[INARI] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -11.9%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 383,932 298,752 275,795 402,456 377,000 336,177 360,342 4.31%
PBT 89,717 72,612 61,894 100,213 121,057 107,985 103,078 -8.83%
Tax -4,388 -4,375 -4,634 -7,064 -14,678 -22,020 -12,794 -50.97%
NP 85,329 68,237 57,260 93,149 106,379 85,965 90,284 -3.68%
-
NP to SH 84,978 66,312 57,362 93,609 106,252 86,216 90,475 -4.08%
-
Tax Rate 4.89% 6.03% 7.49% 7.05% 12.12% 20.39% 12.41% -
Total Cost 298,603 230,515 218,535 309,307 270,621 250,212 270,058 6.92%
-
Net Worth 2,634,369 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 2,474,164 4.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 82,207 74,656 52,260 82,121 96,472 81,547 81,496 0.58%
Div Payout % 96.74% 112.58% 91.11% 87.73% 90.80% 94.58% 90.08% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,634,369 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 2,474,164 4.26%
NOSH 3,743,747 3,732,934 3,732,934 3,731,076 3,713,129 3,707,354 3,705,170 0.69%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 22.23% 22.84% 20.76% 23.15% 28.22% 25.57% 25.06% -
ROE 3.23% 2.55% 2.25% 3.63% 4.12% 3.44% 3.66% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.27 8.00 7.39 10.78 10.16 9.07 9.73 3.66%
EPS 2.27 1.78 1.54 2.51 2.86 2.33 2.44 -4.69%
DPS 2.20 2.00 1.40 2.20 2.60 2.20 2.20 0.00%
NAPS 0.705 0.6972 0.6836 0.6901 0.6957 0.6756 0.6679 3.66%
Adjusted Per Share Value based on latest NOSH - 3,731,076
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.17 7.92 7.31 10.66 9.99 8.91 9.55 4.27%
EPS 2.25 1.76 1.52 2.48 2.82 2.28 2.40 -4.20%
DPS 2.18 1.98 1.38 2.18 2.56 2.16 2.16 0.61%
NAPS 0.698 0.6895 0.6761 0.6825 0.6839 0.6635 0.6555 4.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.90 2.74 2.46 2.61 2.52 2.64 3.07 -
P/RPS 28.22 34.24 33.30 24.21 24.80 29.11 31.56 -7.17%
P/EPS 127.52 154.24 160.09 104.08 88.00 113.50 125.70 0.96%
EY 0.78 0.65 0.62 0.96 1.14 0.88 0.80 -1.67%
DY 0.76 0.73 0.57 0.84 1.03 0.83 0.72 3.66%
P/NAPS 4.11 3.93 3.60 3.78 3.62 3.91 4.60 -7.22%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 29/08/23 25/05/23 24/02/23 17/11/22 19/08/22 13/05/22 -
Price 3.00 3.03 2.26 2.45 2.58 2.86 2.56 -
P/RPS 29.20 37.86 30.59 22.72 25.39 31.53 26.32 7.16%
P/EPS 131.92 170.56 147.07 97.70 90.10 122.96 104.82 16.55%
EY 0.76 0.59 0.68 1.02 1.11 0.81 0.95 -13.81%
DY 0.73 0.66 0.62 0.90 1.01 0.77 0.86 -10.34%
P/NAPS 4.26 4.35 3.31 3.55 3.71 4.23 3.83 7.34%

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