[INARI] YoY TTM 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- 20.32%

YoY- 75.05%

Quarter Report

lnari Financial Result Q3 FY2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	1,391,428	1,573,042	1,300,725	1,095,280	1,183,352	1,420,530	1,087,871	4.18%
YoY %	-11.55%	20.94%	18.76%	-7.44%	-16.70%	30.58%	-	-
Horiz. %	127.90%	144.60%	119.57%	100.68%	108.78%	130.58%	100.00%	-
PBT	391,149	431,519	292,920	187,559	248,345	286,280	209,931	10.92%
YoY %	-9.36%	47.32%	56.17%	-24.48%	-13.25%	36.37%	-	-
Horiz. %	186.32%	205.55%	139.53%	89.34%	118.30%	136.37%	100.00%	-
Tax	-48,396	-37,618	-14,736	-28,934	-27,463	-26,957	-8,249	34.27%
YoY %	-28.65%	-155.28%	49.07%	-5.36%	-1.88%	-226.79%	-	-
Horiz. %	586.69%	456.03%	178.64%	350.76%	332.93%	326.79%	100.00%	-
NP	342,753	393,901	278,184	158,625	220,882	259,323	201,682	9.23%
YoY %	-12.98%	41.60%	75.37%	-28.19%	-14.82%	28.58%	-	-
Horiz. %	169.95%	195.31%	137.93%	78.65%	109.52%	128.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	343,439	393,061	277,586	158,571	210,532	257,787	202,147	9.23%
YoY %	-12.62%	41.60%	75.05%	-24.68%	-18.33%	27.52%	-	-
Horiz. %	169.90%	194.44%	137.32%	78.44%	104.15%	127.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.37%	8.72%	5.03%	15.43%	11.06%	9.42%	3.93%	-
YoY %	41.86%	73.36%	-67.40%	39.51%	17.41%	139.69%	-	-
Horiz. %	314.76%	221.88%	127.99%	392.62%	281.42%	239.69%	100.00%	-
Total Cost	1,048,675	1,179,141	1,022,541	936,655	962,470	1,161,207	886,189	2.84%
YoY %	-11.06%	15.31%	9.17%	-2.68%	-17.11%	31.03%	-	-
Horiz. %	118.34%	133.06%	115.39%	105.69%	108.61%	131.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,551,805	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	830,568	20.56%
YoY %	3.14%	78.53%	16.37%	7.50%	7.89%	23.63%	-	-
Horiz. %	307.24%	297.89%	166.86%	143.39%	133.39%	123.63%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	312,402	368,814	315,936	140,844	193,690	185,989	111,191	18.77%
YoY %	-15.30%	16.74%	124.32%	-27.28%	4.14%	67.27%	-	-
Horiz. %	280.96%	331.69%	284.14%	126.67%	174.20%	167.27%	100.00%	-
Div Payout %	90.96%	93.83%	113.82%	88.82%	92.00%	72.15%	55.01%	-
YoY %	-3.06%	-17.56%	28.15%	-3.46%	27.51%	31.16%	-	-
Horiz. %	165.35%	170.57%	206.91%	161.46%	167.24%	131.16%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	2,551,805	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	830,568	20.56%
YoY %	3.14%	78.53%	16.37%	7.50%	7.89%	23.63%	-	-
Horiz. %	307.24%	297.89%	166.86%	143.39%	133.39%	123.63%	100.00%	-
NOSH	3,732,934	3,705,170	3,338,921	3,239,284	3,171,129	2,076,018	1,953,358	11.39%
YoY %	0.75%	10.97%	3.08%	2.15%	52.75%	6.28%	-	-
Horiz. %	191.10%	189.68%	170.93%	165.83%	162.34%	106.28%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	24.63%	25.04%	21.39%	14.48%	18.67%	18.26%	18.54%	-
YoY %	-1.64%	17.06%	47.72%	-22.44%	2.25%	-1.51%	-	-
Horiz. %	132.85%	135.06%	115.37%	78.10%	100.70%	98.49%	100.00%	-
ROE	13.46%	15.89%	20.03%	13.31%	19.00%	25.10%	24.34%	-
YoY %	-15.29%	-20.67%	50.49%	-29.95%	-24.30%	3.12%	-	-
Horiz. %	55.30%	65.28%	82.29%	54.68%	78.06%	103.12%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	37.27	42.46	39.21	33.82	37.05	67.81	55.69	-6.47%
YoY %	-12.22%	8.29%	15.94%	-8.72%	-45.36%	21.76%	-	-
Horiz. %	66.92%	76.24%	70.41%	60.73%	66.53%	121.76%	100.00%	-
EPS	9.20	10.61	8.37	4.90	6.59	12.31	10.35	-1.94%
YoY %	-13.29%	26.76%	70.82%	-25.64%	-46.47%	18.94%	-	-
Horiz. %	88.89%	102.51%	80.87%	47.34%	63.67%	118.94%	100.00%	-
DPS	8.40	9.96	9.52	4.40	6.10	8.88	5.69	6.70%
YoY %	-15.66%	4.62%	116.36%	-27.87%	-31.31%	56.06%	-	-
Horiz. %	147.63%	175.04%	167.31%	77.33%	107.21%	156.06%	100.00%	-
NAPS	0.6836	0.6679	0.4178	0.3678	0.3469	0.4902	0.4252	8.23%
YoY %	2.35%	59.86%	13.59%	6.02%	-29.23%	15.29%	-	-
Horiz. %	160.77%	157.08%	98.26%	86.50%	81.59%	115.29%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,338,921
RPS	37.02	41.85	34.61	29.14	31.49	37.80	28.95	4.18%
YoY %	-11.54%	20.92%	18.77%	-7.46%	-16.69%	30.57%	-	-
Horiz. %	127.88%	144.56%	119.55%	100.66%	108.77%	130.57%	100.00%	-
EPS	9.14	10.46	7.39	4.22	5.60	6.86	5.38	9.23%
YoY %	-12.62%	41.54%	75.12%	-24.64%	-18.37%	27.51%	-	-
Horiz. %	169.89%	194.42%	137.36%	78.44%	104.09%	127.51%	100.00%	-
DPS	8.31	9.81	8.41	3.75	5.15	4.95	2.96	18.76%
YoY %	-15.29%	16.65%	124.27%	-27.18%	4.04%	67.23%	-	-
Horiz. %	280.74%	331.42%	284.12%	126.69%	173.99%	167.23%	100.00%	-
NAPS	0.679	0.6583	0.3688	0.3169	0.2948	0.2732	0.221	20.56%
YoY %	3.14%	78.50%	16.38%	7.50%	7.91%	23.62%	-	-
Horiz. %	307.24%	297.87%	166.88%	143.39%	133.39%	123.62%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.46	3.07	3.28	1.24	1.57	2.75	2.04	-
P/RPS	6.60	7.23	8.36	3.67	4.24	4.06	3.66	10.32%
YoY %	-8.71%	-13.52%	127.79%	-13.44%	4.43%	10.93%	-	-
Horiz. %	180.33%	197.54%	228.42%	100.27%	115.85%	110.93%	100.00%	-
P/EPS	26.74	28.93	39.20	25.32	23.82	22.35	19.71	5.21%
YoY %	-7.57%	-26.20%	54.82%	6.30%	6.58%	13.39%	-	-
Horiz. %	135.67%	146.78%	198.88%	128.46%	120.85%	113.39%	100.00%	-
EY	3.74	3.46	2.55	3.95	4.20	4.47	5.07	-4.94%
YoY %	8.09%	35.69%	-35.44%	-5.95%	-6.04%	-11.83%	-	-
Horiz. %	73.77%	68.24%	50.30%	77.91%	82.84%	88.17%	100.00%	-
DY	3.41	3.24	2.90	3.55	3.89	3.23	2.79	3.39%
YoY %	5.25%	11.72%	-18.31%	-8.74%	20.43%	15.77%	-	-
Horiz. %	122.22%	116.13%	103.94%	127.24%	139.43%	115.77%	100.00%	-
P/NAPS	3.60	4.60	7.85	3.37	4.53	5.61	4.80	-4.67%
YoY %	-21.74%	-41.40%	132.94%	-25.61%	-19.25%	16.88%	-	-
Horiz. %	75.00%	95.83%	163.54%	70.21%	94.38%	116.88%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	13/05/22	21/05/21	21/05/20	23/05/19	22/05/18	16/05/17	-
Price	2.26	2.56	3.00	1.44	1.32	2.16	2.18	-
P/RPS	6.06	6.03	7.65	4.26	3.56	3.19	3.91	7.57%
YoY %	0.50%	-21.18%	79.58%	19.66%	11.60%	-18.41%	-	-
Horiz. %	154.99%	154.22%	195.65%	108.95%	91.05%	81.59%	100.00%	-
P/EPS	24.56	24.13	35.85	29.41	20.02	17.55	21.07	2.58%
YoY %	1.78%	-32.69%	21.90%	46.90%	14.07%	-16.71%	-	-
Horiz. %	116.56%	114.52%	170.15%	139.58%	95.02%	83.29%	100.00%	-
EY	4.07	4.14	2.79	3.40	4.99	5.70	4.75	-2.54%
YoY %	-1.69%	48.39%	-17.94%	-31.86%	-12.46%	20.00%	-	-
Horiz. %	85.68%	87.16%	58.74%	71.58%	105.05%	120.00%	100.00%	-
DY	3.72	3.89	3.17	3.06	4.62	4.11	2.61	6.08%
YoY %	-4.37%	22.71%	3.59%	-33.77%	12.41%	57.47%	-	-
Horiz. %	142.53%	149.04%	121.46%	117.24%	177.01%	157.47%	100.00%	-
P/NAPS	3.31	3.83	7.18	3.92	3.81	4.41	5.13	-7.03%
YoY %	-13.58%	-46.66%	83.16%	2.89%	-13.61%	-14.04%	-	-
Horiz. %	64.52%	74.66%	139.96%	76.41%	74.27%	85.96%	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 - 22 April 2024

MQ Trader

MQ Trading Signals

2024-04-23 11:40:00

EMA 5

10 Mins

SELL

2024-04-23 11:30:00

EMA 5

30 Mins

SELL

2024-04-23 11:15:00

EMA 5

5 Mins

SELL

2024-04-23 10:10:00

ADX

5 Mins

BUY

2024-04-23 10:00:00

EMA 5

30 Mins

BUY

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 >

SAPNRG

SAPURA ENERGY BERHAD

1000

OPENSYS

OPENSYS (M) BHD

673

PTRANS

PERAK TRANSIT BERHAD

559

MPI

MALAYSIAN PACIFIC INDUSTRIES

535

HLIND

HONG LEONG INDUSTRIES BHD

517

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

DNEX

DAGANG NEXCHANGE BERHAD

340

GENTING

GENTING BHD

336

KEYFIELD

KEYFIELD INTERNATIONAL BERHAD

325

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

321

Daily Stocks

INGENIEU

0.135

-0.005

107,047,800

TOPMIX

0.435

+0.125

101,285,900

HSI-CVM

0.19

+0.035

97,607,100

HSI-HSY

0.05

-0.06

91,585,700

SAPNRG

0.045

0.00

88,746,000

HSI-HUE

0.10

-0.02

66,514,900

FITTERS

0.05

0.00

51,740,500

HSI-CVH

0.30

+0.055

48,002,200

RAMSSOL-WA

0.19

-0.02

34,797,700

ANCOMLB

0.18

-0.045

31,119,100

More active Stocks

NESTLE

126.40

+1.70

111,200

DLADY

33.52

+0.42

11,100

ALLIANZ

21.42

+0.32

16,900

AJI

19.18

+0.24

16,700

PIE

5.85

+0.20

2,210,000

SHANG

2.42

+0.16

2,420,200

LPI

12.08

+0.16

44,300

SYNERGY

1.25

+0.13

2,403,300

HSI-CVL

0.36

+0.13

100,800

TOPMIX

0.435

+0.125

101,285,900

More gainer Stocks

F&N

31.10

-0.42

19,500

MPI

30.00

-0.34

51,300

NVIDIA-C1

3.96

-0.24

4,900

PENTA

4.11

-0.19

2,244,800

VITROX

7.56

-0.16

238,700

HEIM

22.88

-0.16

47,300

MSC

2.87

-0.14

1,626,600

HSI-HUN

0.355

-0.14

1,493,000

KUAISHO-C17

0.08

-0.12

58,800

HSI-HS5

0.80

-0.12

14,500

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