[INARI] QoQ TTM Result on 30-Sep-2022 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

17-Nov-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

30-Sep-2022 [#1]

Profit Trend

QoQ- -0.17%

YoY- 6.24%

Quarter Report

Inari Financial Result Q1 FY2023.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	1,354,003	1,391,428	1,475,975	1,493,776	1,547,899	1,573,042	1,555,633	-8.86%
YoY %	-2.69%	-5.73%	-1.19%	-3.50%	-1.60%	1.12%	-	-
Horiz. %	87.04%	89.44%	94.88%	96.02%	99.50%	101.12%	100.00%	-
PBT	355,776	391,149	432,333	448,844	446,109	431,519	415,168	-9.80%
YoY %	-9.04%	-9.53%	-3.68%	0.61%	3.38%	3.94%	-	-
Horiz. %	85.69%	94.21%	104.13%	108.11%	107.45%	103.94%	100.00%	-
Tax	-30,751	-48,396	-56,556	-58,165	-54,916	-37,618	-29,659	2.44%
YoY %	36.46%	14.43%	2.77%	-5.92%	-45.98%	-26.84%	-	-
Horiz. %	103.68%	163.17%	190.69%	196.11%	185.16%	126.84%	100.00%	-
NP	325,025	342,753	375,777	390,679	391,193	393,901	385,509	-10.78%
YoY %	-5.17%	-8.79%	-3.81%	-0.13%	-0.69%	2.18%	-	-
Horiz. %	84.31%	88.91%	97.48%	101.34%	101.47%	102.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,535	343,439	376,552	390,242	390,917	393,061	384,532	-10.90%
YoY %	-5.80%	-8.79%	-3.51%	-0.17%	-0.55%	2.22%	-	-
Horiz. %	84.14%	89.31%	97.92%	101.48%	101.66%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.64%	12.37%	13.08%	12.96%	12.31%	8.72%	7.14%	-
YoY %	-30.15%	-5.43%	0.93%	5.28%	41.17%	22.13%	-	-
Horiz. %	121.01%	173.25%	183.19%	181.51%	172.41%	122.13%	100.00%	-
Total Cost	1,028,978	1,048,675	1,100,198	1,103,097	1,156,706	1,179,141	1,170,124	-8.23%
YoY %	-1.88%	-4.68%	-0.26%	-4.63%	-1.90%	0.77%	-	-
Horiz. %	87.94%	89.62%	94.02%	94.27%	98.85%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	3.50%
YoY %	1.99%	-0.94%	-0.21%	3.08%	1.22%	0.10%	-	-
Horiz. %	105.29%	103.24%	104.22%	104.44%	101.32%	100.10%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	305,510	312,402	341,638	362,905	366,774	368,814	420,002	-19.16%
YoY %	-2.21%	-8.56%	-5.86%	-1.05%	-0.55%	-12.19%	-	-
Horiz. %	72.74%	74.38%	81.34%	86.41%	87.33%	87.81%	100.00%	-
Div Payout %	94.43%	90.96%	90.73%	92.99%	93.82%	93.83%	109.22%	-
YoY %	3.81%	0.25%	-2.43%	-0.88%	-0.01%	-14.09%	-	-
Horiz. %	86.46%	83.28%	83.07%	85.14%	85.90%	85.91%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	3.50%
YoY %	1.99%	-0.94%	-0.21%	3.08%	1.22%	0.10%	-	-
Horiz. %	105.29%	103.24%	104.22%	104.44%	101.32%	100.10%	100.00%	-
NOSH	3,732,934	3,732,934	3,731,076	3,713,129	3,707,354	3,705,170	3,702,338	0.55%
YoY %	0.00%	0.05%	0.48%	0.16%	0.06%	0.08%	-	-
Horiz. %	100.83%	100.83%	100.78%	100.29%	100.14%	100.08%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	24.00%	24.63%	25.46%	26.15%	25.27%	25.04%	24.78%	-
YoY %	-2.56%	-3.26%	-2.64%	3.48%	0.92%	1.05%	-	-
Horiz. %	96.85%	99.39%	102.74%	105.53%	101.98%	101.05%	100.00%	-
ROE	12.43%	13.46%	14.62%	15.12%	15.61%	15.89%	15.56%	-
YoY %	-7.65%	-7.93%	-3.31%	-3.14%	-1.76%	2.12%	-	-
Horiz. %	79.88%	86.50%	93.96%	97.17%	100.32%	102.12%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	36.27	37.27	39.54	40.26	41.76	42.46	42.13	-9.52%
YoY %	-2.68%	-5.74%	-1.79%	-3.59%	-1.65%	0.78%	-	-
Horiz. %	86.09%	88.46%	93.85%	95.56%	99.12%	100.78%	100.00%	-
EPS	8.67	9.20	10.09	10.52	10.55	10.61	10.41	-11.50%
YoY %	-5.76%	-8.82%	-4.09%	-0.28%	-0.57%	1.92%	-	-
Horiz. %	83.29%	88.38%	96.93%	101.06%	101.34%	101.92%	100.00%	-
DPS	8.20	8.40	9.20	9.80	9.89	9.96	11.37	-19.62%
YoY %	-2.38%	-8.70%	-6.12%	-0.91%	-0.70%	-12.40%	-	-
Horiz. %	72.12%	73.88%	80.91%	86.19%	86.98%	87.60%	100.00%	-
NAPS	0.6972	0.6836	0.6901	0.6957	0.6756	0.6679	0.6694	2.75%
YoY %	1.99%	-0.94%	-0.80%	2.98%	1.15%	-0.22%	-	-
Horiz. %	104.15%	102.12%	103.09%	103.93%	100.93%	99.78%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,713,129
RPS	36.01	37.00	39.25	39.73	41.17	41.83	41.37	-8.85%
YoY %	-2.68%	-5.73%	-1.21%	-3.50%	-1.58%	1.11%	-	-
Horiz. %	87.04%	89.44%	94.88%	96.04%	99.52%	101.11%	100.00%	-
EPS	8.60	9.13	10.01	10.38	10.40	10.45	10.23	-10.95%
YoY %	-5.81%	-8.79%	-3.56%	-0.19%	-0.48%	2.15%	-	-
Horiz. %	84.07%	89.25%	97.85%	101.47%	101.66%	102.15%	100.00%	-
DPS	8.12	8.31	9.09	9.65	9.75	9.81	11.17	-19.19%
YoY %	-2.29%	-8.58%	-5.80%	-1.03%	-0.61%	-12.18%	-	-
Horiz. %	72.69%	74.40%	81.38%	86.39%	87.29%	87.82%	100.00%	-
NAPS	0.6921	0.6786	0.6851	0.6865	0.666	0.658	0.6573	3.50%
YoY %	1.99%	-0.95%	-0.20%	3.08%	1.22%	0.11%	-	-
Horiz. %	105.29%	103.24%	104.23%	104.44%	101.32%	100.11%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	2.74	2.46	2.61	2.52	2.64	3.07	4.00	-
P/RPS	7.55	6.60	6.60	6.26	6.32	7.23	9.49	-14.17%
YoY %	14.39%	0.00%	5.43%	-0.95%	-12.59%	-23.81%	-	-
Horiz. %	79.56%	69.55%	69.55%	65.96%	66.60%	76.19%	100.00%	-
P/EPS	31.61	26.74	25.87	23.96	25.03	28.93	38.41	-12.21%
YoY %	18.21%	3.36%	7.97%	-4.27%	-13.48%	-24.68%	-	-
Horiz. %	82.30%	69.62%	67.35%	62.38%	65.17%	75.32%	100.00%	-
EY	3.16	3.74	3.86	4.17	3.99	3.46	2.60	13.92%
YoY %	-15.51%	-3.11%	-7.43%	4.51%	15.32%	33.08%	-	-
Horiz. %	121.54%	143.85%	148.46%	160.38%	153.46%	133.08%	100.00%	-
DY	2.99	3.41	3.52	3.89	3.75	3.24	2.84	3.50%
YoY %	-12.32%	-3.12%	-9.51%	3.73%	15.74%	14.08%	-	-
Horiz. %	105.28%	120.07%	123.94%	136.97%	132.04%	114.08%	100.00%	-
P/NAPS	3.93	3.60	3.78	3.62	3.91	4.60	5.98	-24.46%
YoY %	9.17%	-4.76%	4.42%	-7.42%	-15.00%	-23.08%	-	-
Horiz. %	65.72%	60.20%	63.21%	60.54%	65.38%	76.92%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/05/23	24/02/23	17/11/22	19/08/22	13/05/22	18/02/22	-
Price	3.03	2.26	2.45	2.58	2.86	2.56	3.20	-
P/RPS	8.35	6.06	6.20	6.41	6.85	6.03	7.60	6.49%
YoY %	37.79%	-2.26%	-3.28%	-6.42%	13.60%	-20.66%	-	-
Horiz. %	109.87%	79.74%	81.58%	84.34%	90.13%	79.34%	100.00%	-
P/EPS	34.96	24.56	24.29	24.53	27.12	24.13	30.73	9.00%
YoY %	42.35%	1.11%	-0.98%	-9.55%	12.39%	-21.48%	-	-
Horiz. %	113.77%	79.92%	79.04%	79.82%	88.25%	78.52%	100.00%	-
EY	2.86	4.07	4.12	4.08	3.69	4.14	3.25	-8.19%
YoY %	-29.73%	-1.21%	0.98%	10.57%	-10.87%	27.38%	-	-
Horiz. %	88.00%	125.23%	126.77%	125.54%	113.54%	127.38%	100.00%	-
DY	2.71	3.72	3.76	3.80	3.46	3.89	3.55	-16.51%
YoY %	-27.15%	-1.06%	-1.05%	9.83%	-11.05%	9.58%	-	-
Horiz. %	76.34%	104.79%	105.92%	107.04%	97.46%	109.58%	100.00%	-
P/NAPS	4.35	3.31	3.55	3.71	4.23	3.83	4.78	-6.10%
YoY %	31.42%	-6.76%	-4.31%	-12.29%	10.44%	-19.87%	-	-
Horiz. %	91.00%	69.25%	74.27%	77.62%	88.49%	80.13%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 16:30:00

ADX

30 Mins

SELL

2024-04-30 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-30 16:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-04-30 15:40:00

EMA 5

10 Mins

SELL

2024-04-30 15:30:00

TURTLE SYSTEM 20

10 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

600

MYEG

MY E.G. SERVICES BHD

534

PTRANS

PERAK TRANSIT BERHAD

487

MPI

MALAYSIAN PACIFIC INDUSTRIES

479

HLIND

HONG LEONG INDUSTRIES BHD

453

YTL

YTL CORPORATION BHD

370

MKHOP

MKH OIL PALM (EAST KALIMANTAN) BERHAD

329

CAPITALA

CAPITAL A BERHAD

314

SAPNRG

SAPURA ENERGY BERHAD

280

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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