[INARI] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 20.32%
YoY- 75.05%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,555,633 1,512,206 1,428,704 1,300,725 1,200,358 1,088,965 1,057,951 29.21%
PBT 415,168 393,157 352,249 292,920 246,950 194,889 172,364 79.40%
Tax -29,659 -25,614 -21,534 -14,736 -15,600 -16,128 -15,924 51.20%
NP 385,509 367,543 330,715 278,184 231,350 178,761 156,440 82.14%
-
NP to SH 384,532 367,330 330,473 277,586 230,702 178,090 155,750 82.37%
-
Tax Rate 7.14% 6.51% 6.11% 5.03% 6.32% 8.28% 9.24% -
Total Cost 1,170,124 1,144,663 1,097,989 1,022,541 969,008 910,204 901,511 18.93%
-
Net Worth 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 61.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 420,002 398,935 363,846 315,936 215,632 165,195 141,264 106.35%
Div Payout % 109.22% 108.60% 110.10% 113.82% 93.47% 92.76% 90.70% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 61.46%
NOSH 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 3,271,213 3,249,764 9.05%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 24.78% 24.31% 23.15% 21.39% 19.27% 16.42% 14.79% -
ROE 15.56% 15.56% 24.09% 20.03% 17.56% 14.20% 12.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 42.13 42.20 42.73 39.21 36.45 33.38 32.62 18.54%
EPS 10.41 10.25 9.88 8.37 7.01 5.46 4.80 67.31%
DPS 11.37 11.13 10.88 9.52 6.60 5.06 4.36 89.12%
NAPS 0.6694 0.6589 0.4103 0.4178 0.399 0.3844 0.3707 48.12%
Adjusted Per Share Value based on latest NOSH - 3,338,921
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.06 39.92 37.71 34.33 31.69 28.74 27.93 29.19%
EPS 10.15 9.70 8.72 7.33 6.09 4.70 4.11 82.40%
DPS 11.09 10.53 9.60 8.34 5.69 4.36 3.73 106.35%
NAPS 0.6525 0.6233 0.3621 0.3658 0.3468 0.3311 0.3174 61.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.00 3.69 3.17 3.28 2.76 2.28 1.69 -
P/RPS 9.49 8.74 7.42 8.36 7.57 6.83 5.18 49.55%
P/EPS 38.41 36.00 32.07 39.20 39.39 41.77 35.19 5.99%
EY 2.60 2.78 3.12 2.55 2.54 2.39 2.84 -5.70%
DY 2.84 3.02 3.43 2.90 2.39 2.22 2.58 6.59%
P/NAPS 5.98 5.60 7.73 7.85 6.92 5.93 4.56 19.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 27/08/20 -
Price 3.20 4.00 3.60 3.00 3.28 2.47 2.24 -
P/RPS 7.60 9.48 8.42 7.65 9.00 7.40 6.87 6.94%
P/EPS 30.73 39.02 36.42 35.85 46.82 45.25 46.65 -24.23%
EY 3.25 2.56 2.75 2.79 2.14 2.21 2.14 32.02%
DY 3.55 2.78 3.02 3.17 2.01 2.05 1.94 49.44%
P/NAPS 4.78 6.07 8.77 7.18 8.22 6.43 6.04 -14.40%

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