[INARI] YoY Cumulative Quarter 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- 42.23%

YoY- 25.85%

Quarter Report

Inari Financial Result Q3 FY2022.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Cumulative Result
Revenue	1,145,637	1,055,251	1,211,722	1,067,384	824,610	882,190	1,074,880	1.06%
YoY %	8.57%	-12.91%	13.52%	29.44%	-6.53%	-17.93%	-	-
Horiz. %	106.58%	98.17%	112.73%	99.30%	76.72%	82.07%	100.00%	-
PBT	256,830	283,164	338,124	258,854	138,298	166,944	214,057	3.07%
YoY %	-9.30%	-16.25%	30.62%	87.17%	-17.16%	-22.01%	-	-
Horiz. %	119.98%	132.28%	157.96%	120.93%	64.61%	77.99%	100.00%	-
Tax	-11,026	-26,376	-32,896	-16,812	-18,000	-12,924	-20,789	-10.02%
YoY %	58.20%	19.82%	-95.67%	6.60%	-39.28%	37.83%	-	-
Horiz. %	53.04%	126.87%	158.24%	80.87%	86.58%	62.17%	100.00%	-
NP	245,804	256,788	305,228	242,042	120,298	154,020	193,268	4.08%
YoY %	-4.28%	-15.87%	26.11%	101.20%	-21.89%	-20.31%	-	-
Horiz. %	127.18%	132.87%	157.93%	125.24%	62.24%	79.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,511	257,223	304,701	242,113	120,277	153,429	192,163	4.16%
YoY %	-4.55%	-15.58%	25.85%	101.30%	-21.61%	-20.16%	-	-
Horiz. %	127.76%	133.86%	158.56%	125.99%	62.59%	79.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.29%	9.31%	9.73%	6.49%	13.02%	7.74%	9.71%	-
YoY %	-53.92%	-4.32%	49.92%	-50.15%	68.22%	-20.29%	-	-
Horiz. %	44.18%	95.88%	100.21%	66.84%	134.09%	79.71%	100.00%	-
Total Cost	899,833	798,463	906,494	825,342	704,312	728,170	881,612	0.34%
YoY %	12.70%	-11.92%	9.83%	17.18%	-3.28%	-17.40%	-	-
Horiz. %	102.07%	90.57%	102.82%	93.62%	79.89%	82.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,761,852	2,551,805	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	17.90%
YoY %	8.23%	3.14%	78.53%	16.37%	7.50%	7.89%	-	-
Horiz. %	268.96%	248.50%	240.94%	134.96%	115.98%	107.89%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	236,312	231,439	288,942	281,954	106,857	130,936	134,067	9.89%
YoY %	2.11%	-19.90%	2.48%	163.86%	-18.39%	-2.34%	-	-
Horiz. %	176.26%	172.63%	215.52%	210.31%	79.70%	97.66%	100.00%	-
Div Payout %	96.25%	89.98%	94.83%	116.46%	88.84%	85.34%	69.77%	-
YoY %	6.97%	-5.11%	-18.57%	31.09%	4.10%	22.32%	-	-
Horiz. %	137.95%	128.97%	135.92%	166.92%	127.33%	122.32%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	2,761,852	2,551,805	2,474,164	1,385,890	1,190,979	1,107,854	1,026,872	17.90%
YoY %	8.23%	3.14%	78.53%	16.37%	7.50%	7.89%	-	-
Horiz. %	268.96%	248.50%	240.94%	134.96%	115.98%	107.89%	100.00%	-
NOSH	3,758,342	3,732,934	3,705,170	3,338,921	3,239,284	3,171,129	2,076,018	10.38%
YoY %	0.68%	0.75%	10.97%	3.08%	2.15%	52.75%	-	-
Horiz. %	181.04%	179.81%	178.47%	160.83%	156.03%	152.75%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	21.46%	24.33%	25.19%	22.68%	14.59%	17.46%	17.98%	-
YoY %	-11.80%	-3.41%	11.07%	55.45%	-16.44%	-2.89%	-	-
Horiz. %	119.35%	135.32%	140.10%	126.14%	81.15%	97.11%	100.00%	-
ROE	8.89%	10.08%	12.32%	17.47%	10.10%	13.85%	18.71%	-
YoY %	-11.81%	-18.18%	-29.48%	72.97%	-27.08%	-25.98%	-	-
Horiz. %	47.51%	53.87%	65.85%	93.37%	53.98%	74.02%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	30.54	28.27	32.71	32.18	25.47	27.62	51.31	-8.27%
YoY %	8.03%	-13.57%	1.65%	26.34%	-7.78%	-46.17%	-	-
Horiz. %	59.52%	55.10%	63.75%	62.72%	49.64%	53.83%	100.00%	-
EPS	6.56	6.90	8.33	7.36	3.77	4.85	9.45	-5.89%
YoY %	-4.93%	-17.17%	13.18%	95.23%	-22.27%	-48.68%	-	-
Horiz. %	69.42%	73.02%	88.15%	77.88%	39.89%	51.32%	100.00%	-
DPS	6.30	6.20	7.80	8.50	3.30	4.10	6.40	-0.26%
YoY %	1.61%	-20.51%	-8.24%	157.58%	-19.51%	-35.94%	-	-
Horiz. %	98.44%	96.88%	121.88%	132.81%	51.56%	64.06%	100.00%	-
NAPS	0.7363	0.6836	0.6679	0.4178	0.3678	0.3469	0.4902	7.00%
YoY %	7.71%	2.35%	59.86%	13.59%	6.02%	-29.23%	-	-
Horiz. %	150.20%	139.45%	136.25%	85.23%	75.03%	70.77%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,705,170
RPS	30.24	27.85	31.99	28.18	21.77	23.29	28.37	1.06%
YoY %	8.58%	-12.94%	13.52%	29.44%	-6.53%	-17.91%	-	-
Horiz. %	106.59%	98.17%	112.76%	99.33%	76.74%	82.09%	100.00%	-
EPS	6.48	6.79	8.04	6.39	3.17	4.05	5.07	4.17%
YoY %	-4.57%	-15.55%	25.82%	101.58%	-21.73%	-20.12%	-	-
Horiz. %	127.81%	133.93%	158.58%	126.04%	62.52%	79.88%	100.00%	-
DPS	6.24	6.11	7.63	7.44	2.82	3.46	3.54	9.89%
YoY %	2.13%	-19.92%	2.55%	163.83%	-18.50%	-2.26%	-	-
Horiz. %	176.27%	172.60%	215.54%	210.17%	79.66%	97.74%	100.00%	-
NAPS	0.729	0.6736	0.6531	0.3658	0.3144	0.2924	0.2711	17.90%
YoY %	8.22%	3.14%	78.54%	16.35%	7.52%	7.86%	-	-
Horiz. %	268.90%	248.47%	240.91%	134.93%	115.97%	107.86%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	3.23	2.46	3.07	3.28	1.24	1.57	2.75	-
P/RPS	10.58	8.70	9.39	10.19	4.87	5.68	5.36	11.98%
YoY %	21.61%	-7.35%	-7.85%	109.24%	-14.26%	5.97%	-	-
Horiz. %	197.39%	162.31%	175.19%	190.11%	90.86%	105.97%	100.00%	-
P/EPS	49.35	35.70	37.32	44.94	33.38	32.68	29.98	8.65%
YoY %	38.24%	-4.34%	-16.96%	34.63%	2.14%	9.01%	-	-
Horiz. %	164.61%	119.08%	124.48%	149.90%	111.34%	109.01%	100.00%	-
EY	2.03	2.80	2.68	2.23	3.00	3.06	3.34	-7.95%
YoY %	-27.50%	4.48%	20.18%	-25.67%	-1.96%	-8.38%	-	-
Horiz. %	60.78%	83.83%	80.24%	66.77%	89.82%	91.62%	100.00%	-
DY	1.95	2.52	2.54	2.59	2.66	2.61	2.33	-2.92%
YoY %	-22.62%	-0.79%	-1.93%	-2.63%	1.92%	12.02%	-	-
Horiz. %	83.69%	108.15%	109.01%	111.16%	114.16%	112.02%	100.00%	-
P/NAPS	4.39	3.60	4.60	7.85	3.37	4.53	5.61	-4.00%
YoY %	21.94%	-21.74%	-41.40%	132.94%	-25.61%	-19.25%	-	-
Horiz. %	78.25%	64.17%	82.00%	139.93%	60.07%	80.75%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	23/05/24	25/05/23	13/05/22	21/05/21	21/05/20	23/05/19	22/05/18	-
Price	3.23	2.26	2.56	3.00	1.44	1.32	2.16	-
P/RPS	10.58	7.99	7.83	9.32	5.65	4.78	4.21	16.58%
YoY %	32.42%	2.04%	-15.99%	64.96%	18.20%	13.54%	-	-
Horiz. %	251.31%	189.79%	185.99%	221.38%	134.20%	113.54%	100.00%	-
P/EPS	49.35	32.80	31.12	41.10	38.77	27.48	23.55	13.10%
YoY %	50.46%	5.40%	-24.28%	6.01%	41.08%	16.69%	-	-
Horiz. %	209.55%	139.28%	132.14%	174.52%	164.63%	116.69%	100.00%	-
EY	2.03	3.05	3.21	2.43	2.58	3.64	4.25	-11.57%
YoY %	-33.44%	-4.98%	32.10%	-5.81%	-29.12%	-14.35%	-	-
Horiz. %	47.76%	71.76%	75.53%	57.18%	60.71%	85.65%	100.00%	-
DY	1.95	2.74	3.05	2.83	2.29	3.11	2.96	-6.71%
YoY %	-28.83%	-10.16%	7.77%	23.58%	-26.37%	5.07%	-	-
Horiz. %	65.88%	92.57%	103.04%	95.61%	77.36%	105.07%	100.00%	-
P/NAPS	4.39	3.31	3.83	7.18	3.92	3.81	4.41	-0.07%
YoY %	32.63%	-13.58%	-46.66%	83.16%	2.89%	-13.61%	-	-
Horiz. %	99.55%	75.06%	86.85%	162.81%	88.89%	86.39%	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