[INARI] YoY TTM Result on 30-Sep-2022 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

17-Nov-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

30-Sep-2022 [#1]

Profit Trend

QoQ- -0.17%

YoY- 6.24%

Quarter Report

Inari Financial Result Q1 FY2023.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	1,482,827	1,360,935	1,493,776	1,512,206	1,088,965	1,143,746	1,328,674	1.84%
YoY %	8.96%	-8.89%	-1.22%	38.87%	-4.79%	-13.92%	-	-
Horiz. %	111.60%	102.43%	112.43%	113.81%	81.96%	86.08%	100.00%	-
PBT	244,237	324,436	448,844	393,157	194,889	206,196	286,688	-2.63%
YoY %	-24.72%	-27.72%	14.16%	101.73%	-5.48%	-28.08%	-	-
Horiz. %	85.19%	113.17%	156.56%	137.14%	67.98%	71.92%	100.00%	-
Tax	-7,464	-20,461	-58,165	-25,614	-16,128	-26,223	-35,135	-22.73%
YoY %	63.52%	64.82%	-127.08%	-58.82%	38.50%	25.37%	-	-
Horiz. %	21.24%	58.24%	165.55%	72.90%	45.90%	74.63%	100.00%	-
NP	236,773	303,975	390,679	367,543	178,761	179,973	251,553	-1.00%
YoY %	-22.11%	-22.19%	6.29%	105.61%	-0.67%	-28.46%	-	-
Horiz. %	94.12%	120.84%	155.31%	146.11%	71.06%	71.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	239,335	302,261	390,242	367,330	178,090	179,298	241,045	-0.11%
YoY %	-20.82%	-22.55%	6.24%	106.26%	-0.67%	-25.62%	-	-
Horiz. %	99.29%	125.40%	161.90%	152.39%	73.88%	74.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.06%	6.31%	12.96%	6.51%	8.28%	12.72%	12.26%	-
YoY %	-51.51%	-51.31%	99.08%	-21.38%	-34.91%	3.75%	-	-
Horiz. %	24.96%	51.47%	105.71%	53.10%	67.54%	103.75%	100.00%	-
Total Cost	1,246,054	1,056,960	1,103,097	1,144,663	910,204	963,773	1,077,121	2.45%
YoY %	17.89%	-4.18%	-3.63%	25.76%	-5.56%	-10.52%	-	-
Horiz. %	115.68%	98.13%	102.41%	106.27%	84.50%	89.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,699,555	2,634,369	2,581,379	2,361,245	1,254,151	1,140,138	1,092,184	16.26%
YoY %	2.47%	2.05%	9.32%	88.27%	10.00%	4.39%	-	-
Horiz. %	247.17%	241.20%	236.35%	216.19%	114.83%	104.39%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	244,026	291,245	362,905	398,935	165,195	156,333	198,293	3.51%
YoY %	-16.21%	-19.75%	-9.03%	141.49%	5.67%	-21.16%	-	-
Horiz. %	123.06%	146.88%	183.01%	201.18%	83.31%	78.84%	100.00%	-
Div Payout %	101.96%	96.36%	92.99%	108.60%	92.76%	87.19%	82.26%	-
YoY %	5.81%	3.62%	-14.37%	17.08%	6.39%	5.99%	-	-
Horiz. %	123.95%	117.14%	113.04%	132.02%	112.76%	105.99%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	2,699,555	2,634,369	2,581,379	2,361,245	1,254,151	1,140,138	1,092,184	16.26%
YoY %	2.47%	2.05%	9.32%	88.27%	10.00%	4.39%	-	-
Horiz. %	247.17%	241.20%	236.35%	216.19%	114.83%	104.39%	100.00%	-
NOSH	3,768,750	3,743,747	3,713,129	3,684,841	3,271,213	3,179,132	3,163,302	2.95%
YoY %	0.67%	0.82%	0.77%	12.64%	2.90%	0.50%	-	-
Horiz. %	119.14%	118.35%	117.38%	116.49%	103.41%	100.50%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	15.97%	22.34%	26.15%	24.31%	16.42%	15.74%	18.93%	-
YoY %	-28.51%	-14.57%	7.57%	48.05%	4.32%	-16.85%	-	-
Horiz. %	84.36%	118.01%	138.14%	128.42%	86.74%	83.15%	100.00%	-
ROE	8.87%	11.47%	15.12%	15.56%	14.20%	15.73%	22.07%	-
YoY %	-22.67%	-24.14%	-2.83%	9.58%	-9.73%	-28.73%	-	-
Horiz. %	40.19%	51.97%	68.51%	70.50%	64.34%	71.27%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	39.35	36.42	40.26	42.20	33.38	35.98	42.16	-1.14%
YoY %	8.05%	-9.54%	-4.60%	26.42%	-7.23%	-14.66%	-	-
Horiz. %	93.33%	86.39%	95.49%	100.09%	79.17%	85.34%	100.00%	-
EPS	6.35	8.09	10.52	10.25	5.46	5.64	7.65	-3.05%
YoY %	-21.51%	-23.10%	2.63%	87.73%	-3.19%	-26.27%	-	-
Horiz. %	83.01%	105.75%	137.52%	133.99%	71.37%	73.73%	100.00%	-
DPS	6.50	7.80	9.80	11.13	5.06	4.90	6.29	0.54%
YoY %	-16.67%	-20.41%	-11.95%	119.96%	3.27%	-22.10%	-	-
Horiz. %	103.34%	124.01%	155.80%	176.95%	80.45%	77.90%	100.00%	-
NAPS	0.7163	0.705	0.6957	0.6589	0.3844	0.3587	0.3466	12.84%
YoY %	1.60%	1.34%	5.59%	71.41%	7.16%	3.49%	-	-
Horiz. %	206.66%	203.40%	200.72%	190.10%	110.91%	103.49%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,713,129
RPS	39.14	35.92	39.43	39.91	28.74	30.19	35.07	1.84%
YoY %	8.96%	-8.90%	-1.20%	38.87%	-4.80%	-13.92%	-	-
Horiz. %	111.61%	102.42%	112.43%	113.80%	81.95%	86.08%	100.00%	-
EPS	6.32	7.98	10.30	9.70	4.70	4.73	6.36	-0.10%
YoY %	-20.80%	-22.52%	6.19%	106.38%	-0.63%	-25.63%	-	-
Horiz. %	99.37%	125.47%	161.95%	152.52%	73.90%	74.37%	100.00%	-
DPS	6.44	7.69	9.58	10.53	4.36	4.13	5.23	3.52%
YoY %	-16.25%	-19.73%	-9.02%	141.51%	5.57%	-21.03%	-	-
Horiz. %	123.14%	147.04%	183.17%	201.34%	83.37%	78.97%	100.00%	-
NAPS	0.7125	0.6953	0.6814	0.6232	0.331	0.3009	0.2883	16.25%
YoY %	2.47%	2.04%	9.34%	88.28%	10.00%	4.37%	-	-
Horiz. %	247.14%	241.17%	236.35%	216.16%	114.81%	104.37%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	2.90	2.90	2.52	3.69	2.28	1.82	2.28	-
P/RPS	7.37	7.96	6.26	8.74	6.83	5.06	5.41	5.28%
YoY %	-7.41%	27.16%	-28.38%	27.96%	34.98%	-6.47%	-	-
Horiz. %	136.23%	147.13%	115.71%	161.55%	126.25%	93.53%	100.00%	-
P/EPS	45.67	35.85	23.96	36.00	41.77	32.26	29.81	7.36%
YoY %	27.39%	49.62%	-33.44%	-13.81%	29.48%	8.22%	-	-
Horiz. %	153.20%	120.26%	80.38%	120.76%	140.12%	108.22%	100.00%	-
EY	2.19	2.79	4.17	2.78	2.39	3.10	3.36	-6.87%
YoY %	-21.51%	-33.09%	50.00%	16.32%	-22.90%	-7.74%	-	-
Horiz. %	65.18%	83.04%	124.11%	82.74%	71.13%	92.26%	100.00%	-
DY	2.24	2.69	3.89	3.02	2.22	2.69	2.76	-3.41%
YoY %	-16.73%	-30.85%	28.81%	36.04%	-17.47%	-2.54%	-	-
Horiz. %	81.16%	97.46%	140.94%	109.42%	80.43%	97.46%	100.00%	-
P/NAPS	4.05	4.11	3.62	5.60	5.93	5.07	6.58	-7.76%
YoY %	-1.46%	13.54%	-35.36%	-5.56%	16.96%	-22.95%	-	-
Horiz. %	61.55%	62.46%	55.02%	85.11%	90.12%	77.05%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	27/11/24	22/11/23	17/11/22	12/11/21	24/11/20	26/11/19	26/11/18	-
Price	2.97	3.00	2.58	4.00	2.47	1.95	1.71	-
P/RPS	7.55	8.24	6.41	9.48	7.40	5.42	4.06	10.88%
YoY %	-8.37%	28.55%	-32.38%	28.11%	36.53%	33.50%	-	-
Horiz. %	185.96%	202.96%	157.88%	233.50%	182.27%	133.50%	100.00%	-
P/EPS	46.77	37.09	24.53	39.02	45.25	34.57	22.35	13.08%
YoY %	26.10%	51.20%	-37.13%	-13.77%	30.89%	54.68%	-	-
Horiz. %	209.26%	165.95%	109.75%	174.59%	202.46%	154.68%	100.00%	-
EY	2.14	2.70	4.08	2.56	2.21	2.89	4.47	-11.54%
YoY %	-20.74%	-33.82%	59.38%	15.84%	-23.53%	-35.35%	-	-
Horiz. %	47.87%	60.40%	91.28%	57.27%	49.44%	64.65%	100.00%	-
DY	2.19	2.60	3.80	2.78	2.05	2.51	3.68	-8.27%
YoY %	-15.77%	-31.58%	36.69%	35.61%	-18.33%	-31.79%	-	-
Horiz. %	59.51%	70.65%	103.26%	75.54%	55.71%	68.21%	100.00%	-
P/NAPS	4.15	4.26	3.71	6.07	6.43	5.44	4.93	-2.82%
YoY %	-2.58%	14.82%	-38.88%	-5.60%	18.20%	10.34%	-	-
Horiz. %	84.18%	86.41%	75.25%	123.12%	130.43%	110.34%	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