[INARI] QoQ Annualized Quarter Result on 30-Sep-2024 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Nov-2024

Admission Sponsor

Sponsor

Financial Year

30-Jun-2025

Quarter

30-Sep-2024 [#1]

Profit Trend

QoQ- -67.86%

YoY- -71.62%

Quarter Report

Inari Financial Result Q1 FY2025.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Annualized Quarter Result
Revenue	1,552,040	1,478,749	1,527,516	1,596,016	1,535,728	1,354,003	1,407,001	6.74%
YoY %	4.96%	-3.19%	-4.29%	3.93%	13.42%	-3.77%	-	-
Horiz. %	110.31%	105.10%	108.57%	113.43%	109.15%	96.23%	100.00%	-
PBT	95,588	310,057	342,440	360,094	358,868	355,776	377,552	-59.87%
YoY %	-69.17%	-9.46%	-4.90%	0.34%	0.87%	-5.77%	-	-
Horiz. %	25.32%	82.12%	90.70%	95.38%	95.05%	94.23%	100.00%	-
Tax	-7,428	-9,995	-14,701	-16,236	-17,552	-30,751	-35,168	-64.43%
YoY %	25.68%	32.01%	9.45%	7.50%	42.92%	12.56%	-	-
Horiz. %	21.12%	28.42%	41.80%	46.17%	49.91%	87.44%	100.00%	-
NP	88,160	300,062	327,738	343,858	341,316	325,025	342,384	-59.42%
YoY %	-70.62%	-8.44%	-4.69%	0.74%	5.01%	-5.07%	-	-
Horiz. %	25.75%	87.64%	95.72%	100.43%	99.69%	94.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,480	300,193	327,348	343,574	339,912	323,535	342,964	-56.96%
YoY %	-67.86%	-8.30%	-4.72%	1.08%	5.06%	-5.67%	-	-
Horiz. %	28.13%	87.53%	95.45%	100.18%	99.11%	94.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.77%	3.22%	4.29%	4.51%	4.89%	8.64%	9.31%	-
YoY %	141.30%	-24.94%	-4.88%	-7.77%	-43.40%	-7.20%	-	-
Horiz. %	83.46%	34.59%	46.08%	48.44%	52.52%	92.80%	100.00%	-
Total Cost	1,463,880	1,178,687	1,199,777	1,252,158	1,194,412	1,028,978	1,064,617	23.58%
YoY %	24.20%	-1.76%	-4.18%	4.83%	16.08%	-3.35%	-	-
Horiz. %	137.50%	110.71%	112.70%	117.62%	112.19%	96.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,699,555	2,785,218	2,761,852	2,645,888	2,634,369	2,602,513	2,551,805	3.81%
YoY %	-3.08%	0.85%	4.38%	0.44%	1.22%	1.99%	-	-
Horiz. %	105.79%	109.15%	108.23%	103.69%	103.24%	101.99%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	150,750	289,734	315,083	329,565	328,829	306,090	308,585	-37.89%
YoY %	-47.97%	-8.05%	-4.39%	0.22%	7.43%	-0.81%	-	-
Horiz. %	48.85%	93.89%	102.11%	106.80%	106.56%	99.19%	100.00%	-
Div Payout %	156.25%	96.52%	96.25%	95.92%	96.74%	94.61%	89.98%	-
YoY %	61.88%	0.28%	0.34%	-0.85%	2.25%	5.15%	-	-
Horiz. %	173.65%	107.27%	106.97%	106.60%	107.51%	105.15%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	2,699,555	2,785,218	2,761,852	2,645,888	2,634,369	2,602,513	2,551,805	3.81%
YoY %	-3.08%	0.85%	4.38%	0.44%	1.22%	1.99%	-	-
Horiz. %	105.79%	109.15%	108.23%	103.69%	103.24%	101.99%	100.00%	-
NOSH	3,768,750	3,774,300	3,758,342	3,747,167	3,743,747	3,732,934	3,732,934	0.63%
YoY %	-0.15%	0.42%	0.30%	0.09%	0.29%	0.00%	-	-
Horiz. %	100.96%	101.11%	100.68%	100.38%	100.29%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	5.68%	20.29%	21.46%	21.54%	22.23%	24.00%	24.33%	-
YoY %	-72.01%	-5.45%	-0.37%	-3.10%	-7.37%	-1.36%	-	-
Horiz. %	23.35%	83.39%	88.20%	88.53%	91.37%	98.64%	100.00%	-
ROE	3.57%	10.78%	11.85%	12.99%	12.90%	12.43%	13.44%	-
YoY %	-66.88%	-9.03%	-8.78%	0.70%	3.78%	-7.51%	-	-
Horiz. %	26.56%	80.21%	88.17%	96.65%	95.98%	92.49%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	41.18	39.30	40.72	42.62	41.10	36.27	37.69	6.06%
YoY %	4.78%	-3.49%	-4.46%	3.70%	13.32%	-3.77%	-	-
Horiz. %	109.26%	104.27%	108.04%	113.08%	109.05%	96.23%	100.00%	-
EPS	2.56	8.01	8.75	9.18	9.08	8.68	9.20	-57.27%
YoY %	-68.04%	-8.46%	-4.68%	1.10%	4.61%	-5.65%	-	-
Horiz. %	27.83%	87.07%	95.11%	99.78%	98.70%	94.35%	100.00%	-
DPS	4.00	7.70	8.40	8.80	8.80	8.20	8.27	-38.30%
YoY %	-48.05%	-8.33%	-4.55%	0.00%	7.32%	-0.85%	-	-
Horiz. %	48.37%	93.11%	101.57%	106.41%	106.41%	99.15%	100.00%	-
NAPS	0.7163	0.7402	0.7363	0.7065	0.705	0.6972	0.6836	3.15%
YoY %	-3.23%	0.53%	4.22%	0.21%	1.12%	1.99%	-	-
Horiz. %	104.78%	108.28%	107.71%	103.35%	103.13%	101.99%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 3,768,750
RPS	40.97	39.03	40.32	42.13	40.54	35.74	37.14	6.74%
YoY %	4.97%	-3.20%	-4.30%	3.92%	13.43%	-3.77%	-	-
Horiz. %	110.31%	105.09%	108.56%	113.44%	109.15%	96.23%	100.00%	-
EPS	2.55	7.92	8.64	9.07	8.97	8.54	9.05	-56.92%
YoY %	-67.80%	-8.33%	-4.74%	1.11%	5.04%	-5.64%	-	-
Horiz. %	28.18%	87.51%	95.47%	100.22%	99.12%	94.36%	100.00%	-
DPS	3.98	7.65	8.32	8.70	8.68	8.08	8.15	-37.90%
YoY %	-47.97%	-8.05%	-4.37%	0.23%	7.43%	-0.86%	-	-
Horiz. %	48.83%	93.87%	102.09%	106.75%	106.50%	99.14%	100.00%	-
NAPS	0.7126	0.7352	0.729	0.6984	0.6954	0.687	0.6736	3.81%
YoY %	-3.07%	0.85%	4.38%	0.43%	1.22%	1.99%	-	-
Horiz. %	105.79%	109.14%	108.22%	103.68%	103.24%	101.99%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	2.90	3.70	3.23	3.01	2.90	2.74	2.46	-
P/RPS	7.04	9.41	7.93	7.06	7.06	7.55	6.53	5.12%
YoY %	-25.19%	18.66%	12.32%	0.00%	-6.49%	15.62%	-	-
Horiz. %	107.81%	144.10%	121.44%	108.12%	108.12%	115.62%	100.00%	-
P/EPS	113.28	46.38	37.01	32.81	31.88	31.61	26.78	160.86%
YoY %	144.24%	25.32%	12.80%	2.92%	0.85%	18.04%	-	-
Horiz. %	423.00%	173.19%	138.20%	122.52%	119.04%	118.04%	100.00%	-
EY	0.88	2.16	2.70	3.05	3.14	3.16	3.73	-61.71%
YoY %	-59.26%	-20.00%	-11.48%	-2.87%	-0.63%	-15.28%	-	-
Horiz. %	23.59%	57.91%	72.39%	81.77%	84.18%	84.72%	100.00%	-
DY	1.38	2.08	2.60	2.92	3.03	2.99	3.36	-44.65%
YoY %	-33.65%	-20.00%	-10.96%	-3.63%	1.34%	-11.01%	-	-
Horiz. %	41.07%	61.90%	77.38%	86.90%	90.18%	88.99%	100.00%	-
P/NAPS	4.05	5.00	4.39	4.26	4.11	3.93	3.60	8.14%
YoY %	-19.00%	13.90%	3.05%	3.65%	4.58%	9.17%	-	-
Horiz. %	112.50%	138.89%	121.94%	118.33%	114.17%	109.17%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	27/11/24	28/08/24	23/05/24	26/02/24	22/11/23	29/08/23	25/05/23	-
Price	2.97	3.42	3.23	3.16	3.00	3.03	2.26	-
P/RPS	7.21	8.70	7.93	7.41	7.30	8.35	6.00	12.99%
YoY %	-17.13%	9.71%	7.02%	1.51%	-12.57%	39.17%	-	-
Horiz. %	120.17%	145.00%	132.17%	123.50%	121.67%	139.17%	100.00%	-
P/EPS	116.02	42.87	37.01	34.45	32.98	34.96	24.60	180.43%
YoY %	170.63%	15.83%	7.43%	4.46%	-5.66%	42.11%	-	-
Horiz. %	471.63%	174.27%	150.45%	140.04%	134.07%	142.11%	100.00%	-
EY	0.86	2.33	2.70	2.90	3.03	2.86	4.07	-64.42%
YoY %	-63.09%	-13.70%	-6.90%	-4.29%	5.94%	-29.73%	-	-
Horiz. %	21.13%	57.25%	66.34%	71.25%	74.45%	70.27%	100.00%	-
DY	1.35	2.25	2.60	2.78	2.93	2.71	3.66	-48.47%
YoY %	-40.00%	-13.46%	-6.47%	-5.12%	8.12%	-25.96%	-	-
Horiz. %	36.89%	61.48%	71.04%	75.96%	80.05%	74.04%	100.00%	-
P/NAPS	4.15	4.62	4.39	4.47	4.26	4.35	3.31	16.22%
YoY %	-10.17%	5.24%	-1.79%	4.93%	-2.07%	31.42%	-	-
Horiz. %	125.38%	139.58%	132.63%	135.05%	128.70%	131.42%	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