[INARI] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 78.54%
YoY- -26.05%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 779,456 851,380 724,451 582,044 625,868 749,053 556,628 5.76%
PBT 221,270 235,046 172,127 97,541 124,374 151,571 114,328 11.62%
Tax -21,742 -20,102 -11,977 -12,301 -9,101 -13,808 -3,822 33.59%
NP 199,528 214,944 160,150 85,240 115,273 137,763 110,506 10.34%
-
NP to SH 199,861 214,226 160,167 85,215 115,241 136,989 111,051 10.28%
-
Tax Rate 9.83% 8.55% 6.96% 12.61% 7.32% 9.11% 3.34% -
Total Cost 579,928 636,436 564,301 496,804 510,595 611,290 446,122 4.46%
-
Net Worth 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 791,766 21.71%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 179,174 206,777 148,178 73,334 98,825 97,614 46,111 25.37%
Div Payout % 89.65% 96.52% 92.52% 86.06% 85.76% 71.26% 41.52% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 791,766 21.71%
NOSH 3,731,076 3,702,338 3,300,592 3,203,557 3,166,687 2,051,760 960,648 25.36%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 25.60% 25.25% 22.11% 14.64% 18.42% 18.39% 19.85% -
ROE 7.76% 8.67% 12.19% 7.44% 10.33% 14.00% 14.03% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 20.88 23.06 22.00 18.25 19.63 36.83 57.94 -15.63%
EPS 5.37 5.89 4.89 2.68 3.65 6.78 11.56 -11.99%
DPS 4.80 5.60 4.50 2.30 3.10 4.80 4.80 0.00%
NAPS 0.6901 0.6694 0.399 0.359 0.35 0.4812 0.8242 -2.91%
Adjusted Per Share Value based on latest NOSH - 3,203,557
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 20.57 22.47 19.12 15.36 16.52 19.77 14.69 5.76%
EPS 5.28 5.65 4.23 2.25 3.04 3.62 2.93 10.30%
DPS 4.73 5.46 3.91 1.94 2.61 2.58 1.22 25.32%
NAPS 0.68 0.6525 0.3468 0.3021 0.2945 0.2583 0.209 21.71%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.61 4.00 2.76 1.70 1.50 3.40 3.32 -
P/RPS 12.50 17.35 12.55 9.31 7.64 9.23 5.73 13.87%
P/EPS 48.75 68.95 56.74 63.61 41.49 50.47 28.72 9.21%
EY 2.05 1.45 1.76 1.57 2.41 1.98 3.48 -8.43%
DY 1.84 1.40 1.63 1.35 2.07 1.41 1.45 4.04%
P/NAPS 3.78 5.98 6.92 4.74 4.29 7.07 4.03 -1.06%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 18/02/22 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 -
Price 2.45 3.20 3.28 1.64 1.61 3.45 1.91 -
P/RPS 11.73 13.88 14.91 8.98 8.20 9.37 3.30 23.52%
P/EPS 45.76 55.16 67.43 61.36 44.54 51.22 16.52 18.49%
EY 2.19 1.81 1.48 1.63 2.25 1.95 6.05 -15.57%
DY 1.96 1.75 1.37 1.40 1.93 1.39 2.51 -4.03%
P/NAPS 3.55 4.78 8.22 4.57 4.60 7.17 2.32 7.34%

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