[INARI] YoY Cumulative 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- 42.23%
YoY- 25.85%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,055,251 1,211,722 1,067,384 824,610 882,190 1,074,880 830,661 4.06%
PBT 283,164 338,124 258,854 138,298 166,944 214,057 168,605 9.02%
Tax -26,376 -32,896 -16,812 -18,000 -12,924 -20,789 -5,937 28.20%
NP 256,788 305,228 242,042 120,298 154,020 193,268 162,668 7.90%
-
NP to SH 257,223 304,701 242,113 120,277 153,429 192,163 162,229 7.98%
-
Tax Rate 9.31% 9.73% 6.49% 13.02% 7.74% 9.71% 3.52% -
Total Cost 798,463 906,494 825,342 704,312 728,170 881,612 667,993 3.01%
-
Net Worth 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 824,131 20.71%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 231,439 288,942 281,954 106,857 130,936 134,067 135,675 9.30%
Div Payout % 89.98% 94.83% 116.46% 88.84% 85.34% 69.77% 83.63% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 824,131 20.71%
NOSH 3,732,934 3,705,170 3,338,921 3,239,284 3,171,129 2,076,018 1,938,219 11.53%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 24.33% 25.19% 22.68% 14.59% 17.46% 17.98% 19.58% -
ROE 10.08% 12.32% 17.47% 10.10% 13.85% 18.71% 19.68% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.27 32.71 32.18 25.47 27.62 51.31 42.86 -6.69%
EPS 6.90 8.33 7.36 3.77 4.85 9.45 8.37 -3.16%
DPS 6.20 7.80 8.50 3.30 4.10 6.40 7.00 -2.00%
NAPS 0.6836 0.6679 0.4178 0.3678 0.3469 0.4902 0.4252 8.23%
Adjusted Per Share Value based on latest NOSH - 3,705,170
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.08 32.24 28.40 21.94 23.47 28.60 22.10 4.07%
EPS 6.84 8.11 6.44 3.20 4.08 5.11 4.32 7.95%
DPS 6.16 7.69 7.50 2.84 3.48 3.57 3.61 9.31%
NAPS 0.679 0.6583 0.3688 0.3169 0.2948 0.2732 0.2193 20.71%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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 8.70 9.39 10.19 4.87 5.68 5.36 4.76 10.56%
P/EPS 35.70 37.32 44.94 33.38 32.68 29.98 24.37 6.56%
EY 2.80 2.68 2.23 3.00 3.06 3.34 4.10 -6.15%
DY 2.52 2.54 2.59 2.66 2.61 2.33 3.43 -5.00%
P/NAPS 3.60 4.60 7.85 3.37 4.53 5.61 4.80 -4.67%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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 7.99 7.83 9.32 5.65 4.78 4.21 5.09 7.80%
P/EPS 32.80 31.12 41.10 38.77 27.48 23.55 26.05 3.91%
EY 3.05 3.21 2.43 2.58 3.64 4.25 3.84 -3.76%
DY 2.74 3.05 2.83 2.29 3.11 2.96 3.21 -2.60%
P/NAPS 3.31 3.83 7.18 3.92 3.81 4.41 5.13 -7.03%

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