[INARI] YoY Cumulative 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- 100.35%
YoY- 33.75%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 798,008 779,456 851,380 724,451 582,044 625,868 749,053 1.06%
PBT 180,047 221,270 235,046 172,127 97,541 124,374 151,571 2.90%
Tax -8,118 -21,742 -20,102 -11,977 -12,301 -9,101 -13,808 -8.46%
NP 171,929 199,528 214,944 160,150 85,240 115,273 137,763 3.75%
-
NP to SH 171,787 199,861 214,226 160,167 85,215 115,241 136,989 3.84%
-
Tax Rate 4.51% 9.83% 8.55% 6.96% 12.61% 7.32% 9.11% -
Total Cost 626,079 579,928 636,436 564,301 496,804 510,595 611,290 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 164,782 179,174 206,777 148,178 73,334 98,825 97,614 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 6.49% 7.76% 8.67% 12.19% 7.44% 10.33% 14.00% -
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 21.31 20.88 23.06 22.00 18.25 19.63 36.83 -8.71%
EPS 4.59 5.37 5.89 4.89 2.68 3.65 6.78 -6.29%
DPS 4.40 4.80 5.60 4.50 2.30 3.10 4.80 -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 21.06 20.57 22.47 19.12 15.36 16.52 19.77 1.05%
EPS 4.53 5.28 5.65 4.23 2.25 3.04 3.62 3.80%
DPS 4.35 4.73 5.46 3.91 1.94 2.61 2.58 9.09%
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 14.13 12.50 17.35 12.55 9.31 7.64 9.23 7.35%
P/EPS 65.62 48.75 68.95 56.74 63.61 41.49 50.47 4.47%
EY 1.52 2.05 1.45 1.76 1.57 2.41 1.98 -4.30%
DY 1.46 1.84 1.40 1.63 1.35 2.07 1.41 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 14.83 11.73 13.88 14.91 8.98 8.20 9.37 7.94%
P/EPS 68.89 45.76 55.16 67.43 61.36 44.54 51.22 5.06%
EY 1.45 2.19 1.81 1.48 1.63 2.25 1.95 -4.81%
DY 1.39 1.96 1.75 1.37 1.40 1.93 1.39 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