[INARI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

13-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- 42.23%

YoY- 25.85%

Quarter Report

Inari Financial Result Q3 FY2022.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Cumulative Result
Revenue	779,456	377,000	1,547,899	1,211,722	851,380	431,123	1,428,704	-33.15%
YoY %	106.75%	-75.64%	27.74%	42.32%	97.48%	-69.82%	-	-
Horiz. %	54.56%	26.39%	108.34%	84.81%	59.59%	30.18%	100.00%	-
PBT	221,270	121,057	446,109	338,124	235,046	118,322	352,249	-26.59%
YoY %	82.78%	-72.86%	31.94%	43.85%	98.65%	-66.41%	-	-
Horiz. %	62.82%	34.37%	126.65%	95.99%	66.73%	33.59%	100.00%	-
Tax	-21,742	-14,678	-54,916	-32,896	-20,102	-11,429	-21,534	0.64%
YoY %	-48.13%	73.27%	-66.94%	-63.65%	-75.89%	46.93%	-	-
Horiz. %	100.97%	68.16%	255.02%	152.76%	93.35%	53.07%	100.00%	-
NP	199,528	106,379	391,193	305,228	214,944	106,893	330,715	-28.53%
YoY %	87.56%	-72.81%	28.16%	42.00%	101.08%	-67.68%	-	-
Horiz. %	60.33%	32.17%	118.29%	92.29%	64.99%	32.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199,861	106,252	390,917	304,701	214,226	106,927	330,473	-28.41%
YoY %	88.10%	-72.82%	28.30%	42.23%	100.35%	-67.64%	-	-
Horiz. %	60.48%	32.15%	118.29%	92.20%	64.82%	32.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.83%	12.12%	12.31%	9.73%	8.55%	9.66%	6.11%	-
YoY %	-18.89%	-1.54%	26.52%	13.80%	-11.49%	58.10%	-	-
Horiz. %	160.88%	198.36%	201.47%	159.25%	139.93%	158.10%	100.00%	-
Total Cost	579,928	270,621	1,156,706	906,494	636,436	324,230	1,097,989	-34.58%
YoY %	114.30%	-76.60%	27.60%	42.43%	96.29%	-70.47%	-	-
Horiz. %	52.82%	24.65%	105.35%	82.56%	57.96%	29.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	52.03%
YoY %	-0.21%	3.08%	1.22%	0.10%	4.68%	72.12%	-	-
Horiz. %	187.78%	188.17%	182.55%	180.35%	180.18%	172.12%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	179,174	96,472	370,669	288,942	206,777	100,341	367,787	-38.00%
YoY %	85.73%	-73.97%	28.28%	39.74%	106.07%	-72.72%	-	-
Horiz. %	48.72%	26.23%	100.78%	78.56%	56.22%	27.28%	100.00%	-
Div Payout %	89.65%	90.80%	94.82%	94.83%	96.52%	93.84%	111.29%	-
YoY %	-1.27%	-4.24%	-0.01%	-1.75%	2.86%	-15.68%	-	-
Horiz. %	80.56%	81.59%	85.20%	85.21%	86.73%	84.32%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	2,361,245	1,371,846	52.03%
YoY %	-0.21%	3.08%	1.22%	0.10%	4.68%	72.12%	-	-
Horiz. %	187.78%	188.17%	182.55%	180.35%	180.18%	172.12%	100.00%	-
NOSH	3,731,076	3,713,129	3,707,354	3,705,170	3,702,338	3,684,841	3,346,436	7.50%
YoY %	0.48%	0.16%	0.06%	0.08%	0.47%	10.11%	-	-
Horiz. %	111.49%	110.96%	110.79%	110.72%	110.64%	110.11%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	25.60%	28.22%	25.27%	25.19%	25.25%	24.79%	23.15%	-
YoY %	-9.28%	11.67%	0.32%	-0.24%	1.86%	7.08%	-	-
Horiz. %	110.58%	121.90%	109.16%	108.81%	109.07%	107.08%	100.00%	-
ROE	7.76%	4.12%	15.61%	12.32%	8.67%	4.53%	24.09%	-
YoY %	88.35%	-73.61%	26.70%	42.10%	91.39%	-81.20%	-	-
Horiz. %	32.21%	17.10%	64.80%	51.14%	35.99%	18.80%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	20.88	10.16	41.76	32.71	23.06	12.03	42.73	-37.87%
YoY %	105.51%	-75.67%	27.67%	41.85%	91.69%	-71.85%	-	-
Horiz. %	48.86%	23.78%	97.73%	76.55%	53.97%	28.15%	100.00%	-
EPS	5.37	2.86	10.65	8.33	5.89	2.98	10.01	-33.90%
YoY %	87.76%	-73.15%	27.85%	41.43%	97.65%	-70.23%	-	-
Horiz. %	53.65%	28.57%	106.39%	83.22%	58.84%	29.77%	100.00%	-
DPS	4.80	2.60	10.00	7.80	5.60	2.80	11.00	-42.38%
YoY %	84.62%	-74.00%	28.21%	39.29%	100.00%	-74.55%	-	-
Horiz. %	43.64%	23.64%	90.91%	70.91%	50.91%	25.45%	100.00%	-
NAPS	0.6901	0.6957	0.6756	0.6679	0.6694	0.6589	0.4103	41.29%
YoY %	-0.80%	2.98%	1.15%	-0.22%	1.59%	60.59%	-	-
Horiz. %	168.19%	169.56%	164.66%	162.78%	163.15%	160.59%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,705,170
RPS	20.57	9.95	40.86	31.99	22.47	11.38	37.71	-33.16%
YoY %	106.73%	-75.65%	27.73%	42.37%	97.45%	-69.82%	-	-
Horiz. %	54.55%	26.39%	108.35%	84.83%	59.59%	30.18%	100.00%	-
EPS	5.28	2.80	10.32	8.04	5.65	2.82	8.72	-28.36%
YoY %	88.57%	-72.87%	28.36%	42.30%	100.35%	-67.66%	-	-
Horiz. %	60.55%	32.11%	118.35%	92.20%	64.79%	32.34%	100.00%	-
DPS	4.73	2.55	9.78	7.63	5.46	2.65	9.71	-38.00%
YoY %	85.49%	-73.93%	28.18%	39.74%	106.04%	-72.71%	-	-
Horiz. %	48.71%	26.26%	100.72%	78.58%	56.23%	27.29%	100.00%	-
NAPS	0.68	0.6814	0.661	0.6531	0.6525	0.6233	0.3621	52.03%
YoY %	-0.21%	3.09%	1.21%	0.09%	4.68%	72.13%	-	-
Horiz. %	187.79%	188.18%	182.55%	180.36%	180.20%	172.13%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	2.61	2.52	2.64	3.07	4.00	3.69	3.17	-
P/RPS	12.50	24.80	6.32	9.39	17.35	30.67	7.42	41.44%
YoY %	-49.60%	292.41%	-32.69%	-45.88%	-43.43%	313.34%	-	-
Horiz. %	168.46%	334.23%	85.18%	126.55%	233.83%	413.34%	100.00%	-
P/EPS	48.75	88.00	25.03	37.32	68.95	123.67	32.07	32.10%
YoY %	-44.60%	251.58%	-32.93%	-45.87%	-44.25%	285.63%	-	-
Horiz. %	152.01%	274.40%	78.05%	116.37%	215.00%	385.63%	100.00%	-
EY	2.05	1.14	3.99	2.68	1.45	0.81	3.12	-24.36%
YoY %	79.82%	-71.43%	48.88%	84.83%	79.01%	-74.04%	-	-
Horiz. %	65.71%	36.54%	127.88%	85.90%	46.47%	25.96%	100.00%	-
DY	1.84	1.03	3.79	2.54	1.40	0.76	3.47	-34.41%
YoY %	78.64%	-72.82%	49.21%	81.43%	84.21%	-78.10%	-	-
Horiz. %	53.03%	29.68%	109.22%	73.20%	40.35%	21.90%	100.00%	-
P/NAPS	3.78	3.62	3.91	4.60	5.98	5.60	7.73	-37.85%
YoY %	4.42%	-7.42%	-15.00%	-23.08%	6.79%	-27.55%	-	-
Horiz. %	48.90%	46.83%	50.58%	59.51%	77.36%	72.45%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	24/02/23	17/11/22	19/08/22	13/05/22	18/02/22	12/11/21	06/08/21	-
Price	2.45	2.58	2.86	2.56	3.20	4.00	3.60	-
P/RPS	11.73	25.39	6.85	7.83	13.88	33.25	8.42	24.66%
YoY %	-53.80%	270.66%	-12.52%	-43.59%	-58.26%	294.89%	-	-
Horiz. %	139.31%	301.54%	81.35%	92.99%	164.85%	394.89%	100.00%	-
P/EPS	45.76	90.10	27.12	31.12	55.16	134.06	36.42	16.39%
YoY %	-49.21%	232.23%	-12.85%	-43.58%	-58.85%	268.09%	-	-
Horiz. %	125.65%	247.39%	74.46%	85.45%	151.46%	368.09%	100.00%	-
EY	2.19	1.11	3.69	3.21	1.81	0.75	2.75	-14.04%
YoY %	97.30%	-69.92%	14.95%	77.35%	141.33%	-72.73%	-	-
Horiz. %	79.64%	40.36%	134.18%	116.73%	65.82%	27.27%	100.00%	-
DY	1.96	1.01	3.50	3.05	1.75	0.70	3.06	-25.63%
YoY %	94.06%	-71.14%	14.75%	74.29%	150.00%	-77.12%	-	-
Horiz. %	64.05%	33.01%	114.38%	99.67%	57.19%	22.88%	100.00%	-
P/NAPS	3.55	3.71	4.23	3.83	4.78	6.07	8.77	-45.18%
YoY %	-4.31%	-12.29%	10.44%	-19.87%	-21.25%	-30.79%	-	-
Horiz. %	40.48%	42.30%	48.23%	43.67%	54.50%	69.21%	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