[INARI] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[INARI] INARI AMERTRON BERHAD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.35%
YoY- 19.09%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 414,076 402,456 420,257 376,830 265,437 300,147 375,964 1.62%
PBT 90,330 100,213 116,724 94,713 42,652 59,476 77,903 2.49%
Tax -3,730 -7,064 -8,673 -4,628 -5,156 -4,321 -8,835 -13.38%
NP 86,600 93,149 108,051 90,085 37,496 55,155 69,068 3.84%
-
NP to SH 86,809 93,609 107,299 90,097 37,485 55,086 68,613 3.99%
-
Tax Rate 4.13% 7.05% 7.43% 4.89% 12.09% 7.27% 11.34% -
Total Cost 327,476 309,307 312,206 286,745 227,941 244,992 306,896 1.08%
-
Net Worth 2,645,888 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 18.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 82,391 82,121 103,388 82,321 31,884 47,818 50,840 8.37%
Div Payout % 94.91% 87.73% 96.36% 91.37% 85.06% 86.81% 74.10% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,645,888 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 18.02%
NOSH 3,747,167 3,731,076 3,702,338 3,300,592 3,203,557 3,166,687 2,051,760 10.55%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.91% 23.15% 25.71% 23.91% 14.13% 18.38% 18.37% -
ROE 3.28% 3.63% 4.34% 6.86% 3.27% 4.94% 7.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.06 10.78 11.38 11.44 8.32 9.42 18.49 -8.20%
EPS 2.32 2.51 2.91 2.74 1.18 1.73 3.37 -6.03%
DPS 2.20 2.20 2.80 2.50 1.00 1.50 2.50 -2.10%
NAPS 0.7065 0.6901 0.6694 0.399 0.359 0.35 0.4812 6.60%
Adjusted Per Share Value based on latest NOSH - 3,702,338
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.93 10.62 11.09 9.95 7.01 7.92 9.92 1.62%
EPS 2.29 2.47 2.83 2.38 0.99 1.45 1.81 3.99%
DPS 2.17 2.17 2.73 2.17 0.84 1.26 1.34 8.36%
NAPS 0.6984 0.68 0.6525 0.3468 0.3021 0.2945 0.2583 18.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.01 2.61 4.00 2.76 1.70 1.50 3.40 -
P/RPS 27.22 24.21 35.14 24.12 20.42 15.93 18.39 6.75%
P/EPS 129.86 104.08 137.65 100.87 144.60 86.81 100.77 4.31%
EY 0.77 0.96 0.73 0.99 0.69 1.15 0.99 -4.10%
DY 0.73 0.84 0.70 0.91 0.59 1.00 0.74 -0.22%
P/NAPS 4.26 3.78 5.98 6.92 4.74 4.29 7.07 -8.09%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 18/02/22 24/02/21 25/02/20 21/02/19 27/02/18 -
Price 3.16 2.45 3.20 3.28 1.64 1.61 3.45 -
P/RPS 28.58 22.72 28.12 28.66 19.70 17.10 18.66 7.36%
P/EPS 136.33 97.70 110.12 119.88 139.50 93.17 102.26 4.90%
EY 0.73 1.02 0.91 0.83 0.72 1.07 0.98 -4.78%
DY 0.70 0.90 0.87 0.76 0.61 0.93 0.72 -0.46%
P/NAPS 4.47 3.55 4.78 8.22 4.57 4.60 7.17 -7.56%

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