[INARI] QoQ TTM 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- -0.55%

YoY- 18.29%

Quarter Report

Inari Financial Result Q4 FY2022.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
TTM Result
Revenue	1,391,428	1,475,975	1,493,776	1,547,899	1,573,042	1,555,633	1,512,206	-5.40%
YoY %	-5.73%	-1.19%	-3.50%	-1.60%	1.12%	2.87%	-	-
Horiz. %	92.01%	97.60%	98.78%	102.36%	104.02%	102.87%	100.00%	-
PBT	391,149	432,333	448,844	446,109	431,519	415,168	393,157	-0.34%
YoY %	-9.53%	-3.68%	0.61%	3.38%	3.94%	5.60%	-	-
Horiz. %	99.49%	109.96%	114.16%	113.47%	109.76%	105.60%	100.00%	-
Tax	-48,396	-56,556	-58,165	-54,916	-37,618	-29,659	-25,614	52.89%
YoY %	14.43%	2.77%	-5.92%	-45.98%	-26.84%	-15.79%	-	-
Horiz. %	188.94%	220.80%	227.08%	214.40%	146.86%	115.79%	100.00%	-
NP	342,753	375,777	390,679	391,193	393,901	385,509	367,543	-4.55%
YoY %	-8.79%	-3.81%	-0.13%	-0.69%	2.18%	4.89%	-	-
Horiz. %	93.26%	102.24%	106.29%	106.43%	107.17%	104.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	343,439	376,552	390,242	390,917	393,061	384,532	367,330	-4.38%
YoY %	-8.79%	-3.51%	-0.17%	-0.55%	2.22%	4.68%	-	-
Horiz. %	93.50%	102.51%	106.24%	106.42%	107.00%	104.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.37%	13.08%	12.96%	12.31%	8.72%	7.14%	6.51%	-
YoY %	-5.43%	0.93%	5.28%	41.17%	22.13%	9.68%	-	-
Horiz. %	190.02%	200.92%	199.08%	189.09%	133.95%	109.68%	100.00%	-
Total Cost	1,048,675	1,100,198	1,103,097	1,156,706	1,179,141	1,170,124	1,144,663	-5.67%
YoY %	-4.68%	-0.26%	-4.63%	-1.90%	0.77%	2.22%	-	-
Horiz. %	91.61%	96.12%	96.37%	101.05%	103.01%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.94%	-0.21%	3.08%	1.22%	0.10%	4.68%	-	-
Horiz. %	108.07%	109.10%	109.32%	106.06%	104.78%	104.68%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	312,402	341,638	362,905	366,774	368,814	420,002	398,935	-15.05%
YoY %	-8.56%	-5.86%	-1.05%	-0.55%	-12.19%	5.28%	-	-
Horiz. %	78.31%	85.64%	90.97%	91.94%	92.45%	105.28%	100.00%	-
Div Payout %	90.96%	90.73%	92.99%	93.82%	93.83%	109.22%	108.60%	-
YoY %	0.25%	-2.43%	-0.88%	-0.01%	-14.09%	0.57%	-	-
Horiz. %	83.76%	83.55%	85.63%	86.39%	86.40%	100.57%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
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%
YoY %	-0.94%	-0.21%	3.08%	1.22%	0.10%	4.68%	-	-
Horiz. %	108.07%	109.10%	109.32%	106.06%	104.78%	104.68%	100.00%	-
NOSH	3,732,934	3,731,076	3,713,129	3,707,354	3,705,170	3,702,338	3,684,841	0.86%
YoY %	0.05%	0.48%	0.16%	0.06%	0.08%	0.47%	-	-
Horiz. %	101.31%	101.25%	100.77%	100.61%	100.55%	100.47%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	24.63%	25.46%	26.15%	25.27%	25.04%	24.78%	24.31%	-
YoY %	-3.26%	-2.64%	3.48%	0.92%	1.05%	1.93%	-	-
Horiz. %	101.32%	104.73%	107.57%	103.95%	103.00%	101.93%	100.00%	-
ROE	13.46%	14.62%	15.12%	15.61%	15.89%	15.56%	15.56%	-
YoY %	-7.93%	-3.31%	-3.14%	-1.76%	2.12%	0.00%	-	-
Horiz. %	86.50%	93.96%	97.17%	100.32%	102.12%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	37.27	39.54	40.26	41.76	42.46	42.13	42.20	-7.95%
YoY %	-5.74%	-1.79%	-3.59%	-1.65%	0.78%	-0.17%	-	-
Horiz. %	88.32%	93.70%	95.40%	98.96%	100.62%	99.83%	100.00%	-
EPS	9.20	10.09	10.52	10.55	10.61	10.41	10.25	-6.95%
YoY %	-8.82%	-4.09%	-0.28%	-0.57%	1.92%	1.56%	-	-
Horiz. %	89.76%	98.44%	102.63%	102.93%	103.51%	101.56%	100.00%	-
DPS	8.40	9.20	9.80	9.89	9.96	11.37	11.13	-17.12%
YoY %	-8.70%	-6.12%	-0.91%	-0.70%	-12.40%	2.16%	-	-
Horiz. %	75.47%	82.66%	88.05%	88.86%	89.49%	102.16%	100.00%	-
NAPS	0.6836	0.6901	0.6957	0.6756	0.6679	0.6694	0.6589	2.48%
YoY %	-0.94%	-0.80%	2.98%	1.15%	-0.22%	1.59%	-	-
Horiz. %	103.75%	104.74%	105.59%	102.53%	101.37%	101.59%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,707,354
RPS	37.00	39.25	39.73	41.17	41.83	41.37	40.22	-5.41%
YoY %	-5.73%	-1.21%	-3.50%	-1.58%	1.11%	2.86%	-	-
Horiz. %	91.99%	97.59%	98.78%	102.36%	104.00%	102.86%	100.00%	-
EPS	9.13	10.01	10.38	10.40	10.45	10.23	9.77	-4.42%
YoY %	-8.79%	-3.56%	-0.19%	-0.48%	2.15%	4.71%	-	-
Horiz. %	93.45%	102.46%	106.24%	106.45%	106.96%	104.71%	100.00%	-
DPS	8.31	9.09	9.65	9.75	9.81	11.17	10.61	-15.04%
YoY %	-8.58%	-5.80%	-1.03%	-0.61%	-12.18%	5.28%	-	-
Horiz. %	78.32%	85.67%	90.95%	91.89%	92.46%	105.28%	100.00%	-
NAPS	0.6786	0.6851	0.6865	0.666	0.658	0.6573	0.628	5.30%
YoY %	-0.95%	-0.20%	3.08%	1.22%	0.11%	4.67%	-	-
Horiz. %	108.06%	109.09%	109.32%	106.05%	104.78%	104.67%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
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	6.60	6.60	6.26	6.32	7.23	9.49	8.74	-17.08%
YoY %	0.00%	5.43%	-0.95%	-12.59%	-23.81%	8.58%	-	-
Horiz. %	75.51%	75.51%	71.62%	72.31%	82.72%	108.58%	100.00%	-
P/EPS	26.74	25.87	23.96	25.03	28.93	38.41	36.00	-17.99%
YoY %	3.36%	7.97%	-4.27%	-13.48%	-24.68%	6.69%	-	-
Horiz. %	74.28%	71.86%	66.56%	69.53%	80.36%	106.69%	100.00%	-
EY	3.74	3.86	4.17	3.99	3.46	2.60	2.78	21.88%
YoY %	-3.11%	-7.43%	4.51%	15.32%	33.08%	-6.47%	-	-
Horiz. %	134.53%	138.85%	150.00%	143.53%	124.46%	93.53%	100.00%	-
DY	3.41	3.52	3.89	3.75	3.24	2.84	3.02	8.44%
YoY %	-3.12%	-9.51%	3.73%	15.74%	14.08%	-5.96%	-	-
Horiz. %	112.91%	116.56%	128.81%	124.17%	107.28%	94.04%	100.00%	-
P/NAPS	3.60	3.78	3.62	3.91	4.60	5.98	5.60	-25.53%
YoY %	-4.76%	4.42%	-7.42%	-15.00%	-23.08%	6.79%	-	-
Horiz. %	64.29%	67.50%	64.64%	69.82%	82.14%	106.79%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
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	6.06	6.20	6.41	6.85	6.03	7.60	9.48	-25.81%
YoY %	-2.26%	-3.28%	-6.42%	13.60%	-20.66%	-19.83%	-	-
Horiz. %	63.92%	65.40%	67.62%	72.26%	63.61%	80.17%	100.00%	-
P/EPS	24.56	24.29	24.53	27.12	24.13	30.73	39.02	-26.57%
YoY %	1.11%	-0.98%	-9.55%	12.39%	-21.48%	-21.25%	-	-
Horiz. %	62.94%	62.25%	62.87%	69.50%	61.84%	78.75%	100.00%	-
EY	4.07	4.12	4.08	3.69	4.14	3.25	2.56	36.25%
YoY %	-1.21%	0.98%	10.57%	-10.87%	27.38%	26.95%	-	-
Horiz. %	158.98%	160.94%	159.38%	144.14%	161.72%	126.95%	100.00%	-
DY	3.72	3.76	3.80	3.46	3.89	3.55	2.78	21.45%
YoY %	-1.06%	-1.05%	9.83%	-11.05%	9.58%	27.70%	-	-
Horiz. %	133.81%	135.25%	136.69%	124.46%	139.93%	127.70%	100.00%	-
P/NAPS	3.31	3.55	3.71	4.23	3.83	4.78	6.07	-33.27%
YoY %	-6.76%	-4.31%	-12.29%	10.44%	-19.87%	-21.25%	-	-
Horiz. %	54.53%	58.48%	61.12%	69.69%	63.10%	78.75%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 15:40:00

EMA 5

10 Mins

SELL

2024-04-30 15:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-30 15:30:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-04-30 14:50:00

EMA 5

5 Mins

SELL

2024-04-30 14:45:00

ADX

5 Mins

SELL

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

539

MYEG

MY E.G. SERVICES BHD

439

YTL

YTL CORPORATION BHD

374

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

345

HLIND

HONG LEONG INDUSTRIES BHD

327

CAPITALA

CAPITAL A BERHAD

288

SAPNRG

SAPURA ENERGY BERHAD

228

TOPGLOV

TOP GLOVE CORPORATION BHD

219

Daily Stocks

HSI-CVZ

0.175

0.00

185,182,900

CLASSITA

0.045

+0.005

175,135,000

ICONIC-WA

0.045

+0.015

158,530,100

MYEG

0.935

+0.025

151,518,100

ICONIC

0.115

+0.035

142,309,500

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.625

+0.005

115,076,600

HSI-HUF

0.08

-0.01

109,082,900

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,044,200

More active Stocks

NESTLE

127.20

+0.30

86,500

OPPSTAR

1.49

+0.24

38,106,800

UTDPLT

25.18

+0.20

137,200

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

CHGP

2.06

+0.12

1,738,000

SUNWAY-WB

2.20

+0.11

2,423,200

CARLSBG

18.68

+0.10

136,200

LPI

12.02

+0.10

88,400

ASIAFLE

2.29

+0.10

2,100

More gainer Stocks

DLADY

33.30

-0.52

6,600

YTLPOWR

4.60

-0.19

33,044,800

PPB

15.72

-0.18

1,097,100

KUAISHO-C17

0.08

-0.12

58,800

UNISEM

3.66

-0.09

926,100

CRESNDO

3.65

-0.09

458,500

YTLPOWR-C36

0.91

-0.09

88,700

YTLPOWR-C30

1.67

-0.09

100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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