[INARI] YoY Annualized Quarter 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- 79.96%

YoY- 46.8%

Quarter Report

Inari Financial Result Q1 FY 2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	1,535,728	1,508,000	1,724,492	1,390,484	1,266,428	1,302,884	1,492,356	0.47%
YoY %	1.84%	-12.55%	24.02%	9.80%	-2.80%	-12.70%	-	-
Horiz. %	102.91%	101.05%	115.56%	93.17%	84.86%	87.30%	100.00%	-
PBT	358,868	484,228	473,288	309,656	219,556	259,592	294,672	3.33%
YoY %	-25.89%	2.31%	52.84%	41.04%	-15.42%	-11.90%	-	-
Horiz. %	121.79%	164.33%	160.62%	105.08%	74.51%	88.10%	100.00%	-
Tax	-17,552	-58,712	-45,716	-29,396	-28,580	-19,120	-19,892	-2.06%
YoY %	70.10%	-28.43%	-55.52%	-2.86%	-49.48%	3.88%	-	-
Horiz. %	88.24%	295.15%	229.82%	147.78%	143.68%	96.12%	100.00%	-
NP	341,316	425,516	427,572	280,260	190,976	240,472	274,780	3.67%
YoY %	-19.79%	-0.48%	52.56%	46.75%	-20.58%	-12.49%	-	-
Horiz. %	124.21%	154.86%	155.61%	101.99%	69.50%	87.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	339,912	425,008	427,708	280,280	190,920	240,620	273,504	3.68%
YoY %	-20.02%	-0.63%	52.60%	46.80%	-20.65%	-12.02%	-	-
Horiz. %	124.28%	155.39%	156.38%	102.48%	69.81%	87.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.89%	12.12%	9.66%	9.49%	13.02%	7.37%	6.75%	-
YoY %	-59.65%	25.47%	1.79%	-27.11%	76.66%	9.19%	-	-
Horiz. %	72.44%	179.56%	143.11%	140.59%	192.89%	109.19%	100.00%	-
Total Cost	1,194,412	1,082,484	1,296,920	1,110,224	1,075,452	1,062,412	1,217,576	-0.31%
YoY %	10.34%	-16.53%	16.82%	3.23%	1.23%	-12.74%	-	-
Horiz. %	98.10%	88.90%	106.52%	91.18%	88.33%	87.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,634,369	2,581,379	2,361,245	1,254,151	1,140,138	1,092,184	907,937	19.41%
YoY %	2.05%	9.32%	88.27%	10.00%	4.39%	20.29%	-	-
Horiz. %	290.15%	284.31%	260.07%	138.13%	125.57%	120.29%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	328,829	385,889	401,365	261,009	165,283	201,672	184,474	10.10%
YoY %	-14.79%	-3.86%	53.77%	57.92%	-18.04%	9.32%	-	-
Horiz. %	178.25%	209.18%	217.57%	141.49%	89.60%	109.32%	100.00%	-
Div Payout %	96.74%	90.80%	93.84%	93.12%	86.57%	83.81%	67.45%	-
YoY %	6.54%	-3.24%	0.77%	7.57%	3.29%	24.26%	-	-
Horiz. %	143.42%	134.62%	139.13%	138.06%	128.35%	124.26%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	2,634,369	2,581,379	2,361,245	1,254,151	1,140,138	1,092,184	907,937	19.41%
YoY %	2.05%	9.32%	88.27%	10.00%	4.39%	20.29%	-	-
Horiz. %	290.15%	284.31%	260.07%	138.13%	125.57%	120.29%	100.00%	-
NOSH	3,743,747	3,713,129	3,684,841	3,271,213	3,179,132	3,163,302	2,005,161	10.96%
YoY %	0.82%	0.77%	12.64%	2.90%	0.50%	57.76%	-	-
Horiz. %	186.71%	185.18%	183.77%	163.14%	158.55%	157.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	22.23%	28.22%	24.79%	20.16%	15.08%	18.46%	18.41%	-
YoY %	-21.23%	13.84%	22.97%	33.69%	-18.31%	0.27%	-	-
Horiz. %	120.75%	153.29%	134.66%	109.51%	81.91%	100.27%	100.00%	-
ROE	12.90%	16.46%	18.11%	22.35%	16.75%	22.03%	30.12%	-
YoY %	-21.63%	-9.11%	-18.97%	33.43%	-23.97%	-26.86%	-	-
Horiz. %	42.83%	54.65%	60.13%	74.20%	55.61%	73.14%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	41.10	40.64	48.12	42.62	39.84	41.35	74.43	-9.41%
YoY %	1.13%	-15.54%	12.90%	6.98%	-3.65%	-44.44%	-	-
Horiz. %	55.22%	54.60%	64.65%	57.26%	53.53%	55.56%	100.00%	-
EPS	9.08	11.44	11.92	8.60	6.00	7.64	13.64	-6.55%
YoY %	-20.63%	-4.03%	38.60%	43.33%	-21.47%	-43.99%	-	-
Horiz. %	66.57%	83.87%	87.39%	63.05%	43.99%	56.01%	100.00%	-
DPS	8.80	10.40	11.20	8.00	5.20	6.40	9.20	-0.73%
YoY %	-15.38%	-7.14%	40.00%	53.85%	-18.75%	-30.43%	-	-
Horiz. %	95.65%	113.04%	121.74%	86.96%	56.52%	69.57%	100.00%	-
NAPS	0.705	0.6957	0.6589	0.3844	0.3587	0.3466	0.4528	7.65%
YoY %	1.34%	5.59%	71.41%	7.16%	3.49%	-23.45%	-	-
Horiz. %	155.70%	153.64%	145.52%	84.89%	79.22%	76.55%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,271,213
RPS	40.54	39.80	45.52	36.70	33.43	34.39	39.39	0.48%
YoY %	1.86%	-12.57%	24.03%	9.78%	-2.79%	-12.69%	-	-
Horiz. %	102.92%	101.04%	115.56%	93.17%	84.87%	87.31%	100.00%	-
EPS	8.97	11.22	11.29	7.40	5.04	6.35	7.22	3.68%
YoY %	-20.05%	-0.62%	52.57%	46.83%	-20.63%	-12.05%	-	-
Horiz. %	124.24%	155.40%	156.37%	102.49%	69.81%	87.95%	100.00%	-
DPS	8.68	10.19	10.59	6.89	4.36	5.32	4.87	10.10%
YoY %	-14.82%	-3.78%	53.70%	58.03%	-18.05%	9.24%	-	-
Horiz. %	178.23%	209.24%	217.45%	141.48%	89.53%	109.24%	100.00%	-
NAPS	0.6953	0.6814	0.6232	0.331	0.3009	0.2883	0.2396	19.42%
YoY %	2.04%	9.34%	88.28%	10.00%	4.37%	20.33%	-	-
Horiz. %	290.19%	284.39%	260.10%	138.15%	125.58%	120.33%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	2.90	2.52	3.69	2.28	1.82	2.28	2.54	-
P/RPS	7.06	6.20	7.67	5.35	4.57	5.51	3.41	12.88%
YoY %	13.87%	-19.17%	43.36%	17.07%	-17.06%	61.58%	-	-
Horiz. %	207.04%	181.82%	224.93%	156.89%	134.02%	161.58%	100.00%	-
P/EPS	31.88	22.00	30.92	26.54	30.30	29.86	18.62	9.37%
YoY %	44.91%	-28.85%	16.50%	-12.41%	1.47%	60.37%	-	-
Horiz. %	171.21%	118.15%	166.06%	142.53%	162.73%	160.37%	100.00%	-
EY	3.14	4.55	3.23	3.77	3.30	3.35	5.37	-8.55%
YoY %	-30.99%	40.87%	-14.32%	14.24%	-1.49%	-37.62%	-	-
Horiz. %	58.47%	84.73%	60.15%	70.20%	61.45%	62.38%	100.00%	-
DY	3.03	4.13	3.04	3.51	2.86	2.81	3.62	-2.92%
YoY %	-26.63%	35.86%	-13.39%	22.73%	1.78%	-22.38%	-	-
Horiz. %	83.70%	114.09%	83.98%	96.96%	79.01%	77.62%	100.00%	-
P/NAPS	4.11	3.62	5.60	5.93	5.07	6.58	5.61	-5.05%
YoY %	13.54%	-35.36%	-5.56%	16.96%	-22.95%	17.29%	-	-
Horiz. %	73.26%	64.53%	99.82%	105.70%	90.37%	117.29%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	17/11/22	12/11/21	24/11/20	26/11/19	26/11/18	21/11/17	-
Price	3.00	2.58	4.00	2.47	1.95	1.71	2.83	-
P/RPS	7.30	6.35	8.31	5.80	4.89	4.14	3.80	11.48%
YoY %	14.96%	-23.59%	43.28%	18.61%	18.12%	8.95%	-	-
Horiz. %	192.11%	167.11%	218.68%	152.63%	128.68%	108.95%	100.00%	-
P/EPS	32.98	22.52	33.51	28.75	32.46	22.39	20.75	8.02%
YoY %	46.45%	-32.80%	16.56%	-11.43%	44.98%	7.90%	-	-
Horiz. %	158.94%	108.53%	161.49%	138.55%	156.43%	107.90%	100.00%	-
EY	3.03	4.44	2.98	3.48	3.08	4.47	4.82	-7.44%
YoY %	-31.76%	48.99%	-14.37%	12.99%	-31.10%	-7.26%	-	-
Horiz. %	62.86%	92.12%	61.83%	72.20%	63.90%	92.74%	100.00%	-
DY	2.93	4.03	2.80	3.24	2.67	3.74	3.25	-1.71%
YoY %	-27.30%	43.93%	-13.58%	21.35%	-28.61%	15.08%	-	-
Horiz. %	90.15%	124.00%	86.15%	99.69%	82.15%	115.08%	100.00%	-
P/NAPS	4.26	3.71	6.07	6.43	5.44	4.93	6.25	-6.18%
YoY %	14.82%	-38.88%	-5.60%	18.20%	10.34%	-21.12%	-	-
Horiz. %	68.16%	59.36%	97.12%	102.88%	87.04%	78.88%	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