[INARI] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

12-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- -67.64%

YoY- 52.6%

Quarter Report

lnari Financial Result Q1 FY2022 .pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Cumulative Result
Revenue	1,547,899	1,211,722	851,380	431,123	1,428,704	1,067,384	724,451	66.12%
YoY %	27.74%	42.32%	97.48%	-69.82%	33.85%	47.34%	-	-
Horiz. %	213.67%	167.26%	117.52%	59.51%	197.21%	147.34%	100.00%	-
PBT	446,109	338,124	235,046	118,322	352,249	258,854	172,127	89.01%
YoY %	31.94%	43.85%	98.65%	-66.41%	36.08%	50.39%	-	-
Horiz. %	259.17%	196.44%	136.55%	68.74%	204.64%	150.39%	100.00%	-
Tax	-54,916	-32,896	-20,102	-11,429	-21,534	-16,812	-11,977	176.76%
YoY %	-66.94%	-63.65%	-75.89%	46.93%	-28.09%	-40.37%	-	-
Horiz. %	458.51%	274.66%	167.84%	95.42%	179.79%	140.37%	100.00%	-
NP	391,193	305,228	214,944	106,893	330,715	242,042	160,150	81.67%
YoY %	28.16%	42.00%	101.08%	-67.68%	36.64%	51.13%	-	-
Horiz. %	244.27%	190.59%	134.21%	66.75%	206.50%	151.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	390,917	304,701	214,226	106,927	330,473	242,113	160,167	81.57%
YoY %	28.30%	42.23%	100.35%	-67.64%	36.50%	51.16%	-	-
Horiz. %	244.07%	190.24%	133.75%	66.76%	206.33%	151.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.31%	9.73%	8.55%	9.66%	6.11%	6.49%	6.96%	-
YoY %	26.52%	13.80%	-11.49%	58.10%	-5.86%	-6.75%	-	-
Horiz. %	176.87%	139.80%	122.84%	138.79%	87.79%	93.25%	100.00%	-
Total Cost	1,156,706	906,494	636,436	324,230	1,097,989	825,342	564,301	61.57%
YoY %	27.60%	42.43%	96.29%	-70.47%	33.03%	46.26%	-	-
Horiz. %	204.98%	160.64%	112.78%	57.46%	194.58%	146.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	53.90%
YoY %	1.22%	0.10%	4.68%	72.12%	-1.01%	5.48%	-	-
Horiz. %	190.60%	188.31%	188.13%	179.72%	104.41%	105.48%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	370,669	288,942	206,777	100,341	367,787	281,954	148,178	84.58%
YoY %	28.28%	39.74%	106.07%	-72.72%	30.44%	90.28%	-	-
Horiz. %	250.15%	195.00%	139.55%	67.72%	248.21%	190.28%	100.00%	-
Div Payout %	94.82%	94.83%	96.52%	93.84%	111.29%	116.46%	92.52%	-
YoY %	-0.01%	-1.75%	2.86%	-15.68%	-4.44%	25.88%	-	-
Horiz. %	102.49%	102.50%	104.32%	101.43%	120.29%	125.88%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	1,385,890	1,313,852	53.90%
YoY %	1.22%	0.10%	4.68%	72.12%	-1.01%	5.48%	-	-
Horiz. %	190.60%	188.31%	188.13%	179.72%	104.41%	105.48%	100.00%	-
NOSH	3,707,354	3,705,170	3,702,338	3,684,841	3,346,436	3,338,921	3,300,592	8.07%
YoY %	0.06%	0.08%	0.47%	10.11%	0.23%	1.16%	-	-
Horiz. %	112.32%	112.26%	112.17%	111.64%	101.39%	101.16%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	25.27%	25.19%	25.25%	24.79%	23.15%	22.68%	22.11%	-
YoY %	0.32%	-0.24%	1.86%	7.08%	2.07%	2.58%	-	-
Horiz. %	114.29%	113.93%	114.20%	112.12%	104.70%	102.58%	100.00%	-
ROE	15.61%	12.32%	8.67%	4.53%	24.09%	17.47%	12.19%	-
YoY %	26.70%	42.10%	91.39%	-81.20%	37.89%	43.31%	-	-
Horiz. %	128.06%	101.07%	71.12%	37.16%	197.62%	143.31%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	41.76	32.71	23.06	12.03	42.73	32.18	22.00	53.48%
YoY %	27.67%	41.85%	91.69%	-71.85%	32.78%	46.27%	-	-
Horiz. %	189.82%	148.68%	104.82%	54.68%	194.23%	146.27%	100.00%	-
EPS	10.65	8.33	5.89	2.98	10.01	7.36	4.89	68.25%
YoY %	27.85%	41.43%	97.65%	-70.23%	36.01%	50.51%	-	-
Horiz. %	217.79%	170.35%	120.45%	60.94%	204.70%	150.51%	100.00%	-
DPS	10.00	7.80	5.60	2.80	11.00	8.50	4.50	70.54%
YoY %	28.21%	39.29%	100.00%	-74.55%	29.41%	88.89%	-	-
Horiz. %	222.22%	173.33%	124.44%	62.22%	244.44%	188.89%	100.00%	-
NAPS	0.6756	0.6679	0.6694	0.6589	0.4103	0.4178	0.399	42.19%
YoY %	1.15%	-0.22%	1.59%	60.59%	-1.80%	4.71%	-	-
Horiz. %	169.32%	167.39%	167.77%	165.14%	102.83%	104.71%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,684,841
RPS	40.86	31.99	22.47	11.38	37.71	28.18	19.12	66.14%
YoY %	27.73%	42.37%	97.45%	-69.82%	33.82%	47.38%	-	-
Horiz. %	213.70%	167.31%	117.52%	59.52%	197.23%	147.38%	100.00%	-
EPS	10.32	8.04	5.65	2.82	8.72	6.39	4.23	81.52%
YoY %	28.36%	42.30%	100.35%	-67.66%	36.46%	51.06%	-	-
Horiz. %	243.97%	190.07%	133.57%	66.67%	206.15%	151.06%	100.00%	-
DPS	9.78	7.63	5.46	2.65	9.71	7.44	3.91	84.57%
YoY %	28.18%	39.74%	106.04%	-72.71%	30.51%	90.28%	-	-
Horiz. %	250.13%	195.14%	139.64%	67.77%	248.34%	190.28%	100.00%	-
NAPS	0.661	0.6531	0.6525	0.6233	0.3621	0.3658	0.3468	53.90%
YoY %	1.21%	0.09%	4.68%	72.13%	-1.01%	5.48%	-	-
Horiz. %	190.60%	188.32%	188.15%	179.73%	104.41%	105.48%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	2.64	3.07	4.00	3.69	3.17	3.28	2.76	-
P/RPS	6.32	9.39	17.35	30.67	7.42	10.19	12.55	-36.78%
YoY %	-32.69%	-45.88%	-43.43%	313.34%	-27.18%	-18.80%	-	-
Horiz. %	50.36%	74.82%	138.25%	244.38%	59.12%	81.20%	100.00%	-
P/EPS	25.03	37.32	68.95	123.67	32.07	44.94	56.74	-42.13%
YoY %	-32.93%	-45.87%	-44.25%	285.63%	-28.64%	-20.80%	-	-
Horiz. %	44.11%	65.77%	121.52%	217.96%	56.52%	79.20%	100.00%	-
EY	3.99	2.68	1.45	0.81	3.12	2.23	1.76	72.83%
YoY %	48.88%	84.83%	79.01%	-74.04%	39.91%	26.70%	-	-
Horiz. %	226.70%	152.27%	82.39%	46.02%	177.27%	126.70%	100.00%	-
DY	3.79	2.54	1.40	0.76	3.47	2.59	1.63	75.78%
YoY %	49.21%	81.43%	84.21%	-78.10%	33.98%	58.90%	-	-
Horiz. %	232.52%	155.83%	85.89%	46.63%	212.88%	158.90%	100.00%	-
P/NAPS	3.91	4.60	5.98	5.60	7.73	7.85	6.92	-31.72%
YoY %	-15.00%	-23.08%	6.79%	-27.55%	-1.53%	13.44%	-	-
Horiz. %	56.50%	66.47%	86.42%	80.92%	111.71%	113.44%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	19/08/22	13/05/22	18/02/22	12/11/21	06/08/21	21/05/21	24/02/21	-
Price	2.86	2.56	3.20	4.00	3.60	3.00	3.28	-
P/RPS	6.85	7.83	13.88	33.25	8.42	9.32	14.91	-40.54%
YoY %	-12.52%	-43.59%	-58.26%	294.89%	-9.66%	-37.49%	-	-
Horiz. %	45.94%	52.52%	93.09%	223.00%	56.47%	62.51%	100.00%	-
P/EPS	27.12	31.12	55.16	134.06	36.42	41.10	67.43	-45.60%
YoY %	-12.85%	-43.58%	-58.85%	268.09%	-11.39%	-39.05%	-	-
Horiz. %	40.22%	46.15%	81.80%	198.81%	54.01%	60.95%	100.00%	-
EY	3.69	3.21	1.81	0.75	2.75	2.43	1.48	84.17%
YoY %	14.95%	77.35%	141.33%	-72.73%	13.17%	64.19%	-	-
Horiz. %	249.32%	216.89%	122.30%	50.68%	185.81%	164.19%	100.00%	-
DY	3.50	3.05	1.75	0.70	3.06	2.83	1.37	87.20%
YoY %	14.75%	74.29%	150.00%	-77.12%	8.13%	106.57%	-	-
Horiz. %	255.47%	222.63%	127.74%	51.09%	223.36%	206.57%	100.00%	-
P/NAPS	4.23	3.83	4.78	6.07	8.77	7.18	8.22	-35.86%
YoY %	10.44%	-19.87%	-21.25%	-30.79%	22.14%	-12.65%	-	-
Horiz. %	51.46%	46.59%	58.15%	73.84%	106.69%	87.35%	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