[INARI] YoY 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- -15.68%
YoY- 10.41%
Quarter Report
Latest QR
Upcoming QR
INARI's Result
INARI's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 347,629 275,795 360,342 342,933 242,566 256,322 325,827 1.08%
PBT 76,783 61,894 103,078 86,727 40,757 42,570 62,486 3.49%
Tax -2,908 -4,634 -12,794 -4,835 -5,699 -3,823 -6,981 -13.56%
NP 73,875 57,260 90,284 81,892 35,058 38,747 55,505 4.87%
-
NP to SH 73,724 57,362 90,475 81,946 35,062 38,188 55,174 4.94%
-
Tax Rate 3.79% 7.49% 12.41% 5.57% 13.98% 8.98% 11.17% -
Total Cost 273,754 218,535 270,058 261,041 207,508 217,575 270,322 0.21%
-
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%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 71,268 52,260 81,496 132,684 32,381 31,935 33,516 13.38%
Div Payout % 96.67% 91.11% 90.08% 161.92% 92.35% 83.63% 60.75% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
NOSH 3,758,342 3,732,934 3,705,170 3,338,921 3,239,284 3,171,129 2,076,018 10.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.25% 20.76% 25.06% 23.88% 14.45% 15.12% 17.04% -
ROE 2.67% 2.25% 3.66% 5.91% 2.94% 3.45% 5.37% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.27 7.39 9.73 10.34 7.49 8.03 15.55 -8.25%
EPS 1.97 1.54 2.44 2.47 1.08 1.20 2.63 -4.69%
DPS 1.90 1.40 2.20 4.00 1.00 1.00 1.60 2.90%
NAPS 0.7363 0.6836 0.6679 0.4178 0.3678 0.3469 0.4902 7.00%
Adjusted Per Share Value based on latest NOSH - 3,705,170
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.18 7.28 9.51 9.05 6.40 6.77 8.60 1.09%
EPS 1.95 1.51 2.39 2.16 0.93 1.01 1.46 4.93%
DPS 1.88 1.38 2.15 3.50 0.85 0.84 0.88 13.47%
NAPS 0.729 0.6736 0.6531 0.3658 0.3144 0.2924 0.2711 17.90%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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 34.85 33.30 31.56 31.73 16.55 19.56 17.68 11.96%
P/EPS 164.34 160.09 125.70 132.77 114.52 131.30 104.41 7.84%
EY 0.61 0.62 0.80 0.75 0.87 0.76 0.96 -7.27%
DY 0.59 0.57 0.72 1.22 0.81 0.64 0.58 0.28%
P/NAPS 4.39 3.60 4.60 7.85 3.37 4.53 5.61 -4.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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 34.85 30.59 26.32 29.02 19.22 16.45 13.89 16.55%
P/EPS 164.34 147.07 104.82 121.44 132.99 110.39 82.01 12.27%
EY 0.61 0.68 0.95 0.82 0.75 0.91 1.22 -10.90%
DY 0.59 0.62 0.86 1.33 0.69 0.76 0.74 -3.70%
P/NAPS 4.39 3.31 3.83 7.18 3.92 3.81 4.41 -0.07%

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