[INARI] YoY Quarter Result on 30-Jun-2020 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- 1.17%

YoY- -7.37%

Quarter Report

Inari Financial Result Q4 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	298,752	336,177	361,320	233,341	270,670	301,162	345,650	-2.39%
YoY %	-11.13%	-6.96%	54.85%	-13.79%	-10.12%	-12.87%	-	-
Horiz. %	86.43%	97.26%	104.53%	67.51%	78.31%	87.13%	100.00%	-
PBT	72,612	107,985	93,395	34,066	49,261	81,401	72,223	0.08%
YoY %	-32.76%	15.62%	174.16%	-30.85%	-39.48%	12.71%	-	-
Horiz. %	100.54%	149.52%	129.31%	47.17%	68.21%	112.71%	100.00%	-
Tax	-4,375	-22,020	-4,722	2,076	-10,934	-14,539	-6,168	-5.56%
YoY %	80.13%	-366.33%	-327.46%	118.99%	24.80%	-135.72%	-	-
Horiz. %	70.93%	357.00%	76.56%	-33.66%	177.27%	235.72%	100.00%	-
NP	68,237	85,965	88,673	36,142	38,327	66,862	66,055	0.54%
YoY %	-20.62%	-3.05%	145.35%	-5.70%	-42.68%	1.22%	-	-
Horiz. %	103.30%	130.14%	134.24%	54.72%	58.02%	101.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,312	86,216	88,360	35,473	38,294	57,103	65,624	0.17%
YoY %	-23.09%	-2.43%	149.09%	-7.37%	-32.94%	-12.98%	-	-
Horiz. %	101.05%	131.38%	134.65%	54.05%	58.35%	87.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.03%	20.39%	5.06%	-6.09%	22.20%	17.86%	8.54%	-
YoY %	-70.43%	302.96%	183.09%	-127.43%	24.30%	109.13%	-	-
Horiz. %	70.61%	238.76%	59.25%	-71.31%	259.95%	209.13%	100.00%	-
Total Cost	230,515	250,212	272,647	197,199	232,343	234,300	279,595	-3.16%
YoY %	-7.87%	-8.23%	38.26%	-15.13%	-0.84%	-16.20%	-	-
Horiz. %	82.45%	89.49%	97.51%	70.53%	83.10%	83.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,602,513	2,504,245	1,371,846	1,202,337	1,128,255	1,073,757	870,558	20.01%
YoY %	3.92%	82.55%	14.10%	6.57%	5.08%	23.34%	-	-
Horiz. %	298.95%	287.66%	157.58%	138.11%	129.60%	123.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	74,656	81,547	83,588	35,677	35,257	63,517	55,512	5.05%
YoY %	-8.45%	-2.44%	134.29%	1.19%	-44.49%	14.42%	-	-
Horiz. %	134.49%	146.90%	150.58%	64.27%	63.51%	114.42%	100.00%	-
Div Payout %	112.58%	94.58%	94.60%	100.58%	92.07%	111.23%	84.59%	-
YoY %	19.03%	-0.02%	-5.95%	9.24%	-17.23%	31.49%	-	-
Horiz. %	133.09%	111.81%	111.83%	118.90%	108.84%	131.49%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	2,602,513	2,504,245	1,371,846	1,202,337	1,128,255	1,073,757	870,558	20.01%
YoY %	3.92%	82.55%	14.10%	6.57%	5.08%	23.34%	-	-
Horiz. %	298.95%	287.66%	157.58%	138.11%	129.60%	123.34%	100.00%	-
NOSH	3,732,934	3,707,354	3,346,436	3,249,764	3,177,150	3,141,043	1,982,598	11.11%
YoY %	0.69%	10.79%	2.97%	2.29%	1.15%	58.43%	-	-
Horiz. %	188.28%	186.99%	168.79%	163.91%	160.25%	158.43%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	22.84%	25.57%	24.54%	15.49%	14.16%	22.20%	19.11%	-
YoY %	-10.68%	4.20%	58.42%	9.39%	-36.22%	16.17%	-	-
Horiz. %	119.52%	133.80%	128.41%	81.06%	74.10%	116.17%	100.00%	-
ROE	2.55%	3.44%	6.44%	2.95%	3.39%	5.32%	7.54%	-
YoY %	-25.87%	-46.58%	118.31%	-12.98%	-36.28%	-29.44%	-	-
Horiz. %	33.82%	45.62%	85.41%	39.12%	44.96%	70.56%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	8.00	9.07	10.81	7.19	8.44	9.48	17.43	-12.16%
YoY %	-11.80%	-16.10%	50.35%	-14.81%	-10.97%	-45.61%	-	-
Horiz. %	45.90%	52.04%	62.02%	41.25%	48.42%	54.39%	100.00%	-
EPS	1.78	2.33	2.64	1.09	1.19	1.80	3.31	-9.81%
YoY %	-23.61%	-11.74%	142.20%	-8.40%	-33.89%	-45.62%	-	-
Horiz. %	53.78%	70.39%	79.76%	32.93%	35.95%	54.38%	100.00%	-
DPS	2.00	2.20	2.50	1.10	1.10	2.00	2.80	-5.45%
YoY %	-9.09%	-12.00%	127.27%	0.00%	-45.00%	-28.57%	-	-
Horiz. %	71.43%	78.57%	89.29%	39.29%	39.29%	71.43%	100.00%	-
NAPS	0.6972	0.6756	0.4103	0.3707	0.352	0.3381	0.4391	8.00%
YoY %	3.20%	64.66%	10.68%	5.31%	4.11%	-23.00%	-	-
Horiz. %	158.78%	153.86%	93.44%	84.42%	80.16%	77.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,249,764
RPS	7.89	8.87	9.54	6.16	7.14	7.95	9.12	-2.38%
YoY %	-11.05%	-7.02%	54.87%	-13.73%	-10.19%	-12.83%	-	-
Horiz. %	86.51%	97.26%	104.61%	67.54%	78.29%	87.17%	100.00%	-
EPS	1.75	2.28	2.33	0.94	1.01	1.51	1.73	0.19%
YoY %	-23.25%	-2.15%	147.87%	-6.93%	-33.11%	-12.72%	-	-
Horiz. %	101.16%	131.79%	134.68%	54.34%	58.38%	87.28%	100.00%	-
DPS	1.97	2.15	2.21	0.94	0.93	1.68	1.47	4.99%
YoY %	-8.37%	-2.71%	135.11%	1.08%	-44.64%	14.29%	-	-
Horiz. %	134.01%	146.26%	150.34%	63.95%	63.27%	114.29%	100.00%	-
NAPS	0.687	0.661	0.3621	0.3174	0.2978	0.2834	0.2298	20.01%
YoY %	3.93%	82.55%	14.08%	6.58%	5.08%	23.32%	-	-
Horiz. %	298.96%	287.64%	157.57%	138.12%	129.59%	123.32%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.74	2.64	3.17	1.69	1.60	2.26	2.11	-
P/RPS	34.24	29.11	29.33	23.49	18.95	23.83	12.10	18.92%
YoY %	17.62%	-0.75%	24.86%	23.96%	-20.48%	96.94%	-	-
Horiz. %	282.98%	240.58%	242.40%	194.13%	156.61%	196.94%	100.00%	-
P/EPS	154.24	113.50	119.95	154.52	133.92	125.69	63.75	15.85%
YoY %	35.89%	-5.38%	-22.37%	15.38%	6.55%	97.16%	-	-
Horiz. %	241.95%	178.04%	188.16%	242.38%	210.07%	197.16%	100.00%	-
EY	0.65	0.88	0.83	0.65	0.75	0.80	1.57	-13.66%
YoY %	-26.14%	6.02%	27.69%	-13.33%	-6.25%	-49.04%	-	-
Horiz. %	41.40%	56.05%	52.87%	41.40%	47.77%	50.96%	100.00%	-
DY	0.73	0.83	0.79	0.65	0.69	0.88	1.33	-9.51%
YoY %	-12.05%	5.06%	21.54%	-5.80%	-21.59%	-33.83%	-	-
Horiz. %	54.89%	62.41%	59.40%	48.87%	51.88%	66.17%	100.00%	-
P/NAPS	3.93	3.91	7.73	4.56	4.55	6.68	4.81	-3.31%
YoY %	0.51%	-49.42%	69.52%	0.22%	-31.89%	38.88%	-	-
Horiz. %	81.70%	81.29%	160.71%	94.80%	94.59%	138.88%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	19/08/22	06/08/21	27/08/20	28/08/19	28/08/18	22/08/17	-
Price	3.03	2.86	3.60	2.24	1.59	2.37	2.50	-
P/RPS	37.86	31.53	33.31	31.14	18.83	24.99	14.34	17.55%
YoY %	20.08%	-5.34%	6.97%	65.37%	-24.65%	74.27%	-	-
Horiz. %	264.02%	219.87%	232.29%	217.15%	131.31%	174.27%	100.00%	-
P/EPS	170.56	122.96	136.22	204.81	133.09	131.81	75.53	14.53%
YoY %	38.71%	-9.73%	-33.49%	53.89%	0.97%	74.51%	-	-
Horiz. %	225.82%	162.80%	180.35%	271.16%	176.21%	174.51%	100.00%	-
EY	0.59	0.81	0.73	0.49	0.75	0.76	1.32	-12.55%
YoY %	-27.16%	10.96%	48.98%	-34.67%	-1.32%	-42.42%	-	-
Horiz. %	44.70%	61.36%	55.30%	37.12%	56.82%	57.58%	100.00%	-
DY	0.66	0.77	0.69	0.49	0.69	0.84	1.12	-8.43%
YoY %	-14.29%	11.59%	40.82%	-28.99%	-17.86%	-25.00%	-	-
Horiz. %	58.93%	68.75%	61.61%	43.75%	61.61%	75.00%	100.00%	-
P/NAPS	4.35	4.23	8.77	6.04	4.52	7.01	5.69	-4.37%
YoY %	2.84%	-51.77%	45.20%	33.63%	-35.52%	23.20%	-	-
Horiz. %	76.45%	74.34%	154.13%	106.15%	79.44%	123.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos