[INARI] YoY Annualized Quarter Result on 30-Sep-2024 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

27-Nov-2024

Admission Sponsor

Sponsor

Financial Year

30-Jun-2025

Quarter

30-Sep-2024 [#1]

Profit Trend

QoQ- -67.86%

YoY- -71.62%

Quarter Report

Inari Financial Result Q1 FY2025.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Annualized Quarter Result
Revenue	1,552,040	1,535,728	1,508,000	1,724,492	1,390,484	1,266,428	1,302,884	2.95%
YoY %	1.06%	1.84%	-12.55%	24.02%	9.80%	-2.80%	-	-
Horiz. %	119.12%	117.87%	115.74%	132.36%	106.72%	97.20%	100.00%	-
PBT	95,588	358,868	484,228	473,288	309,656	219,556	259,592	-15.32%
YoY %	-73.36%	-25.89%	2.31%	52.84%	41.04%	-15.42%	-	-
Horiz. %	36.82%	138.24%	186.53%	182.32%	119.29%	84.58%	100.00%	-
Tax	-7,428	-17,552	-58,712	-45,716	-29,396	-28,580	-19,120	-14.56%
YoY %	57.68%	70.10%	-28.43%	-55.52%	-2.86%	-49.48%	-	-
Horiz. %	38.85%	91.80%	307.07%	239.10%	153.74%	149.48%	100.00%	-
NP	88,160	341,316	425,516	427,572	280,260	190,976	240,472	-15.38%
YoY %	-74.17%	-19.79%	-0.48%	52.56%	46.75%	-20.58%	-	-
Horiz. %	36.66%	141.94%	176.95%	177.81%	116.55%	79.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,480	339,912	425,008	427,708	280,280	190,920	240,620	-14.11%
YoY %	-71.62%	-20.02%	-0.63%	52.60%	46.80%	-20.65%	-	-
Horiz. %	40.10%	141.27%	176.63%	177.75%	116.48%	79.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.77%	4.89%	12.12%	9.66%	9.49%	13.02%	7.37%	-
YoY %	58.90%	-59.65%	25.47%	1.79%	-27.11%	76.66%	-	-
Horiz. %	105.43%	66.35%	164.45%	131.07%	128.77%	176.66%	100.00%	-
Total Cost	1,463,880	1,194,412	1,082,484	1,296,920	1,110,224	1,075,452	1,062,412	5.48%
YoY %	22.56%	10.34%	-16.53%	16.82%	3.23%	1.23%	-	-
Horiz. %	137.79%	112.42%	101.89%	122.07%	104.50%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,699,555	2,634,369	2,581,379	2,361,245	1,254,151	1,140,138	1,092,184	16.26%
YoY %	2.47%	2.05%	9.32%	88.27%	10.00%	4.39%	-	-
Horiz. %	247.17%	241.20%	236.35%	216.19%	114.83%	104.39%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	150,750	328,829	385,889	401,365	261,009	165,283	201,672	-4.73%
YoY %	-54.16%	-14.79%	-3.86%	53.77%	57.92%	-18.04%	-	-
Horiz. %	74.75%	163.05%	191.34%	199.02%	129.42%	81.96%	100.00%	-
Div Payout %	156.25%	96.74%	90.80%	93.84%	93.12%	86.57%	83.81%	-
YoY %	61.52%	6.54%	-3.24%	0.77%	7.57%	3.29%	-	-
Horiz. %	186.43%	115.43%	108.34%	111.97%	111.11%	103.29%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	2,699,555	2,634,369	2,581,379	2,361,245	1,254,151	1,140,138	1,092,184	16.26%
YoY %	2.47%	2.05%	9.32%	88.27%	10.00%	4.39%	-	-
Horiz. %	247.17%	241.20%	236.35%	216.19%	114.83%	104.39%	100.00%	-
NOSH	3,768,750	3,743,747	3,713,129	3,684,841	3,271,213	3,179,132	3,163,302	2.95%
YoY %	0.67%	0.82%	0.77%	12.64%	2.90%	0.50%	-	-
Horiz. %	119.14%	118.35%	117.38%	116.49%	103.41%	100.50%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	5.68%	22.23%	28.22%	24.79%	20.16%	15.08%	18.46%	-
YoY %	-74.45%	-21.23%	13.84%	22.97%	33.69%	-18.31%	-	-
Horiz. %	30.77%	120.42%	152.87%	134.29%	109.21%	81.69%	100.00%	-
ROE	3.57%	12.90%	16.46%	18.11%	22.35%	16.75%	22.03%	-
YoY %	-72.33%	-21.63%	-9.11%	-18.97%	33.43%	-23.97%	-	-
Horiz. %	16.21%	58.56%	74.72%	82.21%	101.45%	76.03%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	41.18	41.10	40.64	48.12	42.62	39.84	41.35	-0.06%
YoY %	0.19%	1.13%	-15.54%	12.90%	6.98%	-3.65%	-	-
Horiz. %	99.59%	99.40%	98.28%	116.37%	103.07%	96.35%	100.00%	-
EPS	2.56	9.08	11.44	11.92	8.60	6.00	7.64	-16.64%
YoY %	-71.81%	-20.63%	-4.03%	38.60%	43.33%	-21.47%	-	-
Horiz. %	33.51%	118.85%	149.74%	156.02%	112.57%	78.53%	100.00%	-
DPS	4.00	8.80	10.40	11.20	8.00	5.20	6.40	-7.52%
YoY %	-54.55%	-15.38%	-7.14%	40.00%	53.85%	-18.75%	-	-
Horiz. %	62.50%	137.50%	162.50%	175.00%	125.00%	81.25%	100.00%	-
NAPS	0.7163	0.705	0.6957	0.6589	0.3844	0.3587	0.3466	12.84%
YoY %	1.60%	1.34%	5.59%	71.41%	7.16%	3.49%	-	-
Horiz. %	206.66%	203.40%	200.72%	190.10%	110.91%	103.49%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,768,750
RPS	40.97	40.54	39.81	45.52	36.70	33.43	34.39	2.95%
YoY %	1.06%	1.83%	-12.54%	24.03%	9.78%	-2.79%	-	-
Horiz. %	119.13%	117.88%	115.76%	132.36%	106.72%	97.21%	100.00%	-
EPS	2.55	8.97	11.22	11.29	7.40	5.04	6.35	-14.09%
YoY %	-71.57%	-20.05%	-0.62%	52.57%	46.83%	-20.63%	-	-
Horiz. %	40.16%	141.26%	176.69%	177.80%	116.54%	79.37%	100.00%	-
DPS	3.98	8.68	10.19	10.59	6.89	4.36	5.32	-4.71%
YoY %	-54.15%	-14.82%	-3.78%	53.70%	58.03%	-18.05%	-	-
Horiz. %	74.81%	163.16%	191.54%	199.06%	129.51%	81.95%	100.00%	-
NAPS	0.7126	0.6954	0.6814	0.6233	0.3311	0.301	0.2883	16.26%
YoY %	2.47%	2.05%	9.32%	88.25%	10.00%	4.41%	-	-
Horiz. %	247.17%	241.21%	236.35%	216.20%	114.85%	104.41%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	2.90	2.90	2.52	3.69	2.28	1.82	2.28	-
P/RPS	7.04	7.06	6.20	7.67	5.35	4.57	5.51	4.16%
YoY %	-0.28%	13.87%	-19.17%	43.36%	17.07%	-17.06%	-	-
Horiz. %	127.77%	128.13%	112.52%	139.20%	97.10%	82.94%	100.00%	-
P/EPS	113.28	31.88	22.00	30.92	26.54	30.30	29.86	24.85%
YoY %	255.33%	44.91%	-28.85%	16.50%	-12.41%	1.47%	-	-
Horiz. %	379.37%	106.76%	73.68%	103.55%	88.88%	101.47%	100.00%	-
EY	0.88	3.14	4.55	3.23	3.77	3.30	3.35	-19.95%
YoY %	-71.97%	-30.99%	40.87%	-14.32%	14.24%	-1.49%	-	-
Horiz. %	26.27%	93.73%	135.82%	96.42%	112.54%	98.51%	100.00%	-
DY	1.38	3.03	4.13	3.04	3.51	2.86	2.81	-11.16%
YoY %	-54.46%	-26.63%	35.86%	-13.39%	22.73%	1.78%	-	-
Horiz. %	49.11%	107.83%	146.98%	108.19%	124.91%	101.78%	100.00%	-
P/NAPS	4.05	4.11	3.62	5.60	5.93	5.07	6.58	-7.76%
YoY %	-1.46%	13.54%	-35.36%	-5.56%	16.96%	-22.95%	-	-
Horiz. %	61.55%	62.46%	55.02%	85.11%	90.12%	77.05%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	27/11/24	22/11/23	17/11/22	12/11/21	24/11/20	26/11/19	26/11/18	-
Price	2.97	3.00	2.58	4.00	2.47	1.95	1.71	-
P/RPS	7.21	7.30	6.35	8.31	5.80	4.89	4.14	9.67%
YoY %	-1.23%	14.96%	-23.59%	43.28%	18.61%	18.12%	-	-
Horiz. %	174.15%	176.33%	153.38%	200.72%	140.10%	118.12%	100.00%	-
P/EPS	116.02	32.98	22.52	33.51	28.75	32.46	22.39	31.51%
YoY %	251.79%	46.45%	-32.80%	16.56%	-11.43%	44.98%	-	-
Horiz. %	518.18%	147.30%	100.58%	149.67%	128.41%	144.98%	100.00%	-
EY	0.86	3.03	4.44	2.98	3.48	3.08	4.47	-24.00%
YoY %	-71.62%	-31.76%	48.99%	-14.37%	12.99%	-31.10%	-	-
Horiz. %	19.24%	67.79%	99.33%	66.67%	77.85%	68.90%	100.00%	-
DY	1.35	2.93	4.03	2.80	3.24	2.67	3.74	-15.60%
YoY %	-53.92%	-27.30%	43.93%	-13.58%	21.35%	-28.61%	-	-
Horiz. %	36.10%	78.34%	107.75%	74.87%	86.63%	71.39%	100.00%	-
P/NAPS	4.15	4.26	3.71	6.07	6.43	5.44	4.93	-2.82%
YoY %	-2.58%	14.82%	-38.88%	-5.60%	18.20%	10.34%	-	-
Horiz. %	84.18%	86.41%	75.25%	123.12%	130.43%	110.34%	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