[INARI] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

24-Nov-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Sep-2020 [#1]

Profit Trend

QoQ- -55.01%

YoY- 46.8%

Quarter Report

Inari Financial Result Q1 FY 2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Cumulative Result
Revenue	1,428,704	1,067,384	724,451	347,621	1,057,951	824,610	582,044	82.06%
YoY %	33.85%	47.34%	108.40%	-67.14%	28.30%	41.67%	-	-
Horiz. %	245.46%	183.39%	124.47%	59.72%	181.76%	141.67%	100.00%	-
PBT	352,249	258,854	172,127	77,414	172,364	138,298	97,541	135.56%
YoY %	36.08%	50.39%	122.35%	-55.09%	24.63%	41.78%	-	-
Horiz. %	361.13%	265.38%	176.47%	79.37%	176.71%	141.78%	100.00%	-
Tax	-21,534	-16,812	-11,977	-7,349	-15,924	-18,000	-12,301	45.30%
YoY %	-28.09%	-40.37%	-62.97%	53.85%	11.53%	-46.33%	-	-
Horiz. %	175.06%	136.67%	97.37%	59.74%	129.45%	146.33%	100.00%	-
NP	330,715	242,042	160,150	70,065	156,440	120,298	85,240	147.11%
YoY %	36.64%	51.13%	128.57%	-55.21%	30.04%	41.13%	-	-
Horiz. %	387.98%	283.95%	187.88%	82.20%	183.53%	141.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	330,473	242,113	160,167	70,070	155,750	120,277	85,215	147.04%
YoY %	36.50%	51.16%	128.58%	-55.01%	29.49%	41.15%	-	-
Horiz. %	387.81%	284.12%	187.96%	82.23%	182.77%	141.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.11%	6.49%	6.96%	9.49%	9.24%	13.02%	12.61%	-
YoY %	-5.86%	-6.75%	-26.66%	2.71%	-29.03%	3.25%	-	-
Horiz. %	48.45%	51.47%	55.19%	75.26%	73.28%	103.25%	100.00%	-
Total Cost	1,097,989	825,342	564,301	277,556	901,511	704,312	496,804	69.75%
YoY %	33.03%	46.26%	103.31%	-69.21%	28.00%	41.77%	-	-
Horiz. %	221.01%	166.13%	113.59%	55.87%	181.46%	141.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,371,846	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	12.84%
YoY %	-1.01%	5.48%	4.76%	4.31%	0.95%	4.05%	-	-
Horiz. %	119.85%	121.07%	114.78%	109.57%	105.04%	104.05%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	367,787	281,954	148,178	65,252	142,710	106,857	73,334	193.28%
YoY %	30.44%	90.28%	127.09%	-54.28%	33.55%	45.71%	-	-
Horiz. %	501.52%	384.48%	202.06%	88.98%	194.60%	145.71%	100.00%	-
Div Payout %	111.29%	116.46%	92.52%	93.12%	91.63%	88.84%	86.06%	-
YoY %	-4.44%	25.88%	-0.64%	1.63%	3.14%	3.23%	-	-
Horiz. %	129.32%	135.32%	107.51%	108.20%	106.47%	103.23%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	1,371,846	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	1,144,655	12.84%
YoY %	-1.01%	5.48%	4.76%	4.31%	0.95%	4.05%	-	-
Horiz. %	119.85%	121.07%	114.78%	109.57%	105.04%	104.05%	100.00%	-
NOSH	3,346,436	3,338,921	3,300,592	3,271,213	3,249,764	3,239,284	3,203,557	2.95%
YoY %	0.23%	1.16%	0.90%	0.66%	0.32%	1.12%	-	-
Horiz. %	104.46%	104.23%	103.03%	102.11%	101.44%	101.12%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	23.15%	22.68%	22.11%	20.16%	14.79%	14.59%	14.64%	-
YoY %	2.07%	2.58%	9.67%	36.31%	1.37%	-0.34%	-	-
Horiz. %	158.13%	154.92%	151.02%	137.70%	101.02%	99.66%	100.00%	-
ROE	24.09%	17.47%	12.19%	5.59%	12.95%	10.10%	7.44%	-
YoY %	37.89%	43.31%	118.07%	-56.83%	28.22%	35.75%	-	-
Horiz. %	323.79%	234.81%	163.84%	75.13%	174.06%	135.75%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	42.73	32.18	22.00	10.65	32.62	25.47	18.25	76.41%
YoY %	32.78%	46.27%	106.57%	-67.35%	28.07%	39.56%	-	-
Horiz. %	234.14%	176.33%	120.55%	58.36%	178.74%	139.56%	100.00%	-
EPS	10.01	7.36	4.89	2.15	4.85	3.77	2.68	140.92%
YoY %	36.01%	50.51%	127.44%	-55.67%	28.65%	40.67%	-	-
Horiz. %	373.51%	274.63%	182.46%	80.22%	180.97%	140.67%	100.00%	-
DPS	11.00	8.50	4.50	2.00	4.40	3.30	2.30	184.13%
YoY %	29.41%	88.89%	125.00%	-54.55%	33.33%	43.48%	-	-
Horiz. %	478.26%	369.57%	195.65%	86.96%	191.30%	143.48%	100.00%	-
NAPS	0.4103	0.4178	0.399	0.3844	0.3707	0.3678	0.359	9.32%
YoY %	-1.80%	4.71%	3.80%	3.70%	0.79%	2.45%	-	-
Horiz. %	114.29%	116.38%	111.14%	107.08%	103.26%	102.45%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,271,213
RPS	37.71	28.18	19.12	9.18	27.93	21.77	15.36	82.08%
YoY %	33.82%	47.38%	108.28%	-67.13%	28.30%	41.73%	-	-
Horiz. %	245.51%	183.46%	124.48%	59.77%	181.84%	141.73%	100.00%	-
EPS	8.72	6.39	4.23	1.85	4.11	3.17	2.25	146.93%
YoY %	36.46%	51.06%	128.65%	-54.99%	29.65%	40.89%	-	-
Horiz. %	387.56%	284.00%	188.00%	82.22%	182.67%	140.89%	100.00%	-
DPS	9.71	7.44	3.91	1.72	3.77	2.82	1.94	192.89%
YoY %	30.51%	90.28%	127.33%	-54.38%	33.69%	45.36%	-	-
Horiz. %	500.52%	383.51%	201.55%	88.66%	194.33%	145.36%	100.00%	-
NAPS	0.3621	0.3658	0.3468	0.3311	0.3174	0.3144	0.3021	12.84%
YoY %	-1.01%	5.48%	4.74%	4.32%	0.95%	4.07%	-	-
Horiz. %	119.86%	121.09%	114.80%	109.60%	105.06%	104.07%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	3.17	3.28	2.76	2.28	1.69	1.24	1.70	-
P/RPS	7.42	10.19	12.55	21.40	5.18	4.87	9.31	-14.05%
YoY %	-27.18%	-18.80%	-41.36%	313.13%	6.37%	-47.69%	-	-
Horiz. %	79.70%	109.45%	134.80%	229.86%	55.64%	52.31%	100.00%	-
P/EPS	32.07	44.94	56.74	106.16	35.19	33.38	63.61	-36.68%
YoY %	-28.64%	-20.80%	-46.55%	201.68%	5.42%	-47.52%	-	-
Horiz. %	50.42%	70.65%	89.20%	166.89%	55.32%	52.48%	100.00%	-
EY	3.12	2.23	1.76	0.94	2.84	3.00	1.57	58.13%
YoY %	39.91%	26.70%	87.23%	-66.90%	-5.33%	91.08%	-	-
Horiz. %	198.73%	142.04%	112.10%	59.87%	180.89%	191.08%	100.00%	-
DY	3.47	2.59	1.63	0.88	2.60	2.66	1.35	87.75%
YoY %	33.98%	58.90%	85.23%	-66.15%	-2.26%	97.04%	-	-
Horiz. %	257.04%	191.85%	120.74%	65.19%	192.59%	197.04%	100.00%	-
P/NAPS	7.73	7.85	6.92	5.93	4.56	3.37	4.74	38.58%
YoY %	-1.53%	13.44%	16.69%	30.04%	35.31%	-28.90%	-	-
Horiz. %	163.08%	165.61%	145.99%	125.11%	96.20%	71.10%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	06/08/21	21/05/21	24/02/21	24/11/20	27/08/20	21/05/20	25/02/20	-
Price	3.60	3.00	3.28	2.47	2.24	1.44	1.64	-
P/RPS	8.42	9.32	14.91	23.18	6.87	5.65	8.98	-4.20%
YoY %	-9.66%	-37.49%	-35.68%	237.41%	21.59%	-37.08%	-	-
Horiz. %	93.76%	103.79%	166.04%	258.13%	76.50%	62.92%	100.00%	-
P/EPS	36.42	41.10	67.43	115.01	46.65	38.77	61.36	-29.39%
YoY %	-11.39%	-39.05%	-41.37%	146.54%	20.32%	-36.82%	-	-
Horiz. %	59.35%	66.98%	109.89%	187.43%	76.03%	63.18%	100.00%	-
EY	2.75	2.43	1.48	0.87	2.14	2.58	1.63	41.76%
YoY %	13.17%	64.19%	70.11%	-59.35%	-17.05%	58.28%	-	-
Horiz. %	168.71%	149.08%	90.80%	53.37%	131.29%	158.28%	100.00%	-
DY	3.06	2.83	1.37	0.81	1.96	2.29	1.40	68.50%
YoY %	8.13%	106.57%	69.14%	-58.67%	-14.41%	63.57%	-	-
Horiz. %	218.57%	202.14%	97.86%	57.86%	140.00%	163.57%	100.00%	-
P/NAPS	8.77	7.18	8.22	6.43	6.04	3.92	4.57	54.48%
YoY %	22.14%	-12.65%	27.84%	6.46%	54.08%	-14.22%	-	-
Horiz. %	191.90%	157.11%	179.87%	140.70%	132.17%	85.78%	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