[INARI] YoY TTM 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- -1.78%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,354,003 1,547,899 1,428,704 1,057,951 1,152,860 1,376,042 1,176,311 2.37%
PBT 355,776 446,109 352,249 172,364 216,205 295,458 240,828 6.71%
Tax -30,751 -54,916 -21,534 -15,924 -23,858 -35,328 -12,105 16.80%
NP 325,025 391,193 330,715 156,440 192,347 260,130 228,723 6.02%
-
NP to SH 323,535 390,917 330,473 155,750 191,723 249,266 227,853 6.01%
-
Tax Rate 8.64% 12.31% 6.11% 9.24% 11.03% 11.96% 5.03% -
Total Cost 1,028,978 1,156,706 1,097,989 901,511 960,513 1,115,912 947,588 1.38%
-
Net Worth 2,602,513 2,504,245 1,371,846 1,202,337 1,128,255 1,073,757 870,558 20.01%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 305,510 366,774 363,846 141,264 165,431 193,993 144,583 13.27%
Div Payout % 94.43% 93.82% 110.10% 90.70% 86.29% 77.83% 63.45% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,602,513 2,504,245 1,371,846 1,202,337 1,128,255 1,073,757 870,558 20.01%
NOSH 3,732,934 3,707,354 3,346,436 3,249,764 3,177,150 3,141,043 1,982,598 11.11%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 24.00% 25.27% 23.15% 14.79% 16.68% 18.90% 19.44% -
ROE 12.43% 15.61% 24.09% 12.95% 16.99% 23.21% 26.17% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 36.27 41.76 42.73 32.62 35.97 43.33 59.33 -7.87%
EPS 8.67 10.55 9.88 4.80 5.98 7.85 11.49 -4.58%
DPS 8.20 9.89 10.88 4.36 5.20 6.11 7.29 1.97%
NAPS 0.6972 0.6756 0.4103 0.3707 0.352 0.3381 0.4391 8.00%
Adjusted Per Share Value based on latest NOSH - 3,249,764
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.74 40.86 37.71 27.92 30.43 36.32 31.05 2.37%
EPS 8.54 10.32 8.72 4.11 5.06 6.58 6.01 6.02%
DPS 8.06 9.68 9.60 3.73 4.37 5.12 3.82 13.24%
NAPS 0.6869 0.661 0.3621 0.3174 0.2978 0.2834 0.2298 20.01%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 7.55 6.32 7.42 5.18 4.45 5.22 3.56 13.34%
P/EPS 31.61 25.03 32.07 35.19 26.75 28.79 18.36 9.47%
EY 3.16 3.99 3.12 2.84 3.74 3.47 5.45 -8.67%
DY 2.99 3.75 3.43 2.58 3.25 2.70 3.46 -2.40%
P/NAPS 3.93 3.91 7.73 4.56 4.55 6.68 4.81 -3.31%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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 8.35 6.85 8.42 6.87 4.42 5.47 4.21 12.08%
P/EPS 34.96 27.12 36.42 46.65 26.58 30.20 21.75 8.22%
EY 2.86 3.69 2.75 2.14 3.76 3.31 4.60 -7.61%
DY 2.71 3.46 3.02 1.94 3.27 2.58 2.92 -1.23%
P/NAPS 4.35 4.23 8.77 6.04 4.52 7.01 5.69 -4.37%

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