[INARI] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

13-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- -5.18%

YoY- 25.85%

Quarter Report

Inari Financial Result Q3 FY2022.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 - 3,705,170
RPS	37.44	42.99	37.87	29.25	31.30	38.13	29.47	4.06%
YoY %	-12.91%	13.52%	29.47%	-6.55%	-17.91%	29.39%	-	-
Horiz. %	127.04%	145.88%	128.50%	99.25%	106.21%	129.39%	100.00%	-
EPS	9.13	10.81	8.59	4.27	5.44	6.82	5.76	7.97%
YoY %	-15.54%	25.84%	101.17%	-21.51%	-20.23%	18.40%	-	-
Horiz. %	158.51%	187.67%	149.13%	74.13%	94.44%	118.40%	100.00%	-
DPS	8.21	10.25	10.00	3.79	4.65	4.76	4.81	9.31%
YoY %	-19.90%	2.50%	163.85%	-18.49%	-2.31%	-1.04%	-	-
Horiz. %	170.69%	213.10%	207.90%	78.79%	96.67%	98.96%	100.00%	-
NAPS	0.679	0.6583	0.3688	0.3169	0.2948	0.2732	0.2193	20.71%
YoY %	3.14%	78.50%	16.38%	7.50%	7.91%	24.58%	-	-
Horiz. %	309.62%	300.18%	168.17%	144.51%	134.43%	124.58%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 15:05:00

EMA 5

5 Mins

SELL

2024-04-26 15:05:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 15:00:00

EMA 5

10 Mins

SELL

2024-04-26 15:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-26 12:20:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

MYEG

MY E.G. SERVICES BHD

359

HLIND

HONG LEONG INDUSTRIES BHD

352

PTRANS

PERAK TRANSIT BERHAD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

DNEX

DAGANG NEXCHANGE BERHAD

245

SAPNRG

SAPURA ENERGY BERHAD

226

MAYBANK

MALAYAN BANKING BHD

218

YTL

YTL CORPORATION BHD

214

Daily Stocks

MYEG

0.915

+0.105

321,741,700

HSI-CVZ

0.175

+0.04

259,341,900

BSLCORP

0.03

0.00

192,716,900

HSI-HUS

0.095

-0.03

69,585,900

HSI-HSZ

0.205

-0.075

55,681,000

BPURI

0.075

0.00

53,564,600

CAPITALA

0.74

+0.04

52,650,600

HONGSENG

0.01

0.00

46,540,000

DATAPRP

0.145

+0.02

45,924,200

ATAIMS

0.32

+0.035

41,436,300

More active Stocks

DLADY

34.42

+0.98

79,300

QUALITY

1.19

+0.295

21,000

YTL

2.99

+0.22

38,644,900

YTLPOWR

4.33

+0.21

37,890,200

NESTLE

127.20

+0.20

97,600

NVIDIA-C1

4.29

+0.20

7,200

EUPE

1.62

+0.18

7,361,800

HUMEIND

2.73

+0.17

611,500

CHINTEK

7.67

+0.17

32,800

AJI

19.38

+0.16

10,400

More gainer Stocks

MPI

29.38

-0.56

55,600

UTDPLT

24.90

-0.38

479,900

HEIM

23.12

-0.24

39,300

VITROX

7.40

-0.22

3,923,500

HLBANK

19.30

-0.16

361,300

LPI

11.80

-0.16

172,300

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,069,800

HSI-HS5

0.505

-0.12

420,000

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More