[INARI] YoY TTM Result on 30-Sep-2022 [#1]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

17-Nov-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

30-Sep-2022 [#1]

Profit Trend

QoQ- -0.17%

YoY- 6.24%

Quarter Report

Inari Financial Result Q1 FY2023.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	1,360,935	1,493,776	1,512,206	1,088,965	1,143,746	1,328,674	1,267,823	1.18%
YoY %	-8.89%	-1.22%	38.87%	-4.79%	-13.92%	4.80%	-	-
Horiz. %	107.34%	117.82%	119.28%	85.89%	90.21%	104.80%	100.00%	-
PBT	324,436	448,844	393,157	194,889	206,196	286,688	264,531	3.45%
YoY %	-27.72%	14.16%	101.73%	-5.48%	-28.08%	8.38%	-	-
Horiz. %	122.65%	169.68%	148.62%	73.67%	77.95%	108.38%	100.00%	-
Tax	-20,461	-58,165	-25,614	-16,128	-26,223	-35,135	-15,265	5.00%
YoY %	64.82%	-127.08%	-58.82%	38.50%	25.37%	-130.17%	-	-
Horiz. %	134.04%	381.04%	167.80%	105.65%	171.79%	230.17%	100.00%	-
NP	303,975	390,679	367,543	178,761	179,973	251,553	249,266	3.36%
YoY %	-22.19%	6.29%	105.61%	-0.67%	-28.46%	0.92%	-	-
Horiz. %	121.95%	156.73%	147.45%	71.71%	72.20%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	302,261	390,242	367,330	178,090	179,298	241,045	248,225	3.33%
YoY %	-22.55%	6.24%	106.26%	-0.67%	-25.62%	-2.89%	-	-
Horiz. %	121.77%	157.21%	147.98%	71.75%	72.23%	97.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.31%	12.96%	6.51%	8.28%	12.72%	12.26%	5.77%	-
YoY %	-51.31%	99.08%	-21.38%	-34.91%	3.75%	112.48%	-	-
Horiz. %	109.36%	224.61%	112.82%	143.50%	220.45%	212.48%	100.00%	-
Total Cost	1,056,960	1,103,097	1,144,663	910,204	963,773	1,077,121	1,018,557	0.61%
YoY %	-4.18%	-3.63%	25.76%	-5.56%	-10.52%	5.75%	-	-
Horiz. %	103.77%	108.30%	112.38%	89.36%	94.62%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,634,369	2,581,379	2,361,245	1,254,151	1,140,138	1,092,184	907,937	19.41%
YoY %	2.05%	9.32%	88.27%	10.00%	4.39%	20.29%	-	-
Horiz. %	290.15%	284.31%	260.07%	138.13%	125.57%	120.29%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	291,245	362,905	398,935	165,195	156,333	198,293	161,957	10.26%
YoY %	-19.75%	-9.03%	141.49%	5.67%	-21.16%	22.44%	-	-
Horiz. %	179.83%	224.07%	246.32%	102.00%	96.53%	122.44%	100.00%	-
Div Payout %	96.36%	92.99%	108.60%	92.76%	87.19%	82.26%	65.25%	-
YoY %	3.62%	-14.37%	17.08%	6.39%	5.99%	26.07%	-	-
Horiz. %	147.68%	142.51%	166.44%	142.16%	133.62%	126.07%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	2,634,369	2,581,379	2,361,245	1,254,151	1,140,138	1,092,184	907,937	19.41%
YoY %	2.05%	9.32%	88.27%	10.00%	4.39%	20.29%	-	-
Horiz. %	290.15%	284.31%	260.07%	138.13%	125.57%	120.29%	100.00%	-
NOSH	3,743,747	3,713,129	3,684,841	3,271,213	3,179,132	3,163,302	2,005,161	10.96%
YoY %	0.82%	0.77%	12.64%	2.90%	0.50%	57.76%	-	-
Horiz. %	186.71%	185.18%	183.77%	163.14%	158.55%	157.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	22.34%	26.15%	24.31%	16.42%	15.74%	18.93%	19.66%	-
YoY %	-14.57%	7.57%	48.05%	4.32%	-16.85%	-3.71%	-	-
Horiz. %	113.63%	133.01%	123.65%	83.52%	80.06%	96.29%	100.00%	-
ROE	11.47%	15.12%	15.56%	14.20%	15.73%	22.07%	27.34%	-
YoY %	-24.14%	-2.83%	9.58%	-9.73%	-28.73%	-19.28%	-	-
Horiz. %	41.95%	55.30%	56.91%	51.94%	57.53%	80.72%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	36.42	40.26	42.20	33.38	35.98	42.16	63.23	-8.78%
YoY %	-9.54%	-4.60%	26.42%	-7.23%	-14.66%	-33.32%	-	-
Horiz. %	57.60%	63.67%	66.74%	52.79%	56.90%	66.68%	100.00%	-
EPS	8.09	10.52	10.25	5.46	5.64	7.65	12.38	-6.84%
YoY %	-23.10%	2.63%	87.73%	-3.19%	-26.27%	-38.21%	-	-
Horiz. %	65.35%	84.98%	82.79%	44.10%	45.56%	61.79%	100.00%	-
DPS	7.80	9.80	11.13	5.06	4.90	6.29	8.08	-0.58%
YoY %	-20.41%	-11.95%	119.96%	3.27%	-22.10%	-22.15%	-	-
Horiz. %	96.53%	121.29%	137.75%	62.62%	60.64%	77.85%	100.00%	-
NAPS	0.705	0.6957	0.6589	0.3844	0.3587	0.3466	0.4528	7.65%
YoY %	1.34%	5.59%	71.41%	7.16%	3.49%	-23.45%	-	-
Horiz. %	155.70%	153.64%	145.52%	84.89%	79.22%	76.55%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,713,129
RPS	35.92	39.43	39.92	28.74	30.19	35.07	33.47	1.18%
YoY %	-8.90%	-1.23%	38.90%	-4.80%	-13.92%	4.78%	-	-
Horiz. %	107.32%	117.81%	119.27%	85.87%	90.20%	104.78%	100.00%	-
EPS	7.98	10.30	9.70	4.70	4.73	6.36	6.55	3.34%
YoY %	-22.52%	6.19%	106.38%	-0.63%	-25.63%	-2.90%	-	-
Horiz. %	121.83%	157.25%	148.09%	71.76%	72.21%	97.10%	100.00%	-
DPS	7.69	9.58	10.53	4.36	4.13	5.23	4.28	10.25%
YoY %	-19.73%	-9.02%	141.51%	5.57%	-21.03%	22.20%	-	-
Horiz. %	179.67%	223.83%	246.03%	101.87%	96.50%	122.20%	100.00%	-
NAPS	0.6954	0.6814	0.6233	0.3311	0.301	0.2883	0.2397	19.41%
YoY %	2.05%	9.32%	88.25%	10.00%	4.41%	20.28%	-	-
Horiz. %	290.11%	284.27%	260.03%	138.13%	125.57%	120.28%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	2.90	2.52	3.69	2.28	1.82	2.28	2.54	-
P/RPS	7.96	6.26	8.74	6.83	5.06	5.41	4.02	12.05%
YoY %	27.16%	-28.38%	27.96%	34.98%	-6.47%	34.58%	-	-
Horiz. %	198.01%	155.72%	217.41%	169.90%	125.87%	134.58%	100.00%	-
P/EPS	35.85	23.96	36.00	41.77	32.26	29.81	20.52	9.74%
YoY %	49.62%	-33.44%	-13.81%	29.48%	8.22%	45.27%	-	-
Horiz. %	174.71%	116.76%	175.44%	203.56%	157.21%	145.27%	100.00%	-
EY	2.79	4.17	2.78	2.39	3.10	3.36	4.87	-8.86%
YoY %	-33.09%	50.00%	16.32%	-22.90%	-7.74%	-31.01%	-	-
Horiz. %	57.29%	85.63%	57.08%	49.08%	63.66%	68.99%	100.00%	-
DY	2.69	3.89	3.02	2.22	2.69	2.76	3.18	-2.74%
YoY %	-30.85%	28.81%	36.04%	-17.47%	-2.54%	-13.21%	-	-
Horiz. %	84.59%	122.33%	94.97%	69.81%	84.59%	86.79%	100.00%	-
P/NAPS	4.11	3.62	5.60	5.93	5.07	6.58	5.61	-5.05%
YoY %	13.54%	-35.36%	-5.56%	16.96%	-22.95%	17.29%	-	-
Horiz. %	73.26%	64.53%	99.82%	105.70%	90.37%	117.29%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	17/11/22	12/11/21	24/11/20	26/11/19	26/11/18	21/11/17	-
Price	3.00	2.58	4.00	2.47	1.95	1.71	2.83	-
P/RPS	8.24	6.41	9.48	7.40	5.42	4.06	4.48	10.68%
YoY %	28.55%	-32.38%	28.11%	36.53%	33.50%	-9.38%	-	-
Horiz. %	183.93%	143.08%	211.61%	165.18%	120.98%	90.62%	100.00%	-
P/EPS	37.09	24.53	39.02	45.25	34.57	22.35	22.86	8.39%
YoY %	51.20%	-37.13%	-13.77%	30.89%	54.68%	-2.23%	-	-
Horiz. %	162.25%	107.31%	170.69%	197.94%	151.22%	97.77%	100.00%	-
EY	2.70	4.08	2.56	2.21	2.89	4.47	4.37	-7.70%
YoY %	-33.82%	59.38%	15.84%	-23.53%	-35.35%	2.29%	-	-
Horiz. %	61.78%	93.36%	58.58%	50.57%	66.13%	102.29%	100.00%	-
DY	2.60	3.80	2.78	2.05	2.51	3.68	2.85	-1.51%
YoY %	-31.58%	36.69%	35.61%	-18.33%	-31.79%	29.12%	-	-
Horiz. %	91.23%	133.33%	97.54%	71.93%	88.07%	129.12%	100.00%	-
P/NAPS	4.26	3.71	6.07	6.43	5.44	4.93	6.25	-6.18%
YoY %	14.82%	-38.88%	-5.60%	18.20%	10.34%	-21.12%	-	-
Horiz. %	68.16%	59.36%	97.12%	102.88%	87.04%	78.88%	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