[INARI] QoQ TTM 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- 11.15%
YoY- 106.26%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,547,899 1,573,042 1,555,633 1,512,206 1,428,704 1,300,725 1,200,358 18.52%
PBT 446,109 431,519 415,168 393,157 352,249 292,920 246,950 48.48%
Tax -54,916 -37,618 -29,659 -25,614 -21,534 -14,736 -15,600 131.94%
NP 391,193 393,901 385,509 367,543 330,715 278,184 231,350 42.06%
-
NP to SH 390,917 393,061 384,532 367,330 330,473 277,586 230,702 42.26%
-
Tax Rate 12.31% 8.72% 7.14% 6.51% 6.11% 5.03% 6.32% -
Total Cost 1,156,706 1,179,141 1,170,124 1,144,663 1,097,989 1,022,541 969,008 12.56%
-
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%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 366,774 368,814 420,002 398,935 363,846 315,936 215,632 42.63%
Div Payout % 93.82% 93.83% 109.22% 108.60% 110.10% 113.82% 93.47% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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%
NOSH 3,707,354 3,705,170 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 8.07%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.27% 25.04% 24.78% 24.31% 23.15% 21.39% 19.27% -
ROE 15.61% 15.89% 15.56% 15.56% 24.09% 20.03% 17.56% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.76 42.46 42.13 42.20 42.73 39.21 36.45 9.51%
EPS 10.55 10.61 10.41 10.25 9.88 8.37 7.01 31.42%
DPS 9.89 9.96 11.37 11.13 10.88 9.52 6.60 31.04%
NAPS 0.6756 0.6679 0.6694 0.6589 0.4103 0.4178 0.399 42.19%
Adjusted Per Share Value based on latest NOSH - 3,684,841
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.86 41.52 41.06 39.92 37.71 34.33 31.69 18.51%
EPS 10.32 10.38 10.15 9.70 8.72 7.33 6.09 42.27%
DPS 9.68 9.74 11.09 10.53 9.60 8.34 5.69 42.64%
NAPS 0.661 0.6531 0.6525 0.6233 0.3621 0.3658 0.3468 53.90%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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 7.23 9.49 8.74 7.42 8.36 7.57 -11.36%
P/EPS 25.03 28.93 38.41 36.00 32.07 39.20 39.39 -26.14%
EY 3.99 3.46 2.60 2.78 3.12 2.55 2.54 35.24%
DY 3.75 3.24 2.84 3.02 3.43 2.90 2.39 35.13%
P/NAPS 3.91 4.60 5.98 5.60 7.73 7.85 6.92 -31.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
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 6.03 7.60 9.48 8.42 7.65 9.00 -16.68%
P/EPS 27.12 24.13 30.73 39.02 36.42 35.85 46.82 -30.58%
EY 3.69 4.14 3.25 2.56 2.75 2.79 2.14 43.93%
DY 3.46 3.89 3.55 2.78 3.02 3.17 2.01 43.77%
P/NAPS 4.23 3.83 4.78 6.07 8.77 7.18 8.22 -35.86%

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