[INARI] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 21.01%
YoY- 52.6%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 336,177 360,342 420,257 431,123 361,320 342,933 376,830 -7.34%
PBT 107,985 103,078 116,724 118,322 93,395 86,727 94,713 9.16%
Tax -22,020 -12,794 -8,673 -11,429 -4,722 -4,835 -4,628 183.69%
NP 85,965 90,284 108,051 106,893 88,673 81,892 90,085 -3.08%
-
NP to SH 86,216 90,475 107,299 106,927 88,360 81,946 90,097 -2.90%
-
Tax Rate 20.39% 12.41% 7.43% 9.66% 5.06% 5.57% 4.89% -
Total Cost 250,212 270,058 312,206 324,230 272,647 261,041 286,745 -8.70%
-
Net Worth 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 53.90%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 81,547 81,496 103,388 100,341 83,588 132,684 82,321 -0.62%
Div Payout % 94.58% 90.08% 96.36% 93.84% 94.60% 161.92% 91.37% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 53.90%
NOSH 3,707,354 3,705,170 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 8.07%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.57% 25.06% 25.71% 24.79% 24.54% 23.88% 23.91% -
ROE 3.44% 3.66% 4.34% 4.53% 6.44% 5.91% 6.86% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.07 9.73 11.38 12.03 10.81 10.34 11.44 -14.37%
EPS 2.33 2.44 2.91 2.98 2.64 2.47 2.74 -10.26%
DPS 2.20 2.20 2.80 2.80 2.50 4.00 2.50 -8.19%
NAPS 0.6756 0.6679 0.6694 0.6589 0.4103 0.4178 0.399 42.19%
Adjusted Per Share Value based on latest NOSH - 3,684,841
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.94 9.59 11.18 11.47 9.61 9.12 10.03 -7.40%
EPS 2.29 2.41 2.85 2.85 2.35 2.18 2.40 -3.08%
DPS 2.17 2.17 2.75 2.67 2.22 3.53 2.19 -0.61%
NAPS 0.6663 0.6583 0.6577 0.6283 0.365 0.3688 0.3496 53.90%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.64 3.07 4.00 3.69 3.17 3.28 2.76 -
P/RPS 29.11 31.56 35.14 30.67 29.33 31.73 24.12 13.39%
P/EPS 113.50 125.70 137.65 123.67 119.95 132.77 100.87 8.20%
EY 0.88 0.80 0.73 0.81 0.83 0.75 0.99 -7.57%
DY 0.83 0.72 0.70 0.76 0.79 1.22 0.91 -5.96%
P/NAPS 3.91 4.60 5.98 5.60 7.73 7.85 6.92 -31.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 13/05/22 18/02/22 12/11/21 06/08/21 21/05/21 24/02/21 -
Price 2.86 2.56 3.20 4.00 3.60 3.00 3.28 -
P/RPS 31.53 26.32 28.12 33.25 33.31 29.02 28.66 6.58%
P/EPS 122.96 104.82 110.12 134.06 136.22 121.44 119.88 1.71%
EY 0.81 0.95 0.91 0.75 0.73 0.82 0.83 -1.61%
DY 0.77 0.86 0.87 0.70 0.69 1.33 0.76 0.87%
P/NAPS 4.23 3.83 4.78 6.07 8.77 7.18 8.22 -35.86%

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