[INARI] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -67.64%
YoY- 52.6%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 383,932 377,000 431,123 347,621 316,607 325,721 373,089 0.47%
PBT 89,717 121,057 118,322 77,414 54,889 64,898 73,668 3.33%
Tax -4,388 -14,678 -11,429 -7,349 -7,145 -4,780 -4,973 -2.06%
NP 85,329 106,379 106,893 70,065 47,744 60,118 68,695 3.67%
-
NP to SH 84,978 106,252 106,927 70,070 47,730 60,155 68,376 3.68%
-
Tax Rate 4.89% 12.12% 9.66% 9.49% 13.02% 7.37% 6.75% -
Total Cost 298,603 270,621 324,230 277,556 268,863 265,603 304,394 -0.31%
-
Net Worth 2,634,369 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 19.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 82,207 96,472 100,341 65,252 41,320 50,418 46,118 10.10%
Div Payout % 96.74% 90.80% 93.84% 93.12% 86.57% 83.81% 67.45% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,634,369 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 19.41%
NOSH 3,743,747 3,713,129 3,684,841 3,271,213 3,179,132 3,163,302 2,005,161 10.96%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 22.23% 28.22% 24.79% 20.16% 15.08% 18.46% 18.41% -
ROE 3.23% 4.12% 4.53% 5.59% 4.19% 5.51% 7.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.27 10.16 12.03 10.65 9.96 10.34 18.61 -9.42%
EPS 2.27 2.86 2.98 2.15 1.50 1.91 3.41 -6.55%
DPS 2.20 2.60 2.80 2.00 1.30 1.60 2.30 -0.73%
NAPS 0.705 0.6957 0.6589 0.3844 0.3587 0.3466 0.4528 7.65%
Adjusted Per Share Value based on latest NOSH - 3,684,841
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.13 9.95 11.38 9.18 8.36 8.60 9.85 0.46%
EPS 2.24 2.80 2.82 1.85 1.26 1.59 1.80 3.71%
DPS 2.17 2.55 2.65 1.72 1.09 1.33 1.22 10.06%
NAPS 0.6954 0.6814 0.6233 0.3311 0.301 0.2883 0.2397 19.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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 28.22 24.80 30.67 21.40 18.27 22.06 13.65 12.86%
P/EPS 127.52 88.00 123.67 106.16 121.20 119.43 74.49 9.36%
EY 0.78 1.14 0.81 0.94 0.83 0.84 1.34 -8.62%
DY 0.76 1.03 0.76 0.88 0.71 0.70 0.91 -2.95%
P/NAPS 4.11 3.62 5.60 5.93 5.07 6.58 5.61 -5.05%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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 29.20 25.39 33.25 23.18 19.58 16.54 15.21 11.47%
P/EPS 131.92 90.10 134.06 115.01 129.86 89.58 82.99 8.02%
EY 0.76 1.11 0.75 0.87 0.77 1.12 1.20 -7.32%
DY 0.73 1.01 0.70 0.81 0.67 0.94 0.81 -1.71%
P/NAPS 4.26 3.71 6.07 6.43 5.44 4.93 6.25 -6.18%

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