	6.84	5.32	2.83	10.40	-42.11%
YoY %	102.21%	-73.72%	25.73%	28.57%	87.99%	-72.79%	-	-
Horiz. %	43.94%	21.73%	82.69%	65.77%	51.15%	27.21%	100.00%	-
DPS	4.38	2.19	8.14	6.16	4.77	2.57	9.86	-41.69%
YoY %	100.00%	-73.10%	32.14%	29.14%	85.60%	-73.94%	-	-
Horiz. %	44.42%	22.21%	82.56%	62.47%	48.38%	26.06%	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	14.13	28.22	7.55	8.70	12.50	24.80	6.32	70.73%
YoY %	-49.93%	273.77%	-13.22%	-30.40%	-49.60%	292.41%	-	-
Horiz. %	223.58%	446.52%	119.46%	137.66%	197.78%	392.41%	100.00%	-
P/EPS	65.62	127.52	31.61	35.70	48.75	88.00	25.03	89.79%
YoY %	-48.54%	303.42%	-11.46%	-26.77%	-44.60%	251.58%	-	-
Horiz. %	262.17%	509.47%	126.29%	142.63%	194.77%	351.58%	100.00%	-
EY	1.52	0.78	3.16	2.80	2.05	1.14	3.99	-47.35%
YoY %	94.87%	-75.32%	12.86%	36.59%	79.82%	-71.43%	-	-
Horiz. %	38.10%	19.55%	79.20%	70.18%	51.38%	28.57%	100.00%	-
DY	1.46	0.76	2.99	2.52	1.84	1.03	3.79	-46.96%
YoY %	92.11%	-74.58%	18.65%	36.96%	78.64%	-72.82%	-	-
Horiz. %	38.52%	20.05%	78.89%	66.49%	48.55%	27.18%	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	14.83	29.20	8.35	7.99	11.73	25.39	6.85	67.11%
YoY %	-49.21%	249.70%	4.51%	-31.88%	-53.80%	270.66%	-	-
Horiz. %	216.50%	426.28%	121.90%	116.64%	171.24%	370.66%	100.00%	-
P/EPS	68.89	131.92	34.96	32.80	45.76	90.10	27.12	85.85%
YoY %	-47.78%	277.35%	6.59%	-28.32%	-49.21%	232.23%	-	-
Horiz. %	254.02%	486.43%	128.91%	120.94%	168.73%	332.23%	100.00%	-
EY	1.45	0.76	2.86	3.05	2.19	1.11	3.69	-46.25%
YoY %	90.79%	-73.43%	-6.23%	39.27%	97.30%	-69.92%	-	-
Horiz. %	39.30%	20.60%	77.51%	82.66%	59.35%	30.08%	100.00%	-
DY	1.39	0.73	2.71	2.74	1.96	1.01	3.50	-45.87%
YoY %	90.41%	-73.06%	-1.09%	39.80%	94.06%	-71.14%	-	-
Horiz. %	39.71%	20.86%	77.43%	78.29%	56.00%	28.86%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-08 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-08 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-08 16:30:00

ADX

30 Mins

BUY

2024-05-08 16:30:00

MACD/RSI

10 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

MYEG

MY E.G. SERVICES BHD

411

YTLPOWR

YTL POWER INTERNATIONAL BHD

379

MPI

MALAYSIAN PACIFIC INDUSTRIES

362

PTRANS

PERAK TRANSIT BERHAD

362

HLIND

HONG LEONG INDUSTRIES BHD

352

CAPITALA

CAPITAL A BERHAD

303

DNEX

DAGANG NEXCHANGE BERHAD

273

PBBANK

PUBLIC BANK BHD

268

RANHILL

RANHILL UTILITIES BERHAD

262

Daily Stocks

BCMALL

0.015

+0.005

545,486,100

HSI-CXG

0.135

-0.03

309,672,900

MYEG

0.985

+0.065

223,463,000

HSI-HUT

0.23

+0.02

147,514,200

INIX-OR

0.02

0.00

141,839,900

TECHNAX

0.01

0.00

134,340,900

TWL

0.03

+0.005

94,638,100

0.115

+0.005

94,373,900

HSI-HS2

0.135

+0.02

84,629,500

CLASSITA

0.04

-0.005

79,399,900

More active Stocks

MNRB

2.32

+0.52

17,145,200

F&N

32.50

+0.30

381,600

MNRB-CA

0.545

+0.245

2,809,800

LPI

12.28

+0.20

98,900

AYER

7.18

+0.17

4,200

APOLLO

7.08

+0.15

27,000

SIMEPLT

4.62

+0.14

8,358,100

BURSA

7.91

+0.14

4,029,000

SCIENTX

4.42

+0.14

2,374,400

MNRB-CB

0.24

+0.14

1,214,200

More gainer Stocks

DLADY

33.28

-1.02

57,300

AJI

19.10

-0.44

437,100

PCHEM-C95

0.09

-0.25

119,000

IDEAL

3.40

-0.24

1,400

LEBTECH

0.605

-0.185

600

ORIENT

6.97

-0.18

1,220,900

PANAMY

19.30

-0.16

77,900

ATECH

2.89

-0.12

568,800

KUAISHO-C17

0.08

-0.12

58,800

DUFU

2.20

-0.11

6,681,000

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