[INARI] YoY Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -73.73%
YoY- -20.02%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 388,010 383,932 377,000 431,123 347,621 316,607 325,721 2.95%
PBT 23,897 89,717 121,057 118,322 77,414 54,889 64,898 -15.32%
Tax -1,857 -4,388 -14,678 -11,429 -7,349 -7,145 -4,780 -14.56%
NP 22,040 85,329 106,379 106,893 70,065 47,744 60,118 -15.38%
-
NP to SH 24,120 84,978 106,252 106,927 70,070 47,730 60,155 -14.11%
-
Tax Rate 7.77% 4.89% 12.12% 9.66% 9.49% 13.02% 7.37% -
Total Cost 365,970 298,603 270,621 324,230 277,556 268,863 265,603 5.48%
-
Net Worth 2,699,555 2,634,369 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 16.26%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 37,687 82,207 96,472 100,341 65,252 41,320 50,418 -4.73%
Div Payout % 156.25% 96.74% 90.80% 93.84% 93.12% 86.57% 83.81% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,699,555 2,634,369 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 16.26%
NOSH 3,768,750 3,743,747 3,713,129 3,684,841 3,271,213 3,179,132 3,163,302 2.95%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.68% 22.23% 28.22% 24.79% 20.16% 15.08% 18.46% -
ROE 0.89% 3.23% 4.12% 4.53% 5.59% 4.19% 5.51% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.30 10.27 10.16 12.03 10.65 9.96 10.34 -0.06%
EPS 0.64 2.27 2.86 2.98 2.15 1.50 1.91 -16.64%
DPS 1.00 2.20 2.60 2.80 2.00 1.30 1.60 -7.52%
NAPS 0.7163 0.705 0.6957 0.6589 0.3844 0.3587 0.3466 12.84%
Adjusted Per Share Value based on latest NOSH - 3,743,747
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.24 10.13 9.95 11.38 9.18 8.36 8.60 2.94%
EPS 0.64 2.24 2.80 2.82 1.85 1.26 1.59 -14.06%
DPS 0.99 2.17 2.55 2.65 1.72 1.09 1.33 -4.79%
NAPS 0.7125 0.6953 0.6814 0.6232 0.331 0.3009 0.2883 16.25%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.90 2.90 2.52 3.69 2.28 1.82 2.28 -
P/RPS 28.17 28.22 24.80 30.67 21.40 18.27 22.06 4.15%
P/EPS 453.13 127.52 88.00 123.67 106.16 121.20 119.43 24.86%
EY 0.22 0.78 1.14 0.81 0.94 0.83 0.84 -19.99%
DY 0.34 0.76 1.03 0.76 0.88 0.71 0.70 -11.32%
P/NAPS 4.05 4.11 3.62 5.60 5.93 5.07 6.58 -7.76%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 22/11/23 17/11/22 12/11/21 24/11/20 26/11/19 26/11/18 -
Price 2.97 3.00 2.58 4.00 2.47 1.95 1.71 -
P/RPS 28.85 29.20 25.39 33.25 23.18 19.58 16.54 9.70%
P/EPS 464.06 131.92 90.10 134.06 115.01 129.86 89.58 31.50%
EY 0.22 0.76 1.11 0.75 0.87 0.77 1.12 -23.73%
DY 0.34 0.73 1.01 0.70 0.81 0.67 0.94 -15.57%
P/NAPS 4.15 4.26 3.71 6.07 6.43 5.44 4.93 -2.82%

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