[INARI] YoY Quarter Result on 30-Jun-2022 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

19-Aug-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Jun-2022 [#4]

Profit Trend

QoQ- -4.71%

YoY- -2.43%

Quarter Report

Inari Financial Result Q4 FY2022.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 - 3,707,354
RPS	7.95	8.94	9.61	6.21	7.20	8.01	9.20	-2.40%
YoY %	-11.07%	-6.97%	54.75%	-13.75%	-10.11%	-12.93%	-	-
Horiz. %	86.41%	97.17%	104.46%	67.50%	78.26%	87.07%	100.00%	-
EPS	1.76	2.29	2.35	0.94	1.02	1.52	1.75	0.09%
YoY %	-23.14%	-2.55%	150.00%	-7.84%	-32.89%	-13.14%	-	-
Horiz. %	100.57%	130.86%	134.29%	53.71%	58.29%	86.86%	100.00%	-
DPS	1.99	2.17	2.22	0.95	0.94	1.69	1.48	5.05%
YoY %	-8.29%	-2.25%	133.68%	1.06%	-44.38%	14.19%	-	-
Horiz. %	134.46%	146.62%	150.00%	64.19%	63.51%	114.19%	100.00%	-
NAPS	0.6925	0.6663	0.365	0.3199	0.3002	0.2857	0.2316	20.01%
YoY %	3.93%	82.55%	14.10%	6.56%	5.08%	23.36%	-	-
Horiz. %	299.01%	287.69%	157.60%	138.13%	129.62%	123.36%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:00:00

EMA 5

Hourly

SELL

2024-04-25 14:50:00

EMA 5

5 Mins

SELL

2024-04-25 14:50:00

ADX

5 Mins

SELL

2024-04-25 14:40:00

ADX

5 Mins

BUY

2024-04-25 14:30:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

420

PTRANS

PERAK TRANSIT BERHAD

396

HLIND

HONG LEONG INDUSTRIES BHD

393

YTLPOWR

YTL POWER INTERNATIONAL BHD

285

SAPNRG

SAPURA ENERGY BERHAD

245

MYEG

MY E.G. SERVICES BHD

210

DNEX

DAGANG NEXCHANGE BERHAD

209

GENTING

GENTING BHD

197

MAYBANK

MALAYAN BANKING BHD

180

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More