[INARI] QoQ TTM 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- -6.58%

YoY- -22.55%

Quarter Report

Inari Financial Result Q1 FY2024.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
TTM Result
Revenue	1,478,749	1,444,389	1,372,555	1,360,935	1,354,003	1,391,428	1,475,975	0.12%
YoY %	2.38%	5.23%	0.85%	0.51%	-2.69%	-5.73%	-	-
Horiz. %	100.19%	97.86%	92.99%	92.21%	91.74%	94.27%	100.00%	-
PBT	310,057	329,442	314,553	324,436	355,776	391,149	432,333	-19.89%
YoY %	-5.88%	4.73%	-3.05%	-8.81%	-9.04%	-9.53%	-	-
Horiz. %	71.72%	76.20%	72.76%	75.04%	82.29%	90.47%	100.00%	-
Tax	-9,995	-15,401	-17,127	-20,461	-30,751	-48,396	-56,556	-68.54%
YoY %	35.10%	10.08%	16.29%	33.46%	36.46%	14.43%	-	-
Horiz. %	17.67%	27.23%	30.28%	36.18%	54.37%	85.57%	100.00%	-
NP	300,062	314,041	297,426	303,975	325,025	342,753	375,777	-13.94%
YoY %	-4.45%	5.59%	-2.15%	-6.48%	-5.17%	-8.79%	-	-
Horiz. %	79.85%	83.57%	79.15%	80.89%	86.49%	91.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	300,193	311,823	295,461	302,261	323,535	343,439	376,552	-14.03%
YoY %	-3.73%	5.54%	-2.25%	-6.58%	-5.80%	-8.79%	-	-
Horiz. %	79.72%	82.81%	78.46%	80.27%	85.92%	91.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.22%	4.67%	5.44%	6.31%	8.64%	12.37%	13.08%	-
YoY %	-31.05%	-14.15%	-13.79%	-26.97%	-30.15%	-5.43%	-	-
Horiz. %	24.62%	35.70%	41.59%	48.24%	66.06%	94.57%	100.00%	-
Total Cost	1,178,687	1,130,348	1,075,129	1,056,960	1,028,978	1,048,675	1,100,198	4.70%
YoY %	4.28%	5.14%	1.72%	2.72%	-1.88%	-4.68%	-	-
Horiz. %	107.13%	102.74%	97.72%	96.07%	93.53%	95.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.85%	4.38%	0.44%	1.22%	1.99%	-0.94%	-	-
Horiz. %	108.12%	107.21%	102.71%	102.27%	101.03%	99.06%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	288,546	310,523	291,515	291,245	305,510	312,402	341,638	-10.65%
YoY %	-7.08%	6.52%	0.09%	-4.67%	-2.21%	-8.56%	-	-
Horiz. %	84.46%	90.89%	85.33%	85.25%	89.43%	91.44%	100.00%	-
Div Payout %	96.12%	99.58%	98.66%	96.36%	94.43%	90.96%	90.73%	-
YoY %	-3.47%	0.93%	2.39%	2.04%	3.81%	0.25%	-	-
Horiz. %	105.94%	109.75%	108.74%	106.21%	104.08%	100.25%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
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%
YoY %	0.85%	4.38%	0.44%	1.22%	1.99%	-0.94%	-	-
Horiz. %	108.12%	107.21%	102.71%	102.27%	101.03%	99.06%	100.00%	-
NOSH	3,774,300	3,758,342	3,747,167	3,743,747	3,732,934	3,732,934	3,731,076	0.77%
YoY %	0.42%	0.30%	0.09%	0.29%	0.00%	0.05%	-	-
Horiz. %	101.16%	100.73%	100.43%	100.34%	100.05%	100.05%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	20.29%	21.74%	21.67%	22.34%	24.00%	24.63%	25.46%	-
YoY %	-6.67%	0.32%	-3.00%	-6.92%	-2.56%	-3.26%	-	-
Horiz. %	79.69%	85.39%	85.11%	87.75%	94.27%	96.74%	100.00%	-
ROE	10.78%	11.29%	11.17%	11.47%	12.43%	13.46%	14.62%	-
YoY %	-4.52%	1.07%	-2.62%	-7.72%	-7.65%	-7.93%	-	-
Horiz. %	73.73%	77.22%	76.40%	78.45%	85.02%	92.07%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	39.30	38.51	36.65	36.42	36.27	37.27	39.54	-0.40%
YoY %	2.05%	5.08%	0.63%	0.41%	-2.68%	-5.74%	-	-
Horiz. %	99.39%	97.40%	92.69%	92.11%	91.73%	94.26%	100.00%	-
EPS	7.98	8.31	7.89	8.09	8.67	9.20	10.09	-14.49%
YoY %	-3.97%	5.32%	-2.47%	-6.69%	-5.76%	-8.82%	-	-
Horiz. %	79.09%	82.36%	78.20%	80.18%	85.93%	91.18%	100.00%	-
DPS	7.70	8.30	7.80	7.80	8.20	8.40	9.20	-11.19%
YoY %	-7.23%	6.41%	0.00%	-4.88%	-2.38%	-8.70%	-	-
Horiz. %	83.70%	90.22%	84.78%	84.78%	89.13%	91.30%	100.00%	-
NAPS	0.7402	0.7363	0.7065	0.705	0.6972	0.6836	0.6901	4.78%
YoY %	0.53%	4.22%	0.21%	1.12%	1.99%	-0.94%	-	-
Horiz. %	107.26%	106.69%	102.38%	102.16%	101.03%	99.06%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,743,747
RPS	39.03	38.12	36.23	35.92	35.74	36.73	38.96	0.11%
YoY %	2.39%	5.22%	0.86%	0.50%	-2.70%	-5.72%	-	-
Horiz. %	100.18%	97.84%	92.99%	92.20%	91.74%	94.28%	100.00%	-
EPS	7.92	8.23	7.80	7.98	8.54	9.07	9.94	-14.06%
YoY %	-3.77%	5.51%	-2.26%	-6.56%	-5.84%	-8.75%	-	-
Horiz. %	79.68%	82.80%	78.47%	80.28%	85.92%	91.25%	100.00%	-
DPS	7.62	8.20	7.69	7.69	8.06	8.25	9.02	-10.64%
YoY %	-7.07%	6.63%	0.00%	-4.59%	-2.30%	-8.54%	-	-
Horiz. %	84.48%	90.91%	85.25%	85.25%	89.36%	91.46%	100.00%	-
NAPS	0.7352	0.729	0.6984	0.6953	0.6869	0.6735	0.6799	5.35%
YoY %	0.85%	4.38%	0.45%	1.22%	1.99%	-0.94%	-	-
Horiz. %	108.13%	107.22%	102.72%	102.27%	101.03%	99.06%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
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	9.41	8.39	8.21	7.96	7.55	6.60	6.60	26.70%
YoY %	12.16%	2.19%	3.14%	5.43%	14.39%	0.00%	-	-
Horiz. %	142.58%	127.12%	124.39%	120.61%	114.39%	100.00%	100.00%	-
P/EPS	46.38	38.85	38.15	35.85	31.61	26.74	25.87	47.63%
YoY %	19.38%	1.83%	6.42%	13.41%	18.21%	3.36%	-	-
Horiz. %	179.28%	150.17%	147.47%	138.58%	122.19%	103.36%	100.00%	-
EY	2.16	2.57	2.62	2.79	3.16	3.74	3.86	-32.11%
YoY %	-15.95%	-1.91%	-6.09%	-11.71%	-15.51%	-3.11%	-	-
Horiz. %	55.96%	66.58%	67.88%	72.28%	81.87%	96.89%	100.00%	-
DY	2.08	2.57	2.59	2.69	2.99	3.41	3.52	-29.60%
YoY %	-19.07%	-0.77%	-3.72%	-10.03%	-12.32%	-3.12%	-	-
Horiz. %	59.09%	73.01%	73.58%	76.42%	84.94%	96.88%	100.00%	-
P/NAPS	5.00	4.39	4.26	4.11	3.93	3.60	3.78	20.52%
YoY %	13.90%	3.05%	3.65%	4.58%	9.17%	-4.76%	-	-
Horiz. %	132.28%	116.14%	112.70%	108.73%	103.97%	95.24%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	23/05/24	26/02/24	22/11/23	29/08/23	25/05/23	24/02/23	-
Price	3.10	3.23	3.16	3.00	3.03	2.26	2.45	-
P/RPS	7.89	8.39	8.62	8.24	8.35	6.06	6.20	17.45%
YoY %	-5.96%	-2.67%	4.61%	-1.32%	37.79%	-2.26%	-	-
Horiz. %	127.26%	135.32%	139.03%	132.90%	134.68%	97.74%	100.00%	-
P/EPS	38.86	38.85	40.05	37.09	34.96	24.56	24.29	36.82%
YoY %	0.03%	-3.00%	7.98%	6.09%	42.35%	1.11%	-	-
Horiz. %	159.98%	159.94%	164.88%	152.70%	143.93%	101.11%	100.00%	-
EY	2.57	2.57	2.50	2.70	2.86	4.07	4.12	-27.01%
YoY %	0.00%	2.80%	-7.41%	-5.59%	-29.73%	-1.21%	-	-
Horiz. %	62.38%	62.38%	60.68%	65.53%	69.42%	98.79%	100.00%	-
DY	2.48	2.57	2.47	2.60	2.71	3.72	3.76	-24.24%
YoY %	-3.50%	4.05%	-5.00%	-4.06%	-27.15%	-1.06%	-	-
Horiz. %	65.96%	68.35%	65.69%	69.15%	72.07%	98.94%	100.00%	-
P/NAPS	4.19	4.39	4.47	4.26	4.35	3.31	3.55	11.69%
YoY %	-4.56%	-1.79%	4.93%	-2.07%	31.42%	-6.76%	-	-
Horiz. %	118.03%	123.66%	125.92%	120.00%	122.54%	93.24%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos