[INARI] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 14.34%
YoY- -0.67%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,428,704 1,300,725 1,200,358 1,088,965 1,057,951 1,095,280 1,109,036 18.41%
PBT 352,249 292,920 246,950 194,889 172,364 187,559 189,372 51.30%
Tax -21,534 -14,736 -15,600 -16,128 -15,924 -28,934 -27,058 -14.13%
NP 330,715 278,184 231,350 178,761 156,440 158,625 162,314 60.78%
-
NP to SH 330,473 277,586 230,702 178,090 155,750 158,571 161,697 61.11%
-
Tax Rate 6.11% 5.03% 6.32% 8.28% 9.24% 15.43% 14.29% -
Total Cost 1,097,989 1,022,541 969,008 910,204 901,511 936,655 946,722 10.39%
-
Net Worth 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 12.84%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 363,846 315,936 215,632 165,195 141,264 140,844 140,399 88.77%
Div Payout % 110.10% 113.82% 93.47% 92.76% 90.70% 88.82% 86.83% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 12.84%
NOSH 3,346,436 3,338,921 3,300,592 3,271,213 3,249,764 3,239,284 3,203,557 2.95%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 23.15% 21.39% 19.27% 16.42% 14.79% 14.48% 14.64% -
ROE 24.09% 20.03% 17.56% 14.20% 12.95% 13.31% 14.13% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 42.73 39.21 36.45 33.38 32.62 33.82 34.78 14.72%
EPS 9.88 8.37 7.01 5.46 4.80 4.90 5.07 56.07%
DPS 10.88 9.52 6.60 5.06 4.36 4.40 4.40 82.96%
NAPS 0.4103 0.4178 0.399 0.3844 0.3707 0.3678 0.359 9.32%
Adjusted Per Share Value based on latest NOSH - 3,271,213
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.71 34.33 31.69 28.74 27.93 28.91 29.27 18.41%
EPS 8.72 7.33 6.09 4.70 4.11 4.19 4.27 61.03%
DPS 9.60 8.34 5.69 4.36 3.73 3.72 3.71 88.58%
NAPS 0.3621 0.3658 0.3468 0.3311 0.3174 0.3144 0.3021 12.84%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.17 3.28 2.76 2.28 1.69 1.24 1.70 -
P/RPS 7.42 8.36 7.57 6.83 5.18 3.67 4.89 32.08%
P/EPS 32.07 39.20 39.39 41.77 35.19 25.32 33.52 -2.90%
EY 3.12 2.55 2.54 2.39 2.84 3.95 2.98 3.11%
DY 3.43 2.90 2.39 2.22 2.58 3.55 2.59 20.61%
P/NAPS 7.73 7.85 6.92 5.93 4.56 3.37 4.74 38.58%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 06/08/21 21/05/21 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 -
Price 3.60 3.00 3.28 2.47 2.24 1.44 1.64 -
P/RPS 8.42 7.65 9.00 7.40 6.87 4.26 4.71 47.34%
P/EPS 36.42 35.85 46.82 45.25 46.65 29.41 32.34 8.25%
EY 2.75 2.79 2.14 2.21 2.14 3.40 3.09 -7.48%
DY 3.02 3.17 2.01 2.05 1.94 3.06 2.68 8.29%
P/NAPS 8.77 7.18 8.22 6.43 6.04 3.92 4.57 54.48%

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