[INARI] QoQ Quarter Result on 30-Jun-2022 [#4]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -4.71%
YoY- -2.43%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 275,795 402,456 377,000 336,177 360,342 420,257 431,123 -25.77%
PBT 61,894 100,213 121,057 107,985 103,078 116,724 118,322 -35.10%
Tax -4,634 -7,064 -14,678 -22,020 -12,794 -8,673 -11,429 -45.24%
NP 57,260 93,149 106,379 85,965 90,284 108,051 106,893 -34.06%
-
NP to SH 57,362 93,609 106,252 86,216 90,475 107,299 106,927 -34.00%
-
Tax Rate 7.49% 7.05% 12.12% 20.39% 12.41% 7.43% 9.66% -
Total Cost 218,535 309,307 270,621 250,212 270,058 312,206 324,230 -23.14%
-
Net Worth 2,551,805 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 5.31%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 52,260 82,121 96,472 81,547 81,496 103,388 100,341 -35.29%
Div Payout % 91.11% 87.73% 90.80% 94.58% 90.08% 96.36% 93.84% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,551,805 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 5.31%
NOSH 3,732,934 3,731,076 3,713,129 3,707,354 3,705,170 3,702,338 3,684,841 0.86%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 20.76% 23.15% 28.22% 25.57% 25.06% 25.71% 24.79% -
ROE 2.25% 3.63% 4.12% 3.44% 3.66% 4.34% 4.53% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.39 10.78 10.16 9.07 9.73 11.38 12.03 -27.75%
EPS 1.54 2.51 2.86 2.33 2.44 2.91 2.98 -35.62%
DPS 1.40 2.20 2.60 2.20 2.20 2.80 2.80 -37.03%
NAPS 0.6836 0.6901 0.6957 0.6756 0.6679 0.6694 0.6589 2.48%
Adjusted Per Share Value based on latest NOSH - 3,707,354
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.28 10.62 9.95 8.87 9.51 11.09 11.38 -25.77%
EPS 1.51 2.47 2.80 2.28 2.39 2.83 2.82 -34.08%
DPS 1.38 2.17 2.55 2.15 2.15 2.73 2.65 -35.29%
NAPS 0.6735 0.6799 0.6814 0.661 0.6531 0.6524 0.6232 5.31%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.46 2.61 2.52 2.64 3.07 4.00 3.69 -
P/RPS 33.30 24.21 24.80 29.11 31.56 35.14 30.67 5.64%
P/EPS 160.09 104.08 88.00 113.50 125.70 137.65 123.67 18.79%
EY 0.62 0.96 1.14 0.88 0.80 0.73 0.81 -16.33%
DY 0.57 0.84 1.03 0.83 0.72 0.70 0.76 -17.46%
P/NAPS 3.60 3.78 3.62 3.91 4.60 5.98 5.60 -25.53%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 24/02/23 17/11/22 19/08/22 13/05/22 18/02/22 12/11/21 -
Price 2.26 2.45 2.58 2.86 2.56 3.20 4.00 -
P/RPS 30.59 22.72 25.39 31.53 26.32 28.12 33.25 -5.41%
P/EPS 147.07 97.70 90.10 122.96 104.82 110.12 134.06 6.37%
EY 0.68 1.02 1.11 0.81 0.95 0.91 0.75 -6.32%
DY 0.62 0.90 1.01 0.77 0.86 0.87 0.70 -7.77%
P/NAPS 3.31 3.55 3.71 4.23 3.83 4.78 6.07 -33.27%

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
Post a Comment