[INARI] QoQ TTM Result on 31-Mar-2023 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

25-May-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Mar-2023 [#3]

Profit Trend

QoQ- -8.79%

YoY- -12.62%

Quarter Report

Inari Financial Result Q3 FY2023.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	1,372,555	1,360,935	1,354,003	1,391,428	1,475,975	1,493,776	1,547,899	-7.68%
YoY %	0.85%	0.51%	-2.69%	-5.73%	-1.19%	-3.50%	-	-
Horiz. %	88.67%	87.92%	87.47%	89.89%	95.35%	96.50%	100.00%	-
PBT	314,553	324,436	355,776	391,149	432,333	448,844	446,109	-20.72%
YoY %	-3.05%	-8.81%	-9.04%	-9.53%	-3.68%	0.61%	-	-
Horiz. %	70.51%	72.73%	79.75%	87.68%	96.91%	100.61%	100.00%	-
Tax	-17,127	-20,461	-30,751	-48,396	-56,556	-58,165	-54,916	-53.91%
YoY %	16.29%	33.46%	36.46%	14.43%	2.77%	-5.92%	-	-
Horiz. %	31.19%	37.26%	56.00%	88.13%	102.99%	105.92%	100.00%	-
NP	297,426	303,975	325,025	342,753	375,777	390,679	391,193	-16.65%
YoY %	-2.15%	-6.48%	-5.17%	-8.79%	-3.81%	-0.13%	-	-
Horiz. %	76.03%	77.70%	83.09%	87.62%	96.06%	99.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,461	302,261	323,535	343,439	376,552	390,242	390,917	-16.98%
YoY %	-2.25%	-6.58%	-5.80%	-8.79%	-3.51%	-0.17%	-	-
Horiz. %	75.58%	77.32%	82.76%	87.85%	96.33%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.44%	6.31%	8.64%	12.37%	13.08%	12.96%	12.31%	-
YoY %	-13.79%	-26.97%	-30.15%	-5.43%	0.93%	5.28%	-	-
Horiz. %	44.19%	51.26%	70.19%	100.49%	106.26%	105.28%	100.00%	-
Total Cost	1,075,129	1,056,960	1,028,978	1,048,675	1,100,198	1,103,097	1,156,706	-4.74%
YoY %	1.72%	2.72%	-1.88%	-4.68%	-0.26%	-4.63%	-	-
Horiz. %	92.95%	91.38%	88.96%	90.66%	95.11%	95.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,645,888	2,634,369	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	3.72%
YoY %	0.44%	1.22%	1.99%	-0.94%	-0.21%	3.08%	-	-
Horiz. %	105.66%	105.20%	103.92%	101.90%	102.87%	103.08%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	291,515	291,245	305,510	312,402	341,638	362,905	366,774	-14.15%
YoY %	0.09%	-4.67%	-2.21%	-8.56%	-5.86%	-1.05%	-	-
Horiz. %	79.48%	79.41%	83.30%	85.18%	93.15%	98.95%	100.00%	-
Div Payout %	98.66%	96.36%	94.43%	90.96%	90.73%	92.99%	93.82%	-
YoY %	2.39%	2.04%	3.81%	0.25%	-2.43%	-0.88%	-	-
Horiz. %	105.16%	102.71%	100.65%	96.95%	96.71%	99.12%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	2,645,888	2,634,369	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	3.72%
YoY %	0.44%	1.22%	1.99%	-0.94%	-0.21%	3.08%	-	-
Horiz. %	105.66%	105.20%	103.92%	101.90%	102.87%	103.08%	100.00%	-
NOSH	3,747,167	3,743,747	3,732,934	3,732,934	3,731,076	3,713,129	3,707,354	0.71%
YoY %	0.09%	0.29%	0.00%	0.05%	0.48%	0.16%	-	-
Horiz. %	101.07%	100.98%	100.69%	100.69%	100.64%	100.16%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	21.67%	22.34%	24.00%	24.63%	25.46%	26.15%	25.27%	-
YoY %	-3.00%	-6.92%	-2.56%	-3.26%	-2.64%	3.48%	-	-
Horiz. %	85.75%	88.41%	94.97%	97.47%	100.75%	103.48%	100.00%	-
ROE	11.17%	11.47%	12.43%	13.46%	14.62%	15.12%	15.61%	-
YoY %	-2.62%	-7.72%	-7.65%	-7.93%	-3.31%	-3.14%	-	-
Horiz. %	71.56%	73.48%	79.63%	86.23%	93.66%	96.86%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	36.65	36.42	36.27	37.27	39.54	40.26	41.76	-8.31%
YoY %	0.63%	0.41%	-2.68%	-5.74%	-1.79%	-3.59%	-	-
Horiz. %	87.76%	87.21%	86.85%	89.25%	94.68%	96.41%	100.00%	-
EPS	7.89	8.09	8.67	9.20	10.09	10.52	10.55	-17.56%
YoY %	-2.47%	-6.69%	-5.76%	-8.82%	-4.09%	-0.28%	-	-
Horiz. %	74.79%	76.68%	82.18%	87.20%	95.64%	99.72%	100.00%	-
DPS	7.80	7.80	8.20	8.40	9.20	9.80	9.89	-14.60%
YoY %	0.00%	-4.88%	-2.38%	-8.70%	-6.12%	-0.91%	-	-
Horiz. %	78.87%	78.87%	82.91%	84.93%	93.02%	99.09%	100.00%	-
NAPS	0.7065	0.705	0.6972	0.6836	0.6901	0.6957	0.6756	3.01%
YoY %	0.21%	1.12%	1.99%	-0.94%	-0.80%	2.98%	-	-
Horiz. %	104.57%	104.35%	103.20%	101.18%	102.15%	102.98%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,732,934
RPS	36.23	35.92	35.74	36.73	38.96	39.43	40.86	-7.68%
YoY %	0.86%	0.50%	-2.70%	-5.72%	-1.19%	-3.50%	-	-
Horiz. %	88.67%	87.91%	87.47%	89.89%	95.35%	96.50%	100.00%	-
EPS	7.80	7.98	8.54	9.07	9.94	10.30	10.32	-16.98%
YoY %	-2.26%	-6.56%	-5.84%	-8.75%	-3.50%	-0.19%	-	-
Horiz. %	75.58%	77.33%	82.75%	87.89%	96.32%	99.81%	100.00%	-
DPS	7.69	7.69	8.06	8.25	9.02	9.58	9.68	-14.18%
YoY %	0.00%	-4.59%	-2.30%	-8.54%	-5.85%	-1.03%	-	-
Horiz. %	79.44%	79.44%	83.26%	85.23%	93.18%	98.97%	100.00%	-
NAPS	0.6984	0.6953	0.6869	0.6735	0.6799	0.6814	0.661	3.72%
YoY %	0.45%	1.22%	1.99%	-0.94%	-0.22%	3.09%	-	-
Horiz. %	105.66%	105.19%	103.92%	101.89%	102.86%	103.09%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	3.01	2.90	2.74	2.46	2.61	2.52	2.64	-
P/RPS	8.21	7.96	7.55	6.60	6.60	6.26	6.32	18.99%
YoY %	3.14%	5.43%	14.39%	0.00%	5.43%	-0.95%	-	-
Horiz. %	129.91%	125.95%	119.46%	104.43%	104.43%	99.05%	100.00%	-
P/EPS	38.15	35.85	31.61	26.74	25.87	23.96	25.03	32.33%
YoY %	6.42%	13.41%	18.21%	3.36%	7.97%	-4.27%	-	-
Horiz. %	152.42%	143.23%	126.29%	106.83%	103.36%	95.73%	100.00%	-
EY	2.62	2.79	3.16	3.74	3.86	4.17	3.99	-24.39%
YoY %	-6.09%	-11.71%	-15.51%	-3.11%	-7.43%	4.51%	-	-
Horiz. %	65.66%	69.92%	79.20%	93.73%	96.74%	104.51%	100.00%	-
DY	2.59	2.69	2.99	3.41	3.52	3.89	3.75	-21.81%
YoY %	-3.72%	-10.03%	-12.32%	-3.12%	-9.51%	3.73%	-	-
Horiz. %	69.07%	71.73%	79.73%	90.93%	93.87%	103.73%	100.00%	-
P/NAPS	4.26	4.11	3.93	3.60	3.78	3.62	3.91	5.86%
YoY %	3.65%	4.58%	9.17%	-4.76%	4.42%	-7.42%	-	-
Horiz. %	108.95%	105.12%	100.51%	92.07%	96.68%	92.58%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	26/02/24	22/11/23	29/08/23	25/05/23	24/02/23	17/11/22	19/08/22	-
Price	3.16	3.00	3.03	2.26	2.45	2.58	2.86	-
P/RPS	8.62	8.24	8.35	6.06	6.20	6.41	6.85	16.50%
YoY %	4.61%	-1.32%	37.79%	-2.26%	-3.28%	-6.42%	-	-
Horiz. %	125.84%	120.29%	121.90%	88.47%	90.51%	93.58%	100.00%	-
P/EPS	40.05	37.09	34.96	24.56	24.29	24.53	27.12	29.58%
YoY %	7.98%	6.09%	42.35%	1.11%	-0.98%	-9.55%	-	-
Horiz. %	147.68%	136.76%	128.91%	90.56%	89.56%	90.45%	100.00%	-
EY	2.50	2.70	2.86	4.07	4.12	4.08	3.69	-22.80%
YoY %	-7.41%	-5.59%	-29.73%	-1.21%	0.98%	10.57%	-	-
Horiz. %	67.75%	73.17%	77.51%	110.30%	111.65%	110.57%	100.00%	-
DY	2.47	2.60	2.71	3.72	3.76	3.80	3.46	-20.07%
YoY %	-5.00%	-4.06%	-27.15%	-1.06%	-1.05%	9.83%	-	-
Horiz. %	71.39%	75.14%	78.32%	107.51%	108.67%	109.83%	100.00%	-
P/NAPS	4.47	4.26	4.35	3.31	3.55	3.71	4.23	3.73%
YoY %	4.93%	-2.07%	31.42%	-6.76%	-4.31%	-12.29%	-	-
Horiz. %	105.67%	100.71%	102.84%	78.25%	83.92%	87.71%	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