[INARI] YoY TTM 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- -1.93%

YoY- -24.68%

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
TTM Result
Revenue	1,391,428	1,573,042	1,300,725	1,095,280	1,183,352	1,420,530	1,087,871	4.18%
YoY %	-11.55%	20.94%	18.76%	-7.44%	-16.70%	30.58%	-	-
Horiz. %	127.90%	144.60%	119.57%	100.68%	108.78%	130.58%	100.00%	-
PBT	391,149	431,519	292,920	187,559	248,345	286,280	209,931	10.92%
YoY %	-9.36%	47.32%	56.17%	-24.48%	-13.25%	36.37%	-	-
Horiz. %	186.32%	205.55%	139.53%	89.34%	118.30%	136.37%	100.00%	-
Tax	-48,396	-37,618	-14,736	-28,934	-27,463	-26,957	-8,249	34.27%
YoY %	-28.65%	-155.28%	49.07%	-5.36%	-1.88%	-226.79%	-	-
Horiz. %	586.69%	456.03%	178.64%	350.76%	332.93%	326.79%	100.00%	-
NP	342,753	393,901	278,184	158,625	220,882	259,323	201,682	9.23%
YoY %	-12.98%	41.60%	75.37%	-28.19%	-14.82%	28.58%	-	-
Horiz. %	169.95%	195.31%	137.93%	78.65%	109.52%	128.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	343,439	393,061	277,586	158,571	210,532	257,787	202,147	9.23%
YoY %	-12.62%	41.60%	75.05%	-24.68%	-18.33%	27.52%	-	-
Horiz. %	169.90%	194.44%	137.32%	78.44%	104.15%	127.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.37%	8.72%	5.03%	15.43%	11.06%	9.42%	3.93%	-
YoY %	41.86%	73.36%	-67.40%	39.51%	17.41%	139.69%	-	-
Horiz. %	314.76%	221.88%	127.99%	392.62%	281.42%	239.69%	100.00%	-
Total Cost	1,048,675	1,179,141	1,022,541	936,655	962,470	1,161,207	886,189	2.84%
YoY %	-11.06%	15.31%	9.17%	-2.68%	-17.11%	31.03%	-	-
Horiz. %	118.34%	133.06%	115.39%	105.69%	108.61%	131.03%	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	830,568	20.56%
YoY %	3.14%	78.53%	16.37%	7.50%	7.89%	23.63%	-	-
Horiz. %	307.24%	297.89%	166.86%	143.39%	133.39%	123.63%	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	312,402	368,814	315,936	140,844	193,690	185,989	111,191	18.77%
YoY %	-15.30%	16.74%	124.32%	-27.28%	4.14%	67.27%	-	-
Horiz. %	280.96%	331.69%	284.14%	126.67%	174.20%	167.27%	100.00%	-
Div Payout %	90.96%	93.83%	113.82%	88.82%	92.00%	72.15%	55.01%	-
YoY %	-3.06%	-17.56%	28.15%	-3.46%	27.51%	31.16%	-	-
Horiz. %	165.35%	170.57%	206.91%	161.46%	167.24%	131.16%	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	830,568	20.56%
YoY %	3.14%	78.53%	16.37%	7.50%	7.89%	23.63%	-	-
Horiz. %	307.24%	297.89%	166.86%	143.39%	133.39%	123.63%	100.00%	-
NOSH	3,732,934	3,705,170	3,338,921	3,239,284	3,171,129	2,076,018	1,953,358	11.39%
YoY %	0.75%	10.97%	3.08%	2.15%	52.75%	6.28%	-	-
Horiz. %	191.10%	189.68%	170.93%	165.83%	162.34%	106.28%	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	24.63%	25.04%	21.39%	14.48%	18.67%	18.26%	18.54%	-
YoY %	-1.64%	17.06%	47.72%	-22.44%	2.25%	-1.51%	-	-
Horiz. %	132.85%	135.06%	115.37%	78.10%	100.70%	98.49%	100.00%	-
ROE	13.46%	15.89%	20.03%	13.31%	19.00%	25.10%	24.34%	-
YoY %	-15.29%	-20.67%	50.49%	-29.95%	-24.30%	3.12%	-	-
Horiz. %	55.30%	65.28%	82.29%	54.68%	78.06%	103.12%	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	37.27	42.46	39.21	33.82	37.05	67.81	55.69	-6.47%
YoY %	-12.22%	8.29%	15.94%	-8.72%	-45.36%	21.76%	-	-
Horiz. %	66.92%	76.24%	70.41%	60.73%	66.53%	121.76%	100.00%	-
EPS	9.20	10.61	8.37	4.90	6.59	12.31	10.35	-1.94%
YoY %	-13.29%	26.76%	70.82%	-25.64%	-46.47%	18.94%	-	-
Horiz. %	88.89%	102.51%	80.87%	47.34%	63.67%	118.94%	100.00%	-
DPS	8.40	9.96	9.52	4.40	6.10	8.88	5.69	6.70%
YoY %	-15.66%	4.62%	116.36%	-27.87%	-31.31%	56.06%	-	-
Horiz. %	147.63%	175.04%	167.31%	77.33%	107.21%	156.06%	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	36.73	41.52	34.33	28.91	31.24	37.50	28.72	4.18%
YoY %	-11.54%	20.94%	18.75%	-7.46%	-16.69%	30.57%	-	-
Horiz. %	127.89%	144.57%	119.53%	100.66%	108.77%	130.57%	100.00%	-
EPS	9.07	10.38	7.33	4.19	5.56	6.80	5.34	9.22%
YoY %	-12.62%	41.61%	74.94%	-24.64%	-18.24%	27.34%	-	-
Horiz. %	169.85%	194.38%	137.27%	78.46%	104.12%	127.34%	100.00%	-
DPS	8.25	9.74	8.34	3.72	5.11	4.91	2.94	18.75%
YoY %	-15.30%	16.79%	124.19%	-27.20%	4.07%	67.01%	-	-
Horiz. %	280.61%	331.29%	283.67%	126.53%	173.81%	167.01%	100.00%	-
NAPS	0.6736	0.6531	0.3658	0.3144	0.2924	0.2711	0.2192	20.56%
YoY %	3.14%	78.54%	16.35%	7.52%	7.86%	23.68%	-	-
Horiz. %	307.30%	297.95%	166.88%	143.43%	133.39%	123.68%	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	6.60	7.23	8.36	3.67	4.24	4.06	3.66	10.32%
YoY %	-8.71%	-13.52%	127.79%	-13.44%	4.43%	10.93%	-	-
Horiz. %	180.33%	197.54%	228.42%	100.27%	115.85%	110.93%	100.00%	-
P/EPS	26.74	28.93	39.20	25.32	23.82	22.35	19.71	5.21%
YoY %	-7.57%	-26.20%	54.82%	6.30%	6.58%	13.39%	-	-
Horiz. %	135.67%	146.78%	198.88%	128.46%	120.85%	113.39%	100.00%	-
EY	3.74	3.46	2.55	3.95	4.20	4.47	5.07	-4.94%
YoY %	8.09%	35.69%	-35.44%	-5.95%	-6.04%	-11.83%	-	-
Horiz. %	73.77%	68.24%	50.30%	77.91%	82.84%	88.17%	100.00%	-
DY	3.41	3.24	2.90	3.55	3.89	3.23	2.79	3.39%
YoY %	5.25%	11.72%	-18.31%	-8.74%	20.43%	15.77%	-	-
Horiz. %	122.22%	116.13%	103.94%	127.24%	139.43%	115.77%	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	6.06	6.03	7.65	4.26	3.56	3.19	3.91	7.57%
YoY %	0.50%	-21.18%	79.58%	19.66%	11.60%	-18.41%	-	-
Horiz. %	154.99%	154.22%	195.65%	108.95%	91.05%	81.59%	100.00%	-
P/EPS	24.56	24.13	35.85	29.41	20.02	17.55	21.07	2.58%
YoY %	1.78%	-32.69%	21.90%	46.90%	14.07%	-16.71%	-	-
Horiz. %	116.56%	114.52%	170.15%	139.58%	95.02%	83.29%	100.00%	-
EY	4.07	4.14	2.79	3.40	4.99	5.70	4.75	-2.54%
YoY %	-1.69%	48.39%	-17.94%	-31.86%	-12.46%	20.00%	-	-
Horiz. %	85.68%	87.16%	58.74%	71.58%	105.05%	120.00%	100.00%	-
DY	3.72	3.89	3.17	3.06	4.62	4.11	2.61	6.08%
YoY %	-4.37%	22.71%	3.59%	-33.77%	12.41%	57.47%	-	-
Horiz. %	142.53%	149.04%	121.46%	117.24%	177.01%	157.47%	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