[INARI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

24-Feb-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

31-Dec-2020 [#2]

Profit Trend

QoQ- 128.58%

YoY- 87.96%

Quarter Report

lnari Financial Result Q2 FY2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Cumulative Result
Revenue	431,123	1,428,704	1,067,384	724,451	347,621	1,057,951	824,610	-35.07%
YoY %	-69.82%	33.85%	47.34%	108.40%	-67.14%	28.30%	-	-
Horiz. %	52.28%	173.26%	129.44%	87.85%	42.16%	128.30%	100.00%	-
PBT	118,322	352,249	258,854	172,127	77,414	172,364	138,298	-9.86%
YoY %	-66.41%	36.08%	50.39%	122.35%	-55.09%	24.63%	-	-
Horiz. %	85.56%	254.70%	187.17%	124.46%	55.98%	124.63%	100.00%	-
Tax	-11,429	-21,534	-16,812	-11,977	-7,349	-15,924	-18,000	-26.10%
YoY %	46.93%	-28.09%	-40.37%	-62.97%	53.85%	11.53%	-	-
Horiz. %	63.49%	119.63%	93.40%	66.54%	40.83%	88.47%	100.00%	-
NP	106,893	330,715	242,042	160,150	70,065	156,440	120,298	-7.56%
YoY %	-67.68%	36.64%	51.13%	128.57%	-55.21%	30.04%	-	-
Horiz. %	88.86%	274.91%	201.20%	133.13%	58.24%	130.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,927	330,473	242,113	160,167	70,070	155,750	120,277	-7.53%
YoY %	-67.64%	36.50%	51.16%	128.58%	-55.01%	29.49%	-	-
Horiz. %	88.90%	274.76%	201.30%	133.17%	58.26%	129.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.66%	6.11%	6.49%	6.96%	9.49%	9.24%	13.02%	-
YoY %	58.10%	-5.86%	-6.75%	-26.66%	2.71%	-29.03%	-	-
Horiz. %	74.19%	46.93%	49.85%	53.46%	72.89%	70.97%	100.00%	-
Total Cost	324,230	1,097,989	825,342	564,301	277,556	901,511	704,312	-40.35%
YoY %	-70.47%	33.03%	46.26%	103.31%	-69.21%	28.00%	-	-
Horiz. %	46.03%	155.90%	117.18%	80.12%	39.41%	128.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,361,245	1,371,846	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	57.75%
YoY %	72.12%	-1.01%	5.48%	4.76%	4.31%	0.95%	-	-
Horiz. %	198.26%	115.19%	116.37%	110.32%	105.30%	100.95%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	100,341	367,787	281,954	148,178	65,252	142,710	106,857	-4.10%
YoY %	-72.72%	30.44%	90.28%	127.09%	-54.28%	33.55%	-	-
Horiz. %	93.90%	344.19%	263.86%	138.67%	61.06%	133.55%	100.00%	-
Div Payout %	93.84%	111.29%	116.46%	92.52%	93.12%	91.63%	88.84%	-
YoY %	-15.68%	-4.44%	25.88%	-0.64%	1.63%	3.14%	-	-
Horiz. %	105.63%	125.27%	131.09%	104.14%	104.82%	103.14%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	2,361,245	1,371,846	1,385,890	1,313,852	1,254,151	1,202,337	1,190,979	57.75%
YoY %	72.12%	-1.01%	5.48%	4.76%	4.31%	0.95%	-	-
Horiz. %	198.26%	115.19%	116.37%	110.32%	105.30%	100.95%	100.00%	-
NOSH	3,684,841	3,346,436	3,338,921	3,300,592	3,271,213	3,249,764	3,239,284	8.96%
YoY %	10.11%	0.23%	1.16%	0.90%	0.66%	0.32%	-	-
Horiz. %	113.75%	103.31%	103.08%	101.89%	100.99%	100.32%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	24.79%	23.15%	22.68%	22.11%	20.16%	14.79%	14.59%	-
YoY %	7.08%	2.07%	2.58%	9.67%	36.31%	1.37%	-	-
Horiz. %	169.91%	158.67%	155.45%	151.54%	138.18%	101.37%	100.00%	-
ROE	4.53%	24.09%	17.47%	12.19%	5.59%	12.95%	10.10%	-
YoY %	-81.20%	37.89%	43.31%	118.07%	-56.83%	28.22%	-	-
Horiz. %	44.85%	238.51%	172.97%	120.69%	55.35%	128.22%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	12.03	42.73	32.18	22.00	10.65	32.62	25.47	-39.32%
YoY %	-71.85%	32.78%	46.27%	106.57%	-67.35%	28.07%	-	-
Horiz. %	47.23%	167.77%	126.34%	86.38%	41.81%	128.07%	100.00%	-
EPS	2.98	10.01	7.36	4.89	2.15	4.85	3.77	-14.49%
YoY %	-70.23%	36.01%	50.51%	127.44%	-55.67%	28.65%	-	-
Horiz. %	79.05%	265.52%	195.23%	129.71%	57.03%	128.65%	100.00%	-
DPS	2.80	11.00	8.50	4.50	2.00	4.40	3.30	-10.36%
YoY %	-74.55%	29.41%	88.89%	125.00%	-54.55%	33.33%	-	-
Horiz. %	84.85%	333.33%	257.58%	136.36%	60.61%	133.33%	100.00%	-
NAPS	0.6589	0.4103	0.4178	0.399	0.3844	0.3707	0.3678	47.45%
YoY %	60.59%	-1.80%	4.71%	3.80%	3.70%	0.79%	-	-
Horiz. %	179.15%	111.56%	113.59%	108.48%	104.51%	100.79%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,300,592
RPS	11.38	37.71	28.18	19.12	9.18	27.93	21.77	-35.08%
YoY %	-69.82%	33.82%	47.38%	108.28%	-67.13%	28.30%	-	-
Horiz. %	52.27%	173.22%	129.44%	87.83%	42.17%	128.30%	100.00%	-
EPS	2.82	8.72	6.39	4.23	1.85	4.11	3.17	-7.49%
YoY %	-67.66%	36.46%	51.06%	128.65%	-54.99%	29.65%	-	-
Horiz. %	88.96%	275.08%	201.58%	133.44%	58.36%	129.65%	100.00%	-
DPS	2.65	9.71	7.44	3.91	1.72	3.77	2.82	-4.05%
YoY %	-72.71%	30.51%	90.28%	127.33%	-54.38%	33.69%	-	-
Horiz. %	93.97%	344.33%	263.83%	138.65%	60.99%	133.69%	100.00%	-
NAPS	0.6233	0.3621	0.3658	0.3468	0.3311	0.3174	0.3144	57.74%
YoY %	72.13%	-1.01%	5.48%	4.74%	4.32%	0.95%	-	-
Horiz. %	198.25%	115.17%	116.35%	110.31%	105.31%	100.95%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	3.69	3.17	3.28	2.76	2.28	1.69	1.24	-
P/RPS	30.67	7.42	10.19	12.55	21.40	5.18	4.87	240.64%
YoY %	313.34%	-27.18%	-18.80%	-41.36%	313.13%	6.37%	-	-
Horiz. %	629.77%	152.36%	209.24%	257.70%	439.43%	106.37%	100.00%	-
P/EPS	123.67	32.07	44.94	56.74	106.16	35.19	33.38	139.24%
YoY %	285.63%	-28.64%	-20.80%	-46.55%	201.68%	5.42%	-	-
Horiz. %	370.49%	96.08%	134.63%	169.98%	318.03%	105.42%	100.00%	-
EY	0.81	3.12	2.23	1.76	0.94	2.84	3.00	-58.19%
YoY %	-74.04%	39.91%	26.70%	87.23%	-66.90%	-5.33%	-	-
Horiz. %	27.00%	104.00%	74.33%	58.67%	31.33%	94.67%	100.00%	-
DY	0.76	3.47	2.59	1.63	0.88	2.60	2.66	-56.58%
YoY %	-78.10%	33.98%	58.90%	85.23%	-66.15%	-2.26%	-	-
Horiz. %	28.57%	130.45%	97.37%	61.28%	33.08%	97.74%	100.00%	-
P/NAPS	5.60	7.73	7.85	6.92	5.93	4.56	3.37	40.25%
YoY %	-27.55%	-1.53%	13.44%	16.69%	30.04%	35.31%	-	-
Horiz. %	166.17%	229.38%	232.94%	205.34%	175.96%	135.31%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	12/11/21	06/08/21	21/05/21	24/02/21	24/11/20	27/08/20	21/05/20	-
Price	4.00	3.60	3.00	3.28	2.47	2.24	1.44	-
P/RPS	33.25	8.42	9.32	14.91	23.18	6.87	5.65	225.60%
YoY %	294.89%	-9.66%	-37.49%	-35.68%	237.41%	21.59%	-	-
Horiz. %	588.50%	149.03%	164.96%	263.89%	410.27%	121.59%	100.00%	-
P/EPS	134.06	36.42	41.10	67.43	115.01	46.65	38.77	128.49%
YoY %	268.09%	-11.39%	-39.05%	-41.37%	146.54%	20.32%	-	-
Horiz. %	345.78%	93.94%	106.01%	173.92%	296.65%	120.32%	100.00%	-
EY	0.75	2.75	2.43	1.48	0.87	2.14	2.58	-56.08%
YoY %	-72.73%	13.17%	64.19%	70.11%	-59.35%	-17.05%	-	-
Horiz. %	29.07%	106.59%	94.19%	57.36%	33.72%	82.95%	100.00%	-
DY	0.70	3.06	2.83	1.37	0.81	1.96	2.29	-54.58%
YoY %	-77.12%	8.13%	106.57%	69.14%	-58.67%	-14.41%	-	-
Horiz. %	30.57%	133.62%	123.58%	59.83%	35.37%	85.59%	100.00%	-
P/NAPS	6.07	8.77	7.18	8.22	6.43	6.04	3.92	33.80%
YoY %	-30.79%	22.14%	-12.65%	27.84%	6.46%	54.08%	-	-
Horiz. %	154.85%	223.72%	183.16%	209.69%	164.03%	154.08%	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