[INARI] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.17%
YoY- 33.75%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,596,016 1,558,912 1,702,760 1,448,902 1,164,088 1,251,736 1,498,106 1.06%
PBT 360,094 442,540 470,092 344,254 195,082 248,748 303,142 2.90%
Tax -16,236 -43,484 -40,204 -23,954 -24,602 -18,202 -27,616 -8.46%
NP 343,858 399,056 429,888 320,300 170,480 230,546 275,526 3.75%
-
NP to SH 343,574 399,722 428,452 320,334 170,430 230,482 273,978 3.84%
-
Tax Rate 4.51% 9.83% 8.55% 6.96% 12.61% 7.32% 9.11% -
Total Cost 1,252,158 1,159,856 1,272,872 1,128,602 993,608 1,021,190 1,222,580 0.39%
-
Net Worth 2,645,888 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 18.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 329,565 358,349 413,555 296,357 146,668 197,651 195,228 9.11%
Div Payout % 95.92% 89.65% 96.52% 92.52% 86.06% 85.76% 71.26% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,645,888 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 18.02%
NOSH 3,747,167 3,731,076 3,702,338 3,300,592 3,203,557 3,166,687 2,051,760 10.55%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 21.54% 25.60% 25.25% 22.11% 14.64% 18.42% 18.39% -
ROE 12.99% 15.52% 17.33% 24.38% 14.89% 20.66% 28.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.62 41.76 46.11 44.00 36.51 39.26 73.67 -8.71%
EPS 9.18 10.74 11.78 9.78 5.36 7.30 13.56 -6.29%
DPS 8.80 9.60 11.20 9.00 4.60 6.20 9.60 -1.43%
NAPS 0.7065 0.6901 0.6694 0.399 0.359 0.35 0.4812 6.60%
Adjusted Per Share Value based on latest NOSH - 3,702,338
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.13 41.15 44.95 38.25 30.73 33.04 39.54 1.06%
EPS 9.07 10.55 11.31 8.46 4.50 6.08 7.23 3.84%
DPS 8.70 9.46 10.92 7.82 3.87 5.22 5.15 9.12%
NAPS 0.6984 0.68 0.6525 0.3468 0.3021 0.2945 0.2583 18.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.01 2.61 4.00 2.76 1.70 1.50 3.40 -
P/RPS 7.06 6.25 8.67 6.27 4.66 3.82 4.62 7.31%
P/EPS 32.81 24.37 34.47 28.37 31.80 20.75 25.24 4.46%
EY 3.05 4.10 2.90 3.52 3.14 4.82 3.96 -4.25%
DY 2.92 3.68 2.80 3.26 2.71 4.13 2.82 0.58%
P/NAPS 4.26 3.78 5.98 6.92 4.74 4.29 7.07 -8.09%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 18/02/22 24/02/21 25/02/20 21/02/19 27/02/18 -
Price 3.16 2.45 3.20 3.28 1.64 1.61 3.45 -
P/RPS 7.41 5.87 6.94 7.45 4.49 4.10 4.68 7.95%
P/EPS 34.45 22.88 27.58 33.72 30.68 22.27 25.61 5.06%
EY 2.90 4.37 3.63 2.97 3.26 4.49 3.91 -4.85%
DY 2.78 3.92 3.50 2.74 2.80 3.85 2.78 0.00%
P/NAPS 4.47 3.55 4.78 8.22 4.57 4.60 7.17 -7.56%

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