[INARI] QoQ Annualized Quarter 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- 0.78%

YoY- 101.3%

Quarter Report

lnari Financial Result Q3 FY2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Annualized Quarter Result
Revenue	1,702,760	1,724,492	1,428,704	1,423,178	1,448,902	1,390,484	1,057,951	37.21%
YoY %	-1.26%	20.70%	0.39%	-1.78%	4.20%	31.43%	-	-
Horiz. %	160.95%	163.00%	135.04%	134.52%	136.95%	131.43%	100.00%	-
PBT	470,092	473,288	352,249	345,138	344,254	309,656	172,364	94.84%
YoY %	-0.68%	34.36%	2.06%	0.26%	11.17%	79.65%	-	-
Horiz. %	272.73%	274.59%	204.36%	200.24%	199.73%	179.65%	100.00%	-
Tax	-40,204	-45,716	-21,534	-22,416	-23,954	-29,396	-15,924	85.10%
YoY %	12.06%	-112.30%	3.93%	6.42%	18.51%	-84.60%	-	-
Horiz. %	252.47%	287.09%	135.23%	140.77%	150.43%	184.60%	100.00%	-
NP	429,888	427,572	330,715	322,722	320,300	280,260	156,440	95.82%
YoY %	0.54%	29.29%	2.48%	0.76%	14.29%	79.15%	-	-
Horiz. %	274.79%	273.31%	211.40%	206.29%	204.74%	179.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	428,452	427,708	330,473	322,817	320,334	280,280	155,750	95.96%
YoY %	0.17%	29.42%	2.37%	0.78%	14.29%	79.96%	-	-
Horiz. %	275.09%	274.61%	212.18%	207.27%	205.67%	179.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.55%	9.66%	6.11%	6.49%	6.96%	9.49%	9.24%	-
YoY %	-11.49%	58.10%	-5.86%	-6.75%	-26.66%	2.71%	-	-
Horiz. %	92.53%	104.55%	66.13%	70.24%	75.32%	102.71%	100.00%	-
Total Cost	1,272,872	1,296,920	1,097,989	1,100,456	1,128,602	1,110,224	901,511	25.77%
YoY %	-1.85%	18.12%	-0.22%	-2.49%	1.66%	23.15%	-	-
Horiz. %	141.19%	143.86%	121.79%	122.07%	125.19%	123.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	1,254,151	1,202,337	61.46%
YoY %	4.68%	72.12%	-1.01%	5.48%	4.76%	4.31%	-	-
Horiz. %	205.58%	196.39%	114.10%	115.27%	109.27%	104.31%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	413,555	401,365	367,787	375,939	296,357	261,009	142,710	102.86%
YoY %	3.04%	9.13%	-2.17%	26.85%	13.54%	82.89%	-	-
Horiz. %	289.79%	281.25%	257.72%	263.43%	207.66%	182.89%	100.00%	-
Div Payout %	96.52%	93.84%	111.29%	116.46%	92.52%	93.12%	91.63%	-
YoY %	2.86%	-15.68%	-4.44%	25.88%	-0.64%	1.63%	-	-
Horiz. %	105.34%	102.41%	121.46%	127.10%	100.97%	101.63%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	1,254,151	1,202,337	61.46%
YoY %	4.68%	72.12%	-1.01%	5.48%	4.76%	4.31%	-	-
Horiz. %	205.58%	196.39%	114.10%	115.27%	109.27%	104.31%	100.00%	-
NOSH	3,702,338	3,684,841	3,346,436	3,338,921	3,300,592	3,271,213	3,249,764	9.05%
YoY %	0.47%	10.11%	0.23%	1.16%	0.90%	0.66%	-	-
Horiz. %	113.93%	113.39%	102.97%	102.74%	101.56%	100.66%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	25.25%	24.79%	23.15%	22.68%	22.11%	20.16%	14.79%	-
YoY %	1.86%	7.08%	2.07%	2.58%	9.67%	36.31%	-	-
Horiz. %	170.72%	167.61%	156.52%	153.35%	149.49%	136.31%	100.00%	-
ROE	17.33%	18.11%	24.09%	23.29%	24.38%	22.35%	12.95%	-
YoY %	-4.31%	-24.82%	3.43%	-4.47%	9.08%	72.59%	-	-
Horiz. %	133.82%	139.85%	186.02%	179.85%	188.26%	172.59%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	46.11	48.12	42.73	42.90	44.00	42.62	32.62	25.87%
YoY %	-4.18%	12.61%	-0.40%	-2.50%	3.24%	30.66%	-	-
Horiz. %	141.35%	147.52%	130.99%	131.51%	134.89%	130.66%	100.00%	-
EPS	11.78	11.92	10.01	9.81	9.78	8.60	4.85	80.39%
YoY %	-1.17%	19.08%	2.04%	0.31%	13.72%	77.32%	-	-
Horiz. %	242.89%	245.77%	206.39%	202.27%	201.65%	177.32%	100.00%	-
DPS	11.20	11.20	11.00	11.33	9.00	8.00	4.40	86.11%
YoY %	0.00%	1.82%	-2.91%	25.89%	12.50%	81.82%	-	-
Horiz. %	254.55%	254.55%	250.00%	257.50%	204.55%	181.82%	100.00%	-
NAPS	0.6694	0.6589	0.4103	0.4178	0.399	0.3844	0.3707	48.12%
YoY %	1.59%	60.59%	-1.80%	4.71%	3.80%	3.70%	-	-
Horiz. %	180.58%	177.74%	110.68%	112.71%	107.63%	103.70%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,338,921
RPS	44.95	45.52	37.71	37.57	38.25	36.70	27.93	37.21%
YoY %	-1.25%	20.71%	0.37%	-1.78%	4.22%	31.40%	-	-
Horiz. %	160.94%	162.98%	135.02%	134.51%	136.95%	131.40%	100.00%	-
EPS	11.31	11.29	8.72	8.52	8.46	7.40	4.11	96.01%
YoY %	0.18%	29.47%	2.35%	0.71%	14.32%	80.05%	-	-
Horiz. %	275.18%	274.70%	212.17%	207.30%	205.84%	180.05%	100.00%	-
DPS	10.92	10.59	9.71	9.92	7.82	6.89	3.77	102.80%
YoY %	3.12%	9.06%	-2.12%	26.85%	13.50%	82.76%	-	-
Horiz. %	289.66%	280.90%	257.56%	263.13%	207.43%	182.76%	100.00%	-
NAPS	0.6525	0.6233	0.3621	0.3658	0.3468	0.3311	0.3174	61.46%
YoY %	4.68%	72.13%	-1.01%	5.48%	4.74%	4.32%	-	-
Horiz. %	205.58%	196.38%	114.08%	115.25%	109.26%	104.32%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	4.00	3.69	3.17	3.28	2.76	2.28	1.69	-
P/RPS	8.67	7.67	7.42	7.64	6.27	5.35	5.18	40.83%
YoY %	13.04%	3.37%	-2.88%	21.85%	17.20%	3.28%	-	-
Horiz. %	167.37%	148.07%	143.24%	147.49%	121.04%	103.28%	100.00%	-
P/EPS	34.47	30.92	32.07	33.70	28.37	26.54	35.19	-1.36%
YoY %	11.48%	-3.59%	-4.84%	18.79%	6.90%	-24.58%	-	-
Horiz. %	97.95%	87.87%	91.13%	95.77%	80.62%	75.42%	100.00%	-
EY	2.90	3.23	3.12	2.97	3.52	3.77	2.84	1.39%
YoY %	-10.22%	3.53%	5.05%	-15.62%	-6.63%	32.75%	-	-
Horiz. %	102.11%	113.73%	109.86%	104.58%	123.94%	132.75%	100.00%	-
DY	2.80	3.04	3.47	3.46	3.26	3.51	2.60	5.05%
YoY %	-7.89%	-12.39%	0.29%	6.13%	-7.12%	35.00%	-	-
Horiz. %	107.69%	116.92%	133.46%	133.08%	125.38%	135.00%	100.00%	-
P/NAPS	5.98	5.60	7.73	7.85	6.92	5.93	4.56	19.75%
YoY %	6.79%	-27.55%	-1.53%	13.44%	16.69%	30.04%	-	-
Horiz. %	131.14%	122.81%	169.52%	172.15%	151.75%	130.04%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	18/02/22	12/11/21	06/08/21	21/05/21	24/02/21	24/11/20	27/08/20	-
Price	3.20	4.00	3.60	3.00	3.28	2.47	2.24	-
P/RPS	6.94	8.31	8.42	6.99	7.45	5.80	6.87	0.67%
YoY %	-16.49%	-1.31%	20.46%	-6.17%	28.45%	-15.57%	-	-
Horiz. %	101.02%	120.96%	122.56%	101.75%	108.44%	84.43%	100.00%	-
P/EPS	27.58	33.51	36.42	30.83	33.72	28.75	46.65	-29.49%
YoY %	-17.70%	-7.99%	18.13%	-8.57%	17.29%	-38.37%	-	-
Horiz. %	59.12%	71.83%	78.07%	66.09%	72.28%	61.63%	100.00%	-
EY	3.63	2.98	2.75	3.24	2.97	3.48	2.14	42.09%
YoY %	21.81%	8.36%	-15.12%	9.09%	-14.66%	62.62%	-	-
Horiz. %	169.63%	139.25%	128.50%	151.40%	138.79%	162.62%	100.00%	-
DY	3.50	2.80	3.06	3.78	2.74	3.24	1.96	47.03%
YoY %	25.00%	-8.50%	-19.05%	37.96%	-15.43%	65.31%	-	-
Horiz. %	178.57%	142.86%	156.12%	192.86%	139.80%	165.31%	100.00%	-
P/NAPS	4.78	6.07	8.77	7.18	8.22	6.43	6.04	-14.40%
YoY %	-21.25%	-30.79%	22.14%	-12.65%	27.84%	6.46%	-	-
Horiz. %	79.14%	100.50%	145.20%	118.87%	136.09%	106.46%	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