[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
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,444,389 1,391,428 1,573,042 1,300,725 1,095,280 1,183,352 1,420,530 0.27%
PBT 329,442 391,149 431,519 292,920 187,559 248,345 286,280 2.36%
Tax -15,401 -48,396 -37,618 -14,736 -28,934 -27,463 -26,957 -8.90%
NP 314,041 342,753 393,901 278,184 158,625 220,882 259,323 3.23%
-
NP to SH 311,823 343,439 393,061 277,586 158,571 210,532 257,787 3.21%
-
Tax Rate 4.67% 12.37% 8.72% 5.03% 15.43% 11.06% 9.42% -
Total Cost 1,130,348 1,048,675 1,179,141 1,022,541 936,655 962,470 1,161,207 -0.44%
-
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%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 310,523 312,402 368,814 315,936 140,844 193,690 185,989 8.90%
Div Payout % 99.58% 90.96% 93.83% 113.82% 88.82% 92.00% 72.15% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
NOSH 3,758,342 3,732,934 3,705,170 3,338,921 3,239,284 3,171,129 2,076,018 10.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.74% 24.63% 25.04% 21.39% 14.48% 18.67% 18.26% -
ROE 11.29% 13.46% 15.89% 20.03% 13.31% 19.00% 25.10% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 38.51 37.27 42.46 39.21 33.82 37.05 67.81 -8.99%
EPS 8.31 9.20 10.61 8.37 4.90 6.59 12.31 -6.33%
DPS 8.30 8.40 9.96 9.52 4.40 6.10 8.88 -1.11%
NAPS 0.7363 0.6836 0.6679 0.4178 0.3678 0.3469 0.4902 7.00%
Adjusted Per Share Value based on latest NOSH - 3,338,921
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 38.13 36.73 41.52 34.33 28.91 31.24 37.50 0.27%
EPS 8.23 9.07 10.38 7.33 4.19 5.56 6.80 3.22%
DPS 8.20 8.25 9.74 8.34 3.72 5.11 4.91 8.91%
NAPS 0.729 0.6736 0.6531 0.3658 0.3144 0.2924 0.2711 17.90%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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 8.39 6.60 7.23 8.36 3.67 4.24 4.06 12.84%
P/EPS 38.85 26.74 28.93 39.20 25.32 23.82 22.35 9.64%
EY 2.57 3.74 3.46 2.55 3.95 4.20 4.47 -8.80%
DY 2.57 3.41 3.24 2.90 3.55 3.89 3.23 -3.73%
P/NAPS 4.39 3.60 4.60 7.85 3.37 4.53 5.61 -4.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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 8.39 6.06 6.03 7.65 4.26 3.56 3.19 17.47%
P/EPS 38.85 24.56 24.13 35.85 29.41 20.02 17.55 14.14%
EY 2.57 4.07 4.14 2.79 3.40 4.99 5.70 -12.42%
DY 2.57 3.72 3.89 3.17 3.06 4.62 4.11 -7.52%
P/NAPS 4.39 3.31 3.83 7.18 3.92 3.81 4.41 -0.07%

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