[INARI] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 29.54%
YoY- 42.68%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,372,555 1,475,975 1,555,633 1,200,358 1,109,036 1,252,857 1,368,736 0.04%
PBT 314,553 432,333 415,168 246,950 189,372 268,261 278,071 2.07%
Tax -17,127 -56,556 -29,659 -15,600 -27,058 -30,621 -22,091 -4.15%
NP 297,426 375,777 385,509 231,350 162,314 237,640 255,980 2.53%
-
NP to SH 295,461 376,552 384,532 230,702 161,697 227,518 253,791 2.56%
-
Tax Rate 5.44% 13.08% 7.14% 6.32% 14.29% 11.41% 7.94% -
Total Cost 1,075,129 1,100,198 1,170,124 969,008 946,722 1,015,217 1,112,756 -0.57%
-
Net Worth 2,645,888 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 18.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 291,515 341,638 420,002 215,632 140,399 195,271 195,446 6.88%
Div Payout % 98.66% 90.73% 109.22% 93.47% 86.83% 85.83% 77.01% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,645,888 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 18.02%
NOSH 3,747,167 3,731,076 3,702,338 3,300,592 3,203,557 3,166,687 2,051,760 10.55%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 21.67% 25.46% 24.78% 19.27% 14.64% 18.97% 18.70% -
ROE 11.17% 14.62% 15.56% 17.56% 14.13% 20.39% 25.93% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.65 39.54 42.13 36.45 34.78 39.30 67.30 -9.62%
EPS 7.89 10.09 10.41 7.01 5.07 7.14 12.48 -7.35%
DPS 7.80 9.20 11.37 6.60 4.40 6.13 9.61 -3.41%
NAPS 0.7065 0.6901 0.6694 0.399 0.359 0.35 0.4812 6.60%
Adjusted Per Share Value based on latest NOSH - 3,300,592
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.23 38.96 41.06 31.69 29.27 33.07 36.13 0.04%
EPS 7.80 9.94 10.15 6.09 4.27 6.01 6.70 2.56%
DPS 7.69 9.02 11.09 5.69 3.71 5.15 5.16 6.87%
NAPS 0.6984 0.68 0.6525 0.3468 0.3021 0.2945 0.2583 18.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.01 2.61 4.00 2.76 1.70 1.50 3.40 -
P/RPS 8.21 6.60 9.49 7.57 4.89 3.82 5.05 8.43%
P/EPS 38.15 25.87 38.41 39.39 33.52 21.02 27.24 5.77%
EY 2.62 3.86 2.60 2.54 2.98 4.76 3.67 -5.45%
DY 2.59 3.52 2.84 2.39 2.59 4.08 2.83 -1.46%
P/NAPS 4.26 3.78 5.98 6.92 4.74 4.29 7.07 -8.09%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 18/02/22 24/02/21 25/02/20 21/02/19 27/02/18 -
Price 3.16 2.45 3.20 3.28 1.64 1.61 3.45 -
P/RPS 8.62 6.20 7.60 9.00 4.71 4.10 5.13 9.03%
P/EPS 40.05 24.29 30.73 46.82 32.34 22.56 27.64 6.37%
EY 2.50 4.12 3.25 2.14 3.09 4.43 3.62 -5.98%
DY 2.47 3.76 3.55 2.01 2.68 3.80 2.79 -2.00%
P/NAPS 4.47 3.55 4.78 8.22 4.57 4.60 7.17 -7.56%

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