[INARI] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- -5.9%

YoY- -21.61%

Quarter Report

Inari Financial Result Q3 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,407,001	1,615,629	1,423,178	1,099,480	1,176,253	1,433,173	1,107,548	4.06%
YoY %	-12.91%	13.52%	29.44%	-6.53%	-17.93%	29.40%	-	-
Horiz. %	127.04%	145.87%	128.50%	99.27%	106.20%	129.40%	100.00%	-
PBT	377,552	450,832	345,138	184,397	222,592	285,409	224,806	9.02%
YoY %	-16.25%	30.62%	87.17%	-17.16%	-22.01%	26.96%	-	-
Horiz. %	167.95%	200.54%	153.53%	82.02%	99.02%	126.96%	100.00%	-
Tax	-35,168	-43,861	-22,416	-24,000	-17,232	-27,718	-7,916	28.20%
YoY %	19.82%	-95.67%	6.60%	-39.28%	37.83%	-250.15%	-	-
Horiz. %	444.26%	554.08%	283.17%	303.18%	217.69%	350.15%	100.00%	-
NP	342,384	406,970	322,722	160,397	205,360	257,690	216,890	7.90%
YoY %	-15.87%	26.11%	101.20%	-21.89%	-20.31%	18.81%	-	-
Horiz. %	157.86%	187.64%	148.80%	73.95%	94.68%	118.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	342,964	406,268	322,817	160,369	204,572	256,217	216,305	7.98%
YoY %	-15.58%	25.85%	101.30%	-21.61%	-20.16%	18.45%	-	-
Horiz. %	158.56%	187.82%	149.24%	74.14%	94.58%	118.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.31%	9.73%	6.49%	13.02%	7.74%	9.71%	3.52%	-
YoY %	-4.32%	49.92%	-50.15%	68.22%	-20.29%	175.85%	-	-
Horiz. %	264.49%	276.42%	184.38%	369.89%	219.89%	275.85%	100.00%	-
Total Cost	1,064,617	1,208,658	1,100,456	939,082	970,893	1,175,482	890,657	3.01%
YoY %	-11.92%	9.83%	17.18%	-3.28%	-17.40%	31.98%	-	-
Horiz. %	119.53%	135.70%	123.56%	105.44%	109.01%	131.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,551,805	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	824,131	20.71%
YoY %	3.14%	78.53%	16.37%	7.50%	7.89%	24.60%	-	-
Horiz. %	309.64%	300.21%	168.16%	144.51%	134.43%	124.60%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	308,585	385,256	375,939	142,477	174,582	178,756	180,900	9.30%
YoY %	-19.90%	2.48%	163.86%	-18.39%	-2.34%	-1.19%	-	-
Horiz. %	170.58%	212.97%	207.82%	78.76%	96.51%	98.81%	100.00%	-
Div Payout %	89.98%	94.83%	116.46%	88.84%	85.34%	69.77%	83.63%	-
YoY %	-5.11%	-18.57%	31.09%	4.10%	22.32%	-16.57%	-	-
Horiz. %	107.59%	113.39%	139.26%	106.23%	102.04%	83.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	2,551,805	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	824,131	20.71%
YoY %	3.14%	78.53%	16.37%	7.50%	7.89%	24.60%	-	-
Horiz. %	309.64%	300.21%	168.16%	144.51%	134.43%	124.60%	100.00%	-
NOSH	3,732,934	3,705,170	3,338,921	3,239,284	3,171,129	2,076,018	1,938,219	11.53%
YoY %	0.75%	10.97%	3.08%	2.15%	52.75%	7.11%	-	-
Horiz. %	192.60%	191.16%	172.27%	167.13%	163.61%	107.11%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	24.33%	25.19%	22.68%	14.59%	17.46%	17.98%	19.58%	-
YoY %	-3.41%	11.07%	55.45%	-16.44%	-2.89%	-8.17%	-	-
Horiz. %	124.26%	128.65%	115.83%	74.51%	89.17%	91.83%	100.00%	-
ROE	13.44%	16.42%	23.29%	13.47%	18.47%	24.95%	26.25%	-
YoY %	-18.15%	-29.50%	72.90%	-27.07%	-25.97%	-4.95%	-	-
Horiz. %	51.20%	62.55%	88.72%	51.31%	70.36%	95.05%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	37.69	43.61	42.90	33.95	36.83	68.42	57.14	-6.69%
YoY %	-13.57%	1.66%	26.36%	-7.82%	-46.17%	19.74%	-	-
Horiz. %	65.96%	76.32%	75.08%	59.42%	64.46%	119.74%	100.00%	-
EPS	9.20	11.11	9.81	5.03	6.47	12.60	11.16	-3.16%
YoY %	-17.19%	13.25%	95.03%	-22.26%	-48.65%	12.90%	-	-
Horiz. %	82.44%	99.55%	87.90%	45.07%	57.97%	112.90%	100.00%	-
DPS	8.27	10.40	11.33	4.40	5.47	8.53	9.33	-1.98%
YoY %	-20.48%	-8.21%	157.50%	-19.56%	-35.87%	-8.57%	-	-
Horiz. %	88.64%	111.47%	121.44%	47.16%	58.63%	91.43%	100.00%	-
NAPS	0.6836	0.6679	0.4178	0.3678	0.3469	0.4902	0.4252	8.23%
YoY %	2.35%	59.86%	13.59%	6.02%	-29.23%	15.29%	-	-
Horiz. %	160.77%	157.08%	98.26%	86.50%	81.59%	115.29%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,239,284
RPS	37.14	42.64	37.56	29.02	31.05	37.83	29.23	4.07%
YoY %	-12.90%	13.53%	29.43%	-6.54%	-17.92%	29.42%	-	-
Horiz. %	127.06%	145.88%	128.50%	99.28%	106.23%	129.42%	100.00%	-
EPS	9.05	10.72	8.52	4.23	5.40	6.76	5.71	7.97%
YoY %	-15.58%	25.82%	101.42%	-21.67%	-20.12%	18.39%	-	-
Horiz. %	158.49%	187.74%	149.21%	74.08%	94.57%	118.39%	100.00%	-
DPS	8.15	10.17	9.92	3.76	4.61	4.72	4.77	9.33%
YoY %	-19.86%	2.52%	163.83%	-18.44%	-2.33%	-1.05%	-	-
Horiz. %	170.86%	213.21%	207.97%	78.83%	96.65%	98.95%	100.00%	-
NAPS	0.6735	0.6531	0.3658	0.3144	0.2924	0.271	0.2175	20.71%
YoY %	3.12%	78.54%	16.35%	7.52%	7.90%	24.60%	-	-
Horiz. %	309.66%	300.28%	168.18%	144.55%	134.44%	124.60%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.46	3.07	3.28	1.24	1.57	2.75	2.04	-
P/RPS	6.53	7.04	7.64	3.65	4.26	4.02	3.57	10.58%
YoY %	-7.24%	-7.85%	109.32%	-14.32%	5.97%	12.61%	-	-
Horiz. %	182.91%	197.20%	214.01%	102.24%	119.33%	112.61%	100.00%	-
P/EPS	26.78	27.99	33.70	25.04	24.51	22.48	18.28	6.56%
YoY %	-4.32%	-16.94%	34.58%	2.16%	9.03%	22.98%	-	-
Horiz. %	146.50%	153.12%	184.35%	136.98%	134.08%	122.98%	100.00%	-
EY	3.73	3.57	2.97	3.99	4.08	4.45	5.47	-6.17%
YoY %	4.48%	20.20%	-25.56%	-2.21%	-8.31%	-18.65%	-	-
Horiz. %	68.19%	65.27%	54.30%	72.94%	74.59%	81.35%	100.00%	-
DY	3.36	3.39	3.46	3.55	3.48	3.10	4.58	-5.02%
YoY %	-0.88%	-2.02%	-2.54%	2.01%	12.26%	-32.31%	-	-
Horiz. %	73.36%	74.02%	75.55%	77.51%	75.98%	67.69%	100.00%	-
P/NAPS	3.60	4.60	7.85	3.37	4.53	5.61	4.80	-4.67%
YoY %	-21.74%	-41.40%	132.94%	-25.61%	-19.25%	16.88%	-	-
Horiz. %	75.00%	95.83%	163.54%	70.21%	94.38%	116.88%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	13/05/22	21/05/21	21/05/20	23/05/19	22/05/18	16/05/17	-
Price	2.26	2.56	3.00	1.44	1.32	2.16	2.18	-
P/RPS	6.00	5.87	6.99	4.24	3.58	3.16	3.82	7.81%
YoY %	2.21%	-16.02%	64.86%	18.44%	13.29%	-17.28%	-	-
Horiz. %	157.07%	153.66%	182.98%	110.99%	93.72%	82.72%	100.00%	-
P/EPS	24.60	23.34	30.83	29.08	20.61	17.66	19.53	3.91%
YoY %	5.40%	-24.29%	6.02%	41.10%	16.70%	-9.58%	-	-
Horiz. %	125.96%	119.51%	157.86%	148.90%	105.53%	90.42%	100.00%	-
EY	4.07	4.28	3.24	3.44	4.85	5.66	5.12	-3.75%
YoY %	-4.91%	32.10%	-5.81%	-29.07%	-14.31%	10.55%	-	-
Horiz. %	79.49%	83.59%	63.28%	67.19%	94.73%	110.55%	100.00%	-
DY	3.66	4.06	3.78	3.06	4.14	3.95	4.28	-2.57%
YoY %	-9.85%	7.41%	23.53%	-26.09%	4.81%	-7.71%	-	-
Horiz. %	85.51%	94.86%	88.32%	71.50%	96.73%	92.29%	100.00%	-
P/NAPS	3.31	3.83	7.18	3.92	3.81	4.41	5.13	-7.03%
YoY %	-13.58%	-46.66%	83.16%	2.89%	-13.61%	-14.04%	-	-
Horiz. %	64.52%	74.66%	139.96%	76.41%	74.27%	85.96%	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