[INARI] QoQ Quarter Result on 30-Sep-2023 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 28.15%
YoY- -20.02%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 333,112 347,629 414,076 383,932 298,752 275,795 402,456 -11.85%
PBT 53,227 76,783 90,330 89,717 72,612 61,894 100,213 -34.44%
Tax 1,031 -2,908 -3,730 -4,388 -4,375 -4,634 -7,064 -
NP 54,258 73,875 86,600 85,329 68,237 57,260 93,149 -30.27%
-
NP to SH 54,682 73,724 86,809 84,978 66,312 57,362 93,609 -30.14%
-
Tax Rate -1.94% 3.79% 4.13% 4.89% 6.03% 7.49% 7.05% -
Total Cost 278,854 273,754 327,476 298,603 230,515 218,535 309,307 -6.68%
-
Net Worth 2,785,218 2,761,852 2,645,888 2,634,369 2,602,513 2,551,805 2,576,010 5.34%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 52,679 71,268 82,391 82,207 74,656 52,260 82,121 -25.64%
Div Payout % 96.34% 96.67% 94.91% 96.74% 112.58% 91.11% 87.73% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,785,218 2,761,852 2,645,888 2,634,369 2,602,513 2,551,805 2,576,010 5.34%
NOSH 3,774,300 3,758,342 3,747,167 3,743,747 3,732,934 3,732,934 3,731,076 0.77%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 16.29% 21.25% 20.91% 22.23% 22.84% 20.76% 23.15% -
ROE 1.96% 2.67% 3.28% 3.23% 2.55% 2.25% 3.63% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.85 9.27 11.06 10.27 8.00 7.39 10.78 -12.33%
EPS 1.45 1.97 2.32 2.27 1.78 1.54 2.51 -30.65%
DPS 1.40 1.90 2.20 2.20 2.00 1.40 2.20 -26.03%
NAPS 0.7402 0.7363 0.7065 0.705 0.6972 0.6836 0.6901 4.78%
Adjusted Per Share Value based on latest NOSH - 3,743,747
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 8.79 9.18 10.93 10.13 7.89 7.28 10.62 -11.85%
EPS 1.44 1.95 2.29 2.24 1.75 1.51 2.47 -30.23%
DPS 1.39 1.88 2.17 2.17 1.97 1.38 2.17 -25.71%
NAPS 0.7352 0.729 0.6984 0.6953 0.6869 0.6735 0.6799 5.35%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.70 3.23 3.01 2.90 2.74 2.46 2.61 -
P/RPS 41.79 34.85 27.22 28.22 34.24 33.30 24.21 43.94%
P/EPS 254.61 164.34 129.86 127.52 154.24 160.09 104.08 81.65%
EY 0.39 0.61 0.77 0.78 0.65 0.62 0.96 -45.17%
DY 0.38 0.59 0.73 0.76 0.73 0.57 0.84 -41.09%
P/NAPS 5.00 4.39 4.26 4.11 3.93 3.60 3.78 20.52%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 23/05/24 26/02/24 22/11/23 29/08/23 25/05/23 24/02/23 -
Price 3.42 3.23 3.16 3.00 3.03 2.26 2.45 -
P/RPS 38.63 34.85 28.58 29.20 37.86 30.59 22.72 42.50%
P/EPS 235.34 164.34 136.33 131.92 170.56 147.07 97.70 79.79%
EY 0.42 0.61 0.73 0.76 0.59 0.68 1.02 -44.68%
DY 0.41 0.59 0.70 0.73 0.66 0.62 0.90 -40.82%
P/NAPS 4.62 4.39 4.47 4.26 4.35 3.31 3.55 19.21%

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