[INARI] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

21-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 41.15%

YoY- -21.61%

Quarter Report

Inari Financial Result Q3 FY 2020.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	1,055,251	1,211,722	1,067,384	824,610	882,190	1,074,880	830,661	4.06%
YoY %	-12.91%	13.52%	29.44%	-6.53%	-17.93%	29.40%	-	-
Horiz. %	127.04%	145.87%	128.50%	99.27%	106.20%	129.40%	100.00%	-
PBT	283,164	338,124	258,854	138,298	166,944	214,057	168,605	9.02%
YoY %	-16.25%	30.62%	87.17%	-17.16%	-22.01%	26.96%	-	-
Horiz. %	167.95%	200.54%	153.53%	82.02%	99.01%	126.96%	100.00%	-
Tax	-26,376	-32,896	-16,812	-18,000	-12,924	-20,789	-5,937	28.20%
YoY %	19.82%	-95.67%	6.60%	-39.28%	37.83%	-250.16%	-	-
Horiz. %	444.26%	554.08%	283.17%	303.18%	217.69%	350.16%	100.00%	-
NP	256,788	305,228	242,042	120,298	154,020	193,268	162,668	7.90%
YoY %	-15.87%	26.11%	101.20%	-21.89%	-20.31%	18.81%	-	-
Horiz. %	157.86%	187.64%	148.80%	73.95%	94.68%	118.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	257,223	304,701	242,113	120,277	153,429	192,163	162,229	7.98%
YoY %	-15.58%	25.85%	101.30%	-21.61%	-20.16%	18.45%	-	-
Horiz. %	158.56%	187.82%	149.24%	74.14%	94.58%	118.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.31%	9.73%	6.49%	13.02%	7.74%	9.71%	3.52%	-
YoY %	-4.32%	49.92%	-50.15%	68.22%	-20.29%	175.85%	-	-
Horiz. %	264.49%	276.42%	184.38%	369.89%	219.89%	275.85%	100.00%	-
Total Cost	798,463	906,494	825,342	704,312	728,170	881,612	667,993	3.01%
YoY %	-11.92%	9.83%	17.18%	-3.28%	-17.40%	31.98%	-	-
Horiz. %	119.53%	135.70%	123.56%	105.44%	109.01%	131.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,551,805	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	824,131	20.71%
YoY %	3.14%	78.53%	16.37%	7.50%	7.89%	24.60%	-	-
Horiz. %	309.64%	300.21%	168.16%	144.51%	134.43%	124.60%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	231,439	288,942	281,954	106,857	130,936	134,067	135,675	9.30%
YoY %	-19.90%	2.48%	163.86%	-18.39%	-2.34%	-1.19%	-	-
Horiz. %	170.58%	212.97%	207.82%	78.76%	96.51%	98.81%	100.00%	-
Div Payout %	89.98%	94.83%	116.46%	88.84%	85.34%	69.77%	83.63%	-
YoY %	-5.11%	-18.57%	31.09%	4.10%	22.32%	-16.57%	-	-
Horiz. %	107.59%	113.39%	139.26%	106.23%	102.04%	83.43%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	2,551,805	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	824,131	20.71%
YoY %	3.14%	78.53%	16.37%	7.50%	7.89%	24.60%	-	-
Horiz. %	309.64%	300.21%	168.16%	144.51%	134.43%	124.60%	100.00%	-
NOSH	3,732,934	3,705,170	3,338,921	3,239,284	3,171,129	2,076,018	1,938,219	11.53%
YoY %	0.75%	10.97%	3.08%	2.15%	52.75%	7.11%	-	-
Horiz. %	192.60%	191.16%	172.27%	167.13%	163.61%	107.11%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	24.33%	25.19%	22.68%	14.59%	17.46%	17.98%	19.58%	-
YoY %	-3.41%	11.07%	55.45%	-16.44%	-2.89%	-8.17%	-	-
Horiz. %	124.26%	128.65%	115.83%	74.51%	89.17%	91.83%	100.00%	-
ROE	10.08%	12.32%	17.47%	10.10%	13.85%	18.71%	19.68%	-
YoY %	-18.18%	-29.48%	72.97%	-27.08%	-25.98%	-4.93%	-	-
Horiz. %	51.22%	62.60%	88.77%	51.32%	70.38%	95.07%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	28.27	32.71	32.18	25.47	27.62	51.31	42.86	-6.69%
YoY %	-13.57%	1.65%	26.34%	-7.78%	-46.17%	19.72%	-	-
Horiz. %	65.96%	76.32%	75.08%	59.43%	64.44%	119.72%	100.00%	-
EPS	6.90	8.33	7.36	3.77	4.85	9.45	8.37	-3.16%
YoY %	-17.17%	13.18%	95.23%	-22.27%	-48.68%	12.90%	-	-
Horiz. %	82.44%	99.52%	87.93%	45.04%	57.95%	112.90%	100.00%	-
DPS	6.20	7.80	8.50	3.30	4.10	6.40	7.00	-2.00%
YoY %	-20.51%	-8.24%	157.58%	-19.51%	-35.94%	-8.57%	-	-
Horiz. %	88.57%	111.43%	121.43%	47.14%	58.57%	91.43%	100.00%	-
NAPS	0.6836	0.6679	0.4178	0.3678	0.3469	0.4902	0.4252	8.23%
YoY %	2.35%	59.86%	13.59%	6.02%	-29.23%	15.29%	-	-
Horiz. %	160.77%	157.08%	98.26%	86.50%	81.59%	115.29%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,239,284
RPS	27.85	31.99	28.18	21.77	23.29	28.37	21.93	4.06%
YoY %	-12.94%	13.52%	29.44%	-6.53%	-17.91%	29.37%	-	-
Horiz. %	126.99%	145.87%	128.50%	99.27%	106.20%	129.37%	100.00%	-
EPS	6.79	8.04	6.39	3.17	4.05	5.07	4.28	7.99%
YoY %	-15.55%	25.82%	101.58%	-21.73%	-20.12%	18.46%	-	-
Horiz. %	158.64%	187.85%	149.30%	74.07%	94.63%	118.46%	100.00%	-
DPS	6.11	7.63	7.44	2.82	3.46	3.54	3.58	9.31%
YoY %	-19.92%	2.55%	163.83%	-18.50%	-2.26%	-1.12%	-	-
Horiz. %	170.67%	213.13%	207.82%	78.77%	96.65%	98.88%	100.00%	-
NAPS	0.6736	0.6531	0.3658	0.3144	0.2924	0.2711	0.2175	20.72%
YoY %	3.14%	78.54%	16.35%	7.52%	7.86%	24.64%	-	-
Horiz. %	309.70%	300.28%	168.18%	144.55%	134.44%	124.64%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	2.46	3.07	3.28	1.24	1.57	2.75	2.04	-
P/RPS	8.70	9.39	10.19	4.87	5.68	5.36	4.76	10.56%
YoY %	-7.35%	-7.85%	109.24%	-14.26%	5.97%	12.61%	-	-
Horiz. %	182.77%	197.27%	214.08%	102.31%	119.33%	112.61%	100.00%	-
P/EPS	35.70	37.32	44.94	33.38	32.68	29.98	24.37	6.56%
YoY %	-4.34%	-16.96%	34.63%	2.14%	9.01%	23.02%	-	-
Horiz. %	146.49%	153.14%	184.41%	136.97%	134.10%	123.02%	100.00%	-
EY	2.80	2.68	2.23	3.00	3.06	3.34	4.10	-6.15%
YoY %	4.48%	20.18%	-25.67%	-1.96%	-8.38%	-18.54%	-	-
Horiz. %	68.29%	65.37%	54.39%	73.17%	74.63%	81.46%	100.00%	-
DY	2.52	2.54	2.59	2.66	2.61	2.33	3.43	-5.00%
YoY %	-0.79%	-1.93%	-2.63%	1.92%	12.02%	-32.07%	-	-
Horiz. %	73.47%	74.05%	75.51%	77.55%	76.09%	67.93%	100.00%	-
P/NAPS	3.60	4.60	7.85	3.37	4.53	5.61	4.80	-4.67%
YoY %	-21.74%	-41.40%	132.94%	-25.61%	-19.25%	16.88%	-	-
Horiz. %	75.00%	95.83%	163.54%	70.21%	94.38%	116.88%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/05/23	13/05/22	21/05/21	21/05/20	23/05/19	22/05/18	16/05/17	-
Price	2.26	2.56	3.00	1.44	1.32	2.16	2.18	-
P/RPS	7.99	7.83	9.32	5.65	4.78	4.21	5.09	7.80%
YoY %	2.04%	-15.99%	64.96%	18.20%	13.54%	-17.29%	-	-
Horiz. %	156.97%	153.83%	183.10%	111.00%	93.91%	82.71%	100.00%	-
P/EPS	32.80	31.12	41.10	38.77	27.48	23.55	26.05	3.91%
YoY %	5.40%	-24.28%	6.01%	41.08%	16.69%	-9.60%	-	-
Horiz. %	125.91%	119.46%	157.77%	148.83%	105.49%	90.40%	100.00%	-
EY	3.05	3.21	2.43	2.58	3.64	4.25	3.84	-3.76%
YoY %	-4.98%	32.10%	-5.81%	-29.12%	-14.35%	10.68%	-	-
Horiz. %	79.43%	83.59%	63.28%	67.19%	94.79%	110.68%	100.00%	-
DY	2.74	3.05	2.83	2.29	3.11	2.96	3.21	-2.60%
YoY %	-10.16%	7.77%	23.58%	-26.37%	5.07%	-7.79%	-	-
Horiz. %	85.36%	95.02%	88.16%	71.34%	96.88%	92.21%	100.00%	-
P/NAPS	3.31	3.83	7.18	3.92	3.81	4.41	5.13	-7.03%
YoY %	-13.58%	-46.66%	83.16%	2.89%	-13.61%	-14.04%	-	-
Horiz. %	64.52%	74.66%	139.96%	76.41%	74.27%	85.96%	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