[INARI] QoQ TTM Result on 31-Dec-2023 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -2.25%
YoY- -21.54%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,482,827 1,478,749 1,444,389 1,372,555 1,360,935 1,354,003 1,391,428 4.32%
PBT 244,237 310,057 329,442 314,553 324,436 355,776 391,149 -26.88%
Tax -7,464 -9,995 -15,401 -17,127 -20,461 -30,751 -48,396 -71.14%
NP 236,773 300,062 314,041 297,426 303,975 325,025 342,753 -21.80%
-
NP to SH 239,335 300,193 311,823 295,461 302,261 323,535 343,439 -21.34%
-
Tax Rate 3.06% 3.22% 4.67% 5.44% 6.31% 8.64% 12.37% -
Total Cost 1,246,054 1,178,687 1,130,348 1,075,129 1,056,960 1,028,978 1,048,675 12.14%
-
Net Worth 2,699,555 2,785,218 2,761,852 2,645,888 2,634,369 2,602,513 2,551,805 3.81%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 244,026 288,546 310,523 291,515 291,245 305,510 312,402 -15.14%
Div Payout % 101.96% 96.12% 99.58% 98.66% 96.36% 94.43% 90.96% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,699,555 2,785,218 2,761,852 2,645,888 2,634,369 2,602,513 2,551,805 3.81%
NOSH 3,768,750 3,774,300 3,758,342 3,747,167 3,743,747 3,732,934 3,732,934 0.63%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 15.97% 20.29% 21.74% 21.67% 22.34% 24.00% 24.63% -
ROE 8.87% 10.78% 11.29% 11.17% 11.47% 12.43% 13.46% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.35 39.30 38.51 36.65 36.42 36.27 37.27 3.67%
EPS 6.35 7.98 8.31 7.89 8.09 8.67 9.20 -21.84%
DPS 6.50 7.70 8.30 7.80 7.80 8.20 8.40 -15.67%
NAPS 0.7163 0.7402 0.7363 0.7065 0.705 0.6972 0.6836 3.15%
Adjusted Per Share Value based on latest NOSH - 3,747,167
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.14 39.03 38.12 36.23 35.92 35.74 36.73 4.31%
EPS 6.32 7.92 8.23 7.80 7.98 8.54 9.07 -21.35%
DPS 6.44 7.62 8.20 7.69 7.69 8.06 8.25 -15.18%
NAPS 0.7125 0.7352 0.729 0.6984 0.6953 0.6869 0.6735 3.81%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.90 3.70 3.23 3.01 2.90 2.74 2.46 -
P/RPS 7.37 9.41 8.39 8.21 7.96 7.55 6.60 7.61%
P/EPS 45.67 46.38 38.85 38.15 35.85 31.61 26.74 42.74%
EY 2.19 2.16 2.57 2.62 2.79 3.16 3.74 -29.93%
DY 2.24 2.08 2.57 2.59 2.69 2.99 3.41 -24.37%
P/NAPS 4.05 5.00 4.39 4.26 4.11 3.93 3.60 8.14%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 28/08/24 23/05/24 26/02/24 22/11/23 29/08/23 25/05/23 -
Price 2.97 3.10 3.23 3.16 3.00 3.03 2.26 -
P/RPS 7.55 7.89 8.39 8.62 8.24 8.35 6.06 15.73%
P/EPS 46.77 38.86 38.85 40.05 37.09 34.96 24.56 53.45%
EY 2.14 2.57 2.57 2.50 2.70 2.86 4.07 -34.77%
DY 2.19 2.48 2.57 2.47 2.60 2.71 3.72 -29.68%
P/NAPS 4.15 4.19 4.39 4.47 4.26 4.35 3.31 16.22%

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