[INARI] YoY Cumulative Quarter Result on 31-Mar-2024 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
23-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024 [#3]
Profit Trend
QoQ- 42.92%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,145,637 1,055,251 1,211,722 1,067,384 824,610 882,190 1,074,880 1.06%
PBT 256,830 283,164 338,124 258,854 138,298 166,944 214,057 3.07%
Tax -11,026 -26,376 -32,896 -16,812 -18,000 -12,924 -20,789 -10.02%
NP 245,804 256,788 305,228 242,042 120,298 154,020 193,268 4.08%
-
NP to SH 245,511 257,223 304,701 242,113 120,277 153,429 192,163 4.16%
-
Tax Rate 4.29% 9.31% 9.73% 6.49% 13.02% 7.74% 9.71% -
Total Cost 899,833 798,463 906,494 825,342 704,312 728,170 881,612 0.34%
-
Net Worth 2,761,852 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 17.90%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 236,312 231,439 288,942 281,954 106,857 130,936 134,067 9.89%
Div Payout % 96.25% 89.98% 94.83% 116.46% 88.84% 85.34% 69.77% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,761,852 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 17.90%
NOSH 3,758,342 3,732,934 3,705,170 3,338,921 3,239,284 3,171,129 2,076,018 10.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.46% 24.33% 25.19% 22.68% 14.59% 17.46% 17.98% -
ROE 8.89% 10.08% 12.32% 17.47% 10.10% 13.85% 18.71% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 30.54 28.27 32.71 32.18 25.47 27.62 51.31 -8.27%
EPS 6.56 6.90 8.33 7.36 3.77 4.85 9.45 -5.89%
DPS 6.30 6.20 7.80 8.50 3.30 4.10 6.40 -0.26%
NAPS 0.7363 0.6836 0.6679 0.4178 0.3678 0.3469 0.4902 7.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 30.41 28.01 32.16 28.33 21.89 23.41 28.53 1.06%
EPS 6.52 6.83 8.09 6.43 3.19 4.07 5.10 4.17%
DPS 6.27 6.14 7.67 7.48 2.84 3.48 3.56 9.88%
NAPS 0.733 0.6772 0.6566 0.3678 0.3161 0.294 0.2725 17.91%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.23 2.46 3.07 3.28 1.24 1.57 2.75 -
P/RPS 10.58 8.70 9.39 10.19 4.87 5.68 5.36 11.98%
P/EPS 49.35 35.70 37.32 44.94 33.38 32.68 29.98 8.65%
EY 2.03 2.80 2.68 2.23 3.00 3.06 3.34 -7.95%
DY 1.95 2.52 2.54 2.59 2.66 2.61 2.33 -2.92%
P/NAPS 4.39 3.60 4.60 7.85 3.37 4.53 5.61 -4.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 13/05/22 21/05/21 21/05/20 23/05/19 22/05/18 -
Price 3.23 2.26 2.56 3.00 1.44 1.32 2.16 -
P/RPS 10.58 7.99 7.83 9.32 5.65 4.78 4.21 16.58%
P/EPS 49.35 32.80 31.12 41.10 38.77 27.48 23.55 13.10%
EY 2.03 3.05 3.21 2.43 2.58 3.64 4.25 -11.57%
DY 1.95 2.74 3.05 2.83 2.29 3.11 2.96 -6.71%
P/NAPS 4.39 3.31 3.83 7.18 3.92 3.81 4.41 -0.07%

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