[INARI] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

17-Nov-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

30-Sep-2022 [#1]

Profit Trend

QoQ- 23.24%

YoY- -0.63%

Quarter Report

Inari Financial Result Q1 FY2023.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Quarter Result
Revenue	298,752	275,795	402,456	377,000	336,177	360,342	420,257	-20.39%
YoY %	8.32%	-31.47%	6.75%	12.14%	-6.71%	-14.26%	-	-
Horiz. %	71.09%	65.63%	95.76%	89.71%	79.99%	85.74%	100.00%	-
PBT	72,612	61,894	100,213	121,057	107,985	103,078	116,724	-27.19%
YoY %	17.32%	-38.24%	-17.22%	12.11%	4.76%	-11.69%	-	-
Horiz. %	62.21%	53.03%	85.85%	103.71%	92.51%	88.31%	100.00%	-
Tax	-4,375	-4,634	-7,064	-14,678	-22,020	-12,794	-8,673	-36.71%
YoY %	5.59%	34.40%	51.87%	33.34%	-72.11%	-47.52%	-	-
Horiz. %	50.44%	53.43%	81.45%	169.24%	253.89%	147.52%	100.00%	-
NP	68,237	57,260	93,149	106,379	85,965	90,284	108,051	-26.45%
YoY %	19.17%	-38.53%	-12.44%	23.75%	-4.78%	-16.44%	-	-
Horiz. %	63.15%	52.99%	86.21%	98.45%	79.56%	83.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,312	57,362	93,609	106,252	86,216	90,475	107,299	-27.50%
YoY %	15.60%	-38.72%	-11.90%	23.24%	-4.71%	-15.68%	-	-
Horiz. %	61.80%	53.46%	87.24%	99.02%	80.35%	84.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.03%	7.49%	7.05%	12.12%	20.39%	12.41%	7.43%	-
YoY %	-19.49%	6.24%	-41.83%	-40.56%	64.30%	67.03%	-	-
Horiz. %	81.16%	100.81%	94.89%	163.12%	274.43%	167.03%	100.00%	-
Total Cost	230,515	218,535	309,307	270,621	250,212	270,058	312,206	-18.35%
YoY %	5.48%	-29.35%	14.30%	8.16%	-7.35%	-13.50%	-	-
Horiz. %	73.83%	70.00%	99.07%	86.68%	80.14%	86.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	3.50%
YoY %	1.99%	-0.94%	-0.21%	3.08%	1.22%	0.10%	-	-
Horiz. %	105.29%	103.24%	104.22%	104.44%	101.32%	100.10%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	74,656	52,260	82,121	96,472	81,547	81,496	103,388	-19.56%
YoY %	42.85%	-36.36%	-14.88%	18.30%	0.06%	-21.17%	-	-
Horiz. %	72.21%	50.55%	79.43%	93.31%	78.87%	78.83%	100.00%	-
Div Payout %	112.58%	91.11%	87.73%	90.80%	94.58%	90.08%	96.36%	-
YoY %	23.56%	3.85%	-3.38%	-4.00%	5.00%	-6.52%	-	-
Horiz. %	116.83%	94.55%	91.04%	94.23%	98.15%	93.48%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	2,602,513	2,551,805	2,576,010	2,581,379	2,504,245	2,474,164	2,471,735	3.50%
YoY %	1.99%	-0.94%	-0.21%	3.08%	1.22%	0.10%	-	-
Horiz. %	105.29%	103.24%	104.22%	104.44%	101.32%	100.10%	100.00%	-
NOSH	3,732,934	3,732,934	3,731,076	3,713,129	3,707,354	3,705,170	3,702,338	0.55%
YoY %	0.00%	0.05%	0.48%	0.16%	0.06%	0.08%	-	-
Horiz. %	100.83%	100.83%	100.78%	100.29%	100.14%	100.08%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	22.84%	20.76%	23.15%	28.22%	25.57%	25.06%	25.71%	-
YoY %	10.02%	-10.32%	-17.97%	10.36%	2.04%	-2.53%	-	-
Horiz. %	88.84%	80.75%	90.04%	109.76%	99.46%	97.47%	100.00%	-
ROE	2.55%	2.25%	3.63%	4.12%	3.44%	3.66%	4.34%	-
YoY %	13.33%	-38.02%	-11.89%	19.77%	-6.01%	-15.67%	-	-
Horiz. %	58.76%	51.84%	83.64%	94.93%	79.26%	84.33%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	8.00	7.39	10.78	10.16	9.07	9.73	11.38	-20.98%
YoY %	8.25%	-31.45%	6.10%	12.02%	-6.78%	-14.50%	-	-
Horiz. %	70.30%	64.94%	94.73%	89.28%	79.70%	85.50%	100.00%	-
EPS	1.78	1.54	2.51	2.86	2.33	2.44	2.91	-28.00%
YoY %	15.58%	-38.65%	-12.24%	22.75%	-4.51%	-16.15%	-	-
Horiz. %	61.17%	52.92%	86.25%	98.28%	80.07%	83.85%	100.00%	-
DPS	2.00	1.40	2.20	2.60	2.20	2.20	2.80	-20.14%
YoY %	42.86%	-36.36%	-15.38%	18.18%	0.00%	-21.43%	-	-
Horiz. %	71.43%	50.00%	78.57%	92.86%	78.57%	78.57%	100.00%	-
NAPS	0.6972	0.6836	0.6901	0.6957	0.6756	0.6679	0.6694	2.75%
YoY %	1.99%	-0.94%	-0.80%	2.98%	1.15%	-0.22%	-	-
Horiz. %	104.15%	102.12%	103.09%	103.93%	100.93%	99.78%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,713,129
RPS	7.89	7.28	10.62	9.95	8.87	9.51	11.09	-20.35%
YoY %	8.38%	-31.45%	6.73%	12.18%	-6.73%	-14.25%	-	-
Horiz. %	71.15%	65.64%	95.76%	89.72%	79.98%	85.75%	100.00%	-
EPS	1.75	1.51	2.47	2.80	2.28	2.39	2.83	-27.48%
YoY %	15.89%	-38.87%	-11.79%	22.81%	-4.60%	-15.55%	-	-
Horiz. %	61.84%	53.36%	87.28%	98.94%	80.57%	84.45%	100.00%	-
DPS	1.97	1.38	2.17	2.55	2.15	2.15	2.73	-19.59%
YoY %	42.75%	-36.41%	-14.90%	18.60%	0.00%	-21.25%	-	-
Horiz. %	72.16%	50.55%	79.49%	93.41%	78.75%	78.75%	100.00%	-
NAPS	0.687	0.6736	0.68	0.6814	0.661	0.6531	0.6525	3.50%
YoY %	1.99%	-0.94%	-0.21%	3.09%	1.21%	0.09%	-	-
Horiz. %	105.29%	103.23%	104.21%	104.43%	101.30%	100.09%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	2.74	2.46	2.61	2.52	2.64	3.07	4.00	-
P/RPS	34.24	33.30	24.21	24.80	29.11	31.56	35.14	-1.71%
YoY %	2.82%	37.55%	-2.38%	-14.81%	-7.76%	-10.19%	-	-
Horiz. %	97.44%	94.76%	68.90%	70.57%	82.84%	89.81%	100.00%	-
P/EPS	154.24	160.09	104.08	88.00	113.50	125.70	137.65	7.90%
YoY %	-3.65%	53.81%	18.27%	-22.47%	-9.71%	-8.68%	-	-
Horiz. %	112.05%	116.30%	75.61%	63.93%	82.46%	91.32%	100.00%	-
EY	0.65	0.62	0.96	1.14	0.88	0.80	0.73	-7.46%
YoY %	4.84%	-35.42%	-15.79%	29.55%	10.00%	9.59%	-	-
Horiz. %	89.04%	84.93%	131.51%	156.16%	120.55%	109.59%	100.00%	-
DY	0.73	0.57	0.84	1.03	0.83	0.72	0.70	2.84%
YoY %	28.07%	-32.14%	-18.45%	24.10%	15.28%	2.86%	-	-
Horiz. %	104.29%	81.43%	120.00%	147.14%	118.57%	102.86%	100.00%	-
P/NAPS	3.93	3.60	3.78	3.62	3.91	4.60	5.98	-24.46%
YoY %	9.17%	-4.76%	4.42%	-7.42%	-15.00%	-23.08%	-	-
Horiz. %	65.72%	60.20%	63.21%	60.54%	65.38%	76.92%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/05/23	24/02/23	17/11/22	19/08/22	13/05/22	18/02/22	-
Price	3.03	2.26	2.45	2.58	2.86	2.56	3.20	-
P/RPS	37.86	30.59	22.72	25.39	31.53	26.32	28.12	21.99%
YoY %	23.77%	34.64%	-10.52%	-19.47%	19.79%	-6.40%	-	-
Horiz. %	134.64%	108.78%	80.80%	90.29%	112.13%	93.60%	100.00%	-
P/EPS	170.56	147.07	97.70	90.10	122.96	104.82	110.12	33.97%
YoY %	15.97%	50.53%	8.44%	-26.72%	17.31%	-4.81%	-	-
Horiz. %	154.89%	133.55%	88.72%	81.82%	111.66%	95.19%	100.00%	-
EY	0.59	0.68	1.02	1.11	0.81	0.95	0.91	-25.14%
YoY %	-13.24%	-33.33%	-8.11%	37.04%	-14.74%	4.40%	-	-
Horiz. %	64.84%	74.73%	112.09%	121.98%	89.01%	104.40%	100.00%	-
DY	0.66	0.62	0.90	1.01	0.77	0.86	0.87	-16.86%
YoY %	6.45%	-31.11%	-10.89%	31.17%	-10.47%	-1.15%	-	-
Horiz. %	75.86%	71.26%	103.45%	116.09%	88.51%	98.85%	100.00%	-
P/NAPS	4.35	3.31	3.55	3.71	4.23	3.83	4.78	-6.10%
YoY %	31.42%	-6.76%	-4.31%	-12.29%	10.44%	-19.87%	-	-
Horiz. %	91.00%	69.25%	74.27%	77.62%	88.49%	80.13%	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