[INARI] YoY Quarter Result on 31-Mar-2021 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-May-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

31-Mar-2021 [#3]

Profit Trend

QoQ- -9.05%

YoY- 133.72%

Quarter Report

lnari Financial Result Q3 FY2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Quarter Result
Revenue	347,629	275,795	360,342	342,933	242,566	256,322	325,827	1.08%
YoY %	26.05%	-23.46%	5.08%	41.38%	-5.37%	-21.33%	-	-
Horiz. %	106.69%	84.64%	110.59%	105.25%	74.45%	78.67%	100.00%	-
PBT	76,783	61,894	103,078	86,727	40,757	42,570	62,486	3.49%
YoY %	24.06%	-39.95%	18.85%	112.79%	-4.26%	-31.87%	-	-
Horiz. %	122.88%	99.05%	164.96%	138.79%	65.23%	68.13%	100.00%	-
Tax	-2,908	-4,634	-12,794	-4,835	-5,699	-3,823	-6,981	-13.56%
YoY %	37.25%	63.78%	-164.61%	15.16%	-49.07%	45.24%	-	-
Horiz. %	41.66%	66.38%	183.27%	69.26%	81.64%	54.76%	100.00%	-
NP	73,875	57,260	90,284	81,892	35,058	38,747	55,505	4.87%
YoY %	29.02%	-36.58%	10.25%	133.59%	-9.52%	-30.19%	-	-
Horiz. %	133.10%	103.16%	162.66%	147.54%	63.16%	69.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,724	57,362	90,475	81,946	35,062	38,188	55,174	4.94%
YoY %	28.52%	-36.60%	10.41%	133.72%	-8.19%	-30.79%	-	-
Horiz. %	133.62%	103.97%	163.98%	148.52%	63.55%	69.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.79%	7.49%	12.41%	5.57%	13.98%	8.98%	11.17%	-
YoY %	-49.40%	-39.65%	122.80%	-60.16%	55.68%	-19.61%	-	-
Horiz. %	33.93%	67.05%	111.10%	49.87%	125.16%	80.39%	100.00%	-
Total Cost	273,754	218,535	270,058	261,041	207,508	217,575	270,322	0.21%
YoY %	25.27%	-19.08%	3.45%	25.80%	-4.63%	-19.51%	-	-
Horiz. %	101.27%	80.84%	99.90%	96.57%	76.76%	80.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	8.23%	3.14%	78.53%	16.37%	7.50%	7.89%	-	-
Horiz. %	268.96%	248.50%	240.94%	134.96%	115.98%	107.89%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	71,268	52,260	81,496	132,684	32,381	31,935	33,516	13.38%
YoY %	36.37%	-35.87%	-38.58%	309.76%	1.40%	-4.72%	-	-
Horiz. %	212.64%	155.93%	243.16%	395.88%	96.61%	95.28%	100.00%	-
Div Payout %	96.67%	91.11%	90.08%	161.92%	92.35%	83.63%	60.75%	-
YoY %	6.10%	1.14%	-44.37%	75.33%	10.43%	37.66%	-	-
Horiz. %	159.13%	149.98%	148.28%	266.53%	152.02%	137.66%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
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%
YoY %	8.23%	3.14%	78.53%	16.37%	7.50%	7.89%	-	-
Horiz. %	268.96%	248.50%	240.94%	134.96%	115.98%	107.89%	100.00%	-
NOSH	3,758,342	3,732,934	3,705,170	3,338,921	3,239,284	3,171,129	2,076,018	10.38%
YoY %	0.68%	0.75%	10.97%	3.08%	2.15%	52.75%	-	-
Horiz. %	181.04%	179.81%	178.47%	160.83%	156.03%	152.75%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	21.25%	20.76%	25.06%	23.88%	14.45%	15.12%	17.04%	-
YoY %	2.36%	-17.16%	4.94%	65.26%	-4.43%	-11.27%	-	-
Horiz. %	124.71%	121.83%	147.07%	140.14%	84.80%	88.73%	100.00%	-
ROE	2.67%	2.25%	3.66%	5.91%	2.94%	3.45%	5.37%	-
YoY %	18.67%	-38.52%	-38.07%	101.02%	-14.78%	-35.75%	-	-
Horiz. %	49.72%	41.90%	68.16%	110.06%	54.75%	64.25%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	9.27	7.39	9.73	10.34	7.49	8.03	15.55	-8.25%
YoY %	25.44%	-24.05%	-5.90%	38.05%	-6.72%	-48.36%	-	-
Horiz. %	59.61%	47.52%	62.57%	66.50%	48.17%	51.64%	100.00%	-
EPS	1.97	1.54	2.44	2.47	1.08	1.20	2.63	-4.69%
YoY %	27.92%	-36.89%	-1.21%	128.70%	-10.00%	-54.37%	-	-
Horiz. %	74.90%	58.56%	92.78%	93.92%	41.06%	45.63%	100.00%	-
DPS	1.90	1.40	2.20	4.00	1.00	1.00	1.60	2.90%
YoY %	35.71%	-36.36%	-45.00%	300.00%	0.00%	-37.50%	-	-
Horiz. %	118.75%	87.50%	137.50%	250.00%	62.50%	62.50%	100.00%	-
NAPS	0.7363	0.6836	0.6679	0.4178	0.3678	0.3469	0.4902	7.00%
YoY %	7.71%	2.35%	59.86%	13.59%	6.02%	-29.23%	-	-
Horiz. %	150.20%	139.45%	136.25%	85.23%	75.03%	70.77%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,338,921
RPS	9.18	7.28	9.51	9.05	6.40	6.77	8.60	1.09%
YoY %	26.10%	-23.45%	5.08%	41.41%	-5.47%	-21.28%	-	-
Horiz. %	106.74%	84.65%	110.58%	105.23%	74.42%	78.72%	100.00%	-
EPS	1.95	1.51	2.39	2.16	0.93	1.01	1.46	4.93%
YoY %	29.14%	-36.82%	10.65%	132.26%	-7.92%	-30.82%	-	-
Horiz. %	133.56%	103.42%	163.70%	147.95%	63.70%	69.18%	100.00%	-
DPS	1.88	1.38	2.15	3.50	0.85	0.84	0.88	13.47%
YoY %	36.23%	-35.81%	-38.57%	311.76%	1.19%	-4.55%	-	-
Horiz. %	213.64%	156.82%	244.32%	397.73%	96.59%	95.45%	100.00%	-
NAPS	0.729	0.6736	0.6531	0.3658	0.3144	0.2924	0.2711	17.90%
YoY %	8.22%	3.14%	78.54%	16.35%	7.52%	7.86%	-	-
Horiz. %	268.90%	248.47%	240.91%	134.93%	115.97%	107.86%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
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	34.85	33.30	31.56	31.73	16.55	19.56	17.68	11.96%
YoY %	4.65%	5.51%	-0.54%	91.72%	-15.39%	10.63%	-	-
Horiz. %	197.12%	188.35%	178.51%	179.47%	93.61%	110.63%	100.00%	-
P/EPS	164.34	160.09	125.70	132.77	114.52	131.30	104.41	7.84%
YoY %	2.65%	27.36%	-5.32%	15.94%	-12.78%	25.75%	-	-
Horiz. %	157.40%	153.33%	120.39%	127.16%	109.68%	125.75%	100.00%	-
EY	0.61	0.62	0.80	0.75	0.87	0.76	0.96	-7.27%
YoY %	-1.61%	-22.50%	6.67%	-13.79%	14.47%	-20.83%	-	-
Horiz. %	63.54%	64.58%	83.33%	78.12%	90.62%	79.17%	100.00%	-
DY	0.59	0.57	0.72	1.22	0.81	0.64	0.58	0.28%
YoY %	3.51%	-20.83%	-40.98%	50.62%	26.56%	10.34%	-	-
Horiz. %	101.72%	98.28%	124.14%	210.34%	139.66%	110.34%	100.00%	-
P/NAPS	4.39	3.60	4.60	7.85	3.37	4.53	5.61	-4.00%
YoY %	21.94%	-21.74%	-41.40%	132.94%	-25.61%	-19.25%	-	-
Horiz. %	78.25%	64.17%	82.00%	139.93%	60.07%	80.75%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
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	34.85	30.59	26.32	29.02	19.22	16.45	13.89	16.55%
YoY %	13.93%	16.22%	-9.30%	50.99%	16.84%	18.43%	-	-
Horiz. %	250.90%	220.23%	189.49%	208.93%	138.37%	118.43%	100.00%	-
P/EPS	164.34	147.07	104.82	121.44	132.99	110.39	82.01	12.27%
YoY %	11.74%	40.31%	-13.69%	-8.68%	20.47%	34.61%	-	-
Horiz. %	200.39%	179.33%	127.81%	148.08%	162.16%	134.61%	100.00%	-
EY	0.61	0.68	0.95	0.82	0.75	0.91	1.22	-10.90%
YoY %	-10.29%	-28.42%	15.85%	9.33%	-17.58%	-25.41%	-	-
Horiz. %	50.00%	55.74%	77.87%	67.21%	61.48%	74.59%	100.00%	-
DY	0.59	0.62	0.86	1.33	0.69	0.76	0.74	-3.70%
YoY %	-4.84%	-27.91%	-35.34%	92.75%	-9.21%	2.70%	-	-
Horiz. %	79.73%	83.78%	116.22%	179.73%	93.24%	102.70%	100.00%	-
P/NAPS	4.39	3.31	3.83	7.18	3.92	3.81	4.41	-0.07%
YoY %	32.63%	-13.58%	-46.66%	83.16%	2.89%	-13.61%	-	-
Horiz. %	99.55%	75.06%	86.85%	162.81%	88.89%	86.39%	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