[INARI] QoQ TTM 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- 2.22%

YoY- 41.6%

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
TTM Result
Revenue	1,475,975	1,493,776	1,547,899	1,573,042	1,555,633	1,512,206	1,428,704	2.18%
YoY %	-1.19%	-3.50%	-1.60%	1.12%	2.87%	5.84%	-	-
Horiz. %	103.31%	104.55%	108.34%	110.10%	108.88%	105.84%	100.00%	-
PBT	432,333	448,844	446,109	431,519	415,168	393,157	352,249	14.59%
YoY %	-3.68%	0.61%	3.38%	3.94%	5.60%	11.61%	-	-
Horiz. %	122.74%	127.42%	126.65%	122.50%	117.86%	111.61%	100.00%	-
Tax	-56,556	-58,165	-54,916	-37,618	-29,659	-25,614	-21,534	90.02%
YoY %	2.77%	-5.92%	-45.98%	-26.84%	-15.79%	-18.95%	-	-
Horiz. %	262.64%	270.11%	255.02%	174.69%	137.73%	118.95%	100.00%	-
NP	375,777	390,679	391,193	393,901	385,509	367,543	330,715	8.86%
YoY %	-3.81%	-0.13%	-0.69%	2.18%	4.89%	11.14%	-	-
Horiz. %	113.63%	118.13%	118.29%	119.11%	116.57%	111.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	376,552	390,242	390,917	393,061	384,532	367,330	330,473	9.06%
YoY %	-3.51%	-0.17%	-0.55%	2.22%	4.68%	11.15%	-	-
Horiz. %	113.94%	118.09%	118.29%	118.94%	116.36%	111.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.08%	12.96%	12.31%	8.72%	7.14%	6.51%	6.11%	-
YoY %	0.93%	5.28%	41.17%	22.13%	9.68%	6.55%	-	-
Horiz. %	214.08%	212.11%	201.47%	142.72%	116.86%	106.55%	100.00%	-
Total Cost	1,100,198	1,103,097	1,156,706	1,179,141	1,170,124	1,144,663	1,097,989	0.13%
YoY %	-0.26%	-4.63%	-1.90%	0.77%	2.22%	4.25%	-	-
Horiz. %	100.20%	100.47%	105.35%	107.39%	106.57%	104.25%	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	341,638	362,905	366,774	368,814	420,002	398,935	363,846	-4.10%
YoY %	-5.86%	-1.05%	-0.55%	-12.19%	5.28%	9.64%	-	-
Horiz. %	93.90%	99.74%	100.80%	101.37%	115.43%	109.64%	100.00%	-
Div Payout %	90.73%	92.99%	93.82%	93.83%	109.22%	108.60%	110.10%	-
YoY %	-2.43%	-0.88%	-0.01%	-14.09%	0.57%	-1.36%	-	-
Horiz. %	82.41%	84.46%	85.21%	85.22%	99.20%	98.64%	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	25.46%	26.15%	25.27%	25.04%	24.78%	24.31%	23.15%	-
YoY %	-2.64%	3.48%	0.92%	1.05%	1.93%	5.01%	-	-
Horiz. %	109.98%	112.96%	109.16%	108.16%	107.04%	105.01%	100.00%	-
ROE	14.62%	15.12%	15.61%	15.89%	15.56%	15.56%	24.09%	-
YoY %	-3.31%	-3.14%	-1.76%	2.12%	0.00%	-35.41%	-	-
Horiz. %	60.69%	62.76%	64.80%	65.96%	64.59%	64.59%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	39.54	40.26	41.76	42.46	42.13	42.20	42.73	-5.02%
YoY %	-1.79%	-3.59%	-1.65%	0.78%	-0.17%	-1.24%	-	-
Horiz. %	92.53%	94.22%	97.73%	99.37%	98.60%	98.76%	100.00%	-
EPS	10.09	10.52	10.55	10.61	10.41	10.25	9.88	1.40%
YoY %	-4.09%	-0.28%	-0.57%	1.92%	1.56%	3.74%	-	-
Horiz. %	102.13%	106.48%	106.78%	107.39%	105.36%	103.74%	100.00%	-
DPS	9.20	9.80	9.89	9.96	11.37	11.13	10.88	-10.55%
YoY %	-6.12%	-0.91%	-0.70%	-12.40%	2.16%	2.30%	-	-
Horiz. %	84.56%	90.07%	90.90%	91.54%	104.50%	102.30%	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	38.96	39.43	40.86	41.52	41.06	39.92	37.71	2.19%
YoY %	-1.19%	-3.50%	-1.59%	1.12%	2.86%	5.86%	-	-
Horiz. %	103.31%	104.56%	108.35%	110.10%	108.88%	105.86%	100.00%	-
EPS	9.94	10.30	10.32	10.38	10.15	9.70	8.72	9.09%
YoY %	-3.50%	-0.19%	-0.58%	2.27%	4.64%	11.24%	-	-
Horiz. %	113.99%	118.12%	118.35%	119.04%	116.40%	111.24%	100.00%	-
DPS	9.02	9.58	9.68	9.74	11.09	10.53	9.60	-4.05%
YoY %	-5.85%	-1.03%	-0.62%	-12.17%	5.32%	9.69%	-	-
Horiz. %	93.96%	99.79%	100.83%	101.46%	115.52%	109.69%	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	6.60	6.26	6.32	7.23	9.49	8.74	7.42	-7.49%
YoY %	5.43%	-0.95%	-12.59%	-23.81%	8.58%	17.79%	-	-
Horiz. %	88.95%	84.37%	85.18%	97.44%	127.90%	117.79%	100.00%	-
P/EPS	25.87	23.96	25.03	28.93	38.41	36.00	32.07	-13.31%
YoY %	7.97%	-4.27%	-13.48%	-24.68%	6.69%	12.25%	-	-
Horiz. %	80.67%	74.71%	78.05%	90.21%	119.77%	112.25%	100.00%	-
EY	3.86	4.17	3.99	3.46	2.60	2.78	3.12	15.20%
YoY %	-7.43%	4.51%	15.32%	33.08%	-6.47%	-10.90%	-	-
Horiz. %	123.72%	133.65%	127.88%	110.90%	83.33%	89.10%	100.00%	-
DY	3.52	3.89	3.75	3.24	2.84	3.02	3.43	1.73%
YoY %	-9.51%	3.73%	15.74%	14.08%	-5.96%	-11.95%	-	-
Horiz. %	102.62%	113.41%	109.33%	94.46%	82.80%	88.05%	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	6.20	6.41	6.85	6.03	7.60	9.48	8.42	-18.41%
YoY %	-3.28%	-6.42%	13.60%	-20.66%	-19.83%	12.59%	-	-
Horiz. %	73.63%	76.13%	81.35%	71.62%	90.26%	112.59%	100.00%	-
P/EPS	24.29	24.53	27.12	24.13	30.73	39.02	36.42	-23.60%
YoY %	-0.98%	-9.55%	12.39%	-21.48%	-21.25%	7.14%	-	-
Horiz. %	66.69%	67.35%	74.46%	66.25%	84.38%	107.14%	100.00%	-
EY	4.12	4.08	3.69	4.14	3.25	2.56	2.75	30.83%
YoY %	0.98%	10.57%	-10.87%	27.38%	26.95%	-6.91%	-	-
Horiz. %	149.82%	148.36%	134.18%	150.55%	118.18%	93.09%	100.00%	-
DY	3.76	3.80	3.46	3.89	3.55	2.78	3.02	15.68%
YoY %	-1.05%	9.83%	-11.05%	9.58%	27.70%	-7.95%	-	-
Horiz. %	124.50%	125.83%	114.57%	128.81%	117.55%	92.05%	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