[INARI] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -73.73%
YoY- -20.02%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,478,749 1,145,637 798,008 383,932 1,354,003 1,055,251 779,456 53.31%
PBT 310,057 256,830 180,047 89,717 355,776 283,164 221,270 25.24%
Tax -9,995 -11,026 -8,118 -4,388 -30,751 -26,376 -21,742 -40.46%
NP 300,062 245,804 171,929 85,329 325,025 256,788 199,528 31.29%
-
NP to SH 300,193 245,511 171,787 84,978 323,535 257,223 199,861 31.18%
-
Tax Rate 3.22% 4.29% 4.51% 4.89% 8.64% 9.31% 9.83% -
Total Cost 1,178,687 899,833 626,079 298,603 1,028,978 798,463 579,928 60.52%
-
Net Worth 2,785,218 2,761,852 2,645,888 2,634,369 2,602,513 2,551,805 2,576,010 5.34%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 289,734 236,312 164,782 82,207 306,090 231,439 179,174 37.80%
Div Payout % 96.52% 96.25% 95.92% 96.74% 94.61% 89.98% 89.65% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,785,218 2,761,852 2,645,888 2,634,369 2,602,513 2,551,805 2,576,010 5.34%
NOSH 3,774,300 3,758,342 3,747,167 3,743,747 3,732,934 3,732,934 3,731,076 0.77%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 20.29% 21.46% 21.54% 22.23% 24.00% 24.33% 25.60% -
ROE 10.78% 8.89% 6.49% 3.23% 12.43% 10.08% 7.76% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 39.30 30.54 21.31 10.27 36.27 28.27 20.88 52.50%
EPS 8.01 6.56 4.59 2.27 8.68 6.90 5.37 30.58%
DPS 7.70 6.30 4.40 2.20 8.20 6.20 4.80 37.07%
NAPS 0.7402 0.7363 0.7065 0.705 0.6972 0.6836 0.6901 4.78%
Adjusted Per Share Value based on latest NOSH - 3,743,747
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 39.03 30.24 21.06 10.13 35.74 27.85 20.57 53.32%
EPS 7.92 6.48 4.53 2.24 8.54 6.79 5.28 31.06%
DPS 7.65 6.24 4.35 2.17 8.08 6.11 4.73 37.82%
NAPS 0.7352 0.729 0.6984 0.6954 0.687 0.6736 0.68 5.34%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.70 3.23 3.01 2.90 2.74 2.46 2.61 -
P/RPS 9.41 10.58 14.13 28.22 7.55 8.70 12.50 -17.26%
P/EPS 46.38 49.35 65.62 127.52 31.61 35.70 48.75 -3.27%
EY 2.16 2.03 1.52 0.78 3.16 2.80 2.05 3.54%
DY 2.08 1.95 1.46 0.76 2.99 2.52 1.84 8.52%
P/NAPS 5.00 4.39 4.26 4.11 3.93 3.60 3.78 20.52%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 23/05/24 26/02/24 22/11/23 29/08/23 25/05/23 24/02/23 -
Price 3.42 3.23 3.16 3.00 3.03 2.26 2.45 -
P/RPS 8.70 10.58 14.83 29.20 8.35 7.99 11.73 -18.07%
P/EPS 42.87 49.35 68.89 131.92 34.96 32.80 45.76 -4.25%
EY 2.33 2.03 1.45 0.76 2.86 3.05 2.19 4.22%
DY 2.25 1.95 1.39 0.73 2.71 2.74 1.96 9.64%
P/NAPS 4.62 4.39 4.47 4.26 4.35 3.31 3.55 19.21%

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