I

Inari Amertron Bhd
KLSE:INARI

Watchlist Manager
Inari Amertron Bhd
KLSE:INARI
Watchlist
Price: 2.9 MYR
Market Cap: 11B MYR
Have any thoughts about
Inari Amertron Bhd?
Write Note

Income Statement

Earnings Waterfall
Inari Amertron Bhd

Revenue
1.5B MYR
Cost of Revenue
-1.2B MYR
Gross Profit
323.7m MYR
Operating Expenses
-78.2m MYR
Operating Income
245.5m MYR
Other Expenses
54.7m MYR
Net Income
300.2m MYR

Income Statement
Inari Amertron Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
794
N/A
824
+4%
866
+5%
902
+4%
933
+3%
986
+6%
1 052
+7%
1 041
-1%
1 043
+0%
1 050
+1%
1 031
-2%
1 088
+5%
1 177
+8%
1 268
+8%
1 369
+8%
1 421
+4%
1 376
-3%
1 329
-3%
1 253
-6%
1 183
-6%
1 153
-3%
1 144
-1%
1 109
-3%
1 095
-1%
1 058
-3%
1 089
+3%
1 200
+10%
1 301
+8%
1 429
+10%
1 512
+6%
1 556
+3%
1 573
+1%
1 548
-2%
1 494
-3%
1 476
-1%
1 392
-6%
1 354
-3%
1 361
+1%
1 373
+1%
1 444
+5%
1 479
+2%
Gross Profit
Cost of Revenue
(635)
(651)
(680)
(710)
(736)
(775)
(827)
(822)
(827)
(831)
(819)
(845)
(890)
(941)
(991)
(1 026)
(1 013)
(975)
(934)
(895)
(883)
(884)
(864)
(866)
(842)
(842)
(892)
(941)
(1 005)
(1 054)
(1 086)
(1 087)
(1 078)
(1 046)
(1 031)
(994)
(999)
(1 023)
(1 067)
(1 131)
(1 155)
Gross Profit
158
N/A
173
+9%
185
+7%
192
+4%
197
+3%
211
+7%
225
+7%
219
-3%
216
-1%
218
+1%
212
-3%
243
+15%
287
+18%
327
+14%
379
+16%
395
+4%
363
-8%
354
-3%
319
-10%
289
-10%
269
-7%
259
-4%
245
-6%
229
-7%
216
-6%
247
+14%
309
+25%
360
+17%
424
+18%
458
+8%
470
+3%
486
+4%
470
-3%
448
-5%
445
-1%
397
-11%
355
-11%
338
-5%
306
-9%
314
+3%
324
+3%
Operating Income
Operating Expenses
(45)
(48)
(46)
(42)
(39)
(41)
(51)
(59)
(58)
(55)
(30)
(32)
(44)
(60)
(98)
(106)
(66)
(66)
(50)
(39)
(61)
(55)
(60)
(48)
(43)
(49)
(44)
(57)
(71)
(76)
(84)
(79)
(47)
(27)
(46)
(49)
(52)
(71)
(53)
(47)
(78)
Selling, General & Administrative
(54)
(58)
(67)
(71)
(67)
(72)
(72)
(70)
(70)
(70)
(75)
(77)
(94)
(102)
(115)
(125)
(109)
(121)
(100)
(88)
(74)
(70)
(73)
(71)
(69)
(77)
(73)
(78)
(78)
(86)
(94)
(91)
(80)
(76)
(96)
(100)
(76)
(99)
(81)
(80)
(93)
Other Operating Expenses
9
11
21
30
27
30
21
11
12
15
45
46
50
42
16
19
43
56
50
49
12
15
13
23
26
28
29
21
7
10
10
12
33
49
50
51
24
28
28
33
15
Operating Income
114
N/A
126
+11%
139
+11%
150
+8%
158
+5%
170
+8%
175
+3%
160
-8%
158
-1%
163
+3%
182
+11%
212
+16%
243
+15%
267
+10%
281
+5%
289
+3%
297
+3%
288
-3%
270
-6%
250
-7%
208
-17%
204
-2%
185
-9%
181
-2%
174
-4%
199
+14%
265
+33%
303
+14%
353
+17%
382
+8%
386
+1%
407
+5%
423
+4%
421
0%
399
-5%
348
-13%
303
-13%
266
-12%
253
-5%
266
+5%
245
-8%
Pre-Tax Income
Interest Income Expense
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(6)
(5)
(4)
(3)
(2)
(2)
(2)
(2)
(2)
(1)
(2)
(1)
(1)
8
2
4
6
(1)
(4)
(18)
(10)
(0)
11
29
24
23
28
34
43
53
58
62
63
65
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(1)
0
0
0
0
0
(2)
(2)
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
0
Pre-Tax Income
107
N/A
119
+11%
132
+11%
143
+8%
152
+6%
162
+7%
167
+3%
152
-9%
153
+1%
159
+4%
179
+12%
210
+18%
241
+15%
265
+10%
278
+5%
287
+3%
295
+3%
287
-3%
268
-6%
248
-7%
216
-13%
206
-5%
190
-8%
188
-1%
172
-8%
195
+13%
247
+27%
293
+19%
352
+20%
393
+12%
415
+6%
432
+4%
446
+3%
449
+1%
432
-4%
391
-10%
356
-9%
324
-9%
315
-3%
329
+5%
310
-6%
Net Income
Tax Provision
(7)
(6)
(5)
(4)
(2)
(3)
(4)
(4)
(6)
(6)
(6)
(8)
(12)
(16)
(22)
(27)
(35)
(35)
(31)
(27)
(24)
(26)
(27)
(29)
(16)
(16)
(16)
(15)
(22)
(26)
(30)
(38)
(55)
(58)
(57)
(48)
(31)
(21)
(17)
(15)
(10)
Income from Continuing Operations
101
113
127
139
150
159
163
148
147
153
172
202
229
249
256
259
260
252
238
221
192
180
162
159
156
179
231
278
331
368
386
394
391
391
376
343
325
304
297
314
300
Income to Minority Interest
(1)
(1)
1
2
2
5
3
1
1
(2)
0
1
(1)
(1)
(2)
(2)
(11)
(11)
(10)
(11)
(1)
(1)
(1)
0
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(1)
(0)
(0)
1
1
(1)
(2)
(2)
(2)
0
Net Income (Common)
99
N/A
112
+13%
128
+14%
141
+10%
153
+8%
164
+8%
165
+1%
149
-10%
148
0%
151
+2%
172
+14%
202
+17%
228
+13%
248
+9%
254
+2%
258
+2%
249
-3%
241
-3%
228
-6%
211
-7%
192
-9%
179
-6%
162
-10%
159
-2%
156
-2%
178
+14%
231
+30%
278
+20%
330
+19%
367
+11%
385
+5%
393
+2%
391
-1%
390
0%
377
-4%
344
-9%
324
-6%
302
-7%
296
-2%
312
+6%
300
-4%
EPS (Diluted)
0.03
N/A
0.06
+100%
0.06
N/A
0.05
-17%
0.08
+60%
0.06
-25%
0.05
-17%
0.05
N/A
0.08
+60%
0.06
-25%
0.08
+33%
0.1
+25%
0.11
+10%
0.12
+9%
0.12
N/A
0.12
N/A
0.08
-33%
0.07
-13%
0.09
+29%
0.07
-22%
0.06
-14%
0.06
N/A
0.05
-17%
0.05
N/A
0.05
N/A
0.05
N/A
0.07
+40%
0.08
+14%
0.1
+25%
0.11
+10%
0.11
N/A
0.11
N/A
0.11
N/A
0.1
-9%
0.1
N/A
0.1
N/A
0.09
-10%
0.09
N/A
0.08
-11%
0.08
N/A
0.08
N/A

See Also

Discover More