[INARI] QoQ Annualized Quarter Result on 2018-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,251,736 1,302,884 1,376,042 1,433,173 1,498,106 1,492,356 1,176,311 4.22% QoQ % -3.93% -5.32% -3.99% -4.33% 0.39% 26.87% - Horiz. % 106.41% 110.76% 116.98% 121.84% 127.36% 126.87% 100.00%
PBT 248,748 259,592 295,458 285,409 303,142 294,672 240,828 2.17% QoQ % -4.18% -12.14% 3.52% -5.85% 2.87% 22.36% - Horiz. % 103.29% 107.79% 122.68% 118.51% 125.87% 122.36% 100.00%
Tax -18,202 -19,120 -35,328 -27,718 -27,616 -19,892 -12,105 31.15% QoQ % 4.80% 45.88% -27.45% -0.37% -38.83% -64.33% - Horiz. % 150.37% 157.95% 291.85% 228.99% 228.14% 164.33% 100.00%
NP 230,546 240,472 260,130 257,690 275,526 274,780 228,723 0.53% QoQ % -4.13% -7.56% 0.95% -6.47% 0.27% 20.14% - Horiz. % 100.80% 105.14% 113.73% 112.66% 120.46% 120.14% 100.00%
NP to SH 230,482 240,620 249,266 256,217 273,978 273,504 227,853 0.77% QoQ % -4.21% -3.47% -2.71% -6.48% 0.17% 20.04% - Horiz. % 101.15% 105.60% 109.40% 112.45% 120.24% 120.04% 100.00%
Tax Rate 7.32 % 7.37 % 11.96 % 9.71 % 9.11 % 6.75 % 5.03 % 28.33% QoQ % -0.68% -38.38% 23.17% 6.59% 34.96% 34.19% - Horiz. % 145.53% 146.52% 237.77% 193.04% 181.11% 134.19% 100.00%
Total Cost 1,021,190 1,062,412 1,115,912 1,175,482 1,222,580 1,217,576 947,588 5.10% QoQ % -3.88% -4.79% -5.07% -3.85% 0.41% 28.49% - Horiz. % 107.77% 112.12% 117.76% 124.05% 129.02% 128.49% 100.00%
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 19.21% QoQ % 2.16% 1.72% 4.57% 4.93% 7.78% 5.99% - Horiz. % 130.26% 127.50% 125.35% 119.88% 114.24% 105.99% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 197,651 201,672 266,771 178,756 195,228 184,474 191,178 2.24% QoQ % -1.99% -24.40% 49.24% -8.44% 5.83% -3.51% - Horiz. % 103.39% 105.49% 139.54% 93.50% 102.12% 96.49% 100.00%
Div Payout % 85.76 % 83.81 % 107.02 % 69.77 % 71.26 % 67.45 % 83.90 % 1.47% QoQ % 2.33% -21.69% 53.39% -2.09% 5.65% -19.61% - Horiz. % 102.22% 99.89% 127.56% 83.16% 84.93% 80.39% 100.00%
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 19.21% QoQ % 2.16% 1.72% 4.57% 4.93% 7.78% 5.99% - Horiz. % 130.26% 127.50% 125.35% 119.88% 114.24% 105.99% 100.00%
NOSH 3,187,933 3,151,139 3,175,857 2,094,803 2,033,633 2,005,161 1,950,796 38.61% QoQ % 1.17% -0.78% 51.61% 3.01% 1.42% 2.79% - Horiz. % 163.42% 161.53% 162.80% 107.38% 104.25% 102.79% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.42 % 18.46 % 18.90 % 17.98 % 18.39 % 18.41 % 19.44 % -3.52% QoQ % -0.22% -2.33% 5.12% -2.23% -0.11% -5.30% - Horiz. % 94.75% 94.96% 97.22% 92.49% 94.60% 94.70% 100.00%
ROE 20.66 % 22.03 % 23.21 % 24.95 % 28.00 % 30.12 % 26.60 % -15.47% QoQ % -6.22% -5.08% -6.97% -10.89% -7.04% 13.23% - Horiz. % 77.67% 82.82% 87.26% 93.80% 105.26% 113.23% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.26 41.35 43.33 68.42 73.67 74.43 60.30 -24.82% QoQ % -5.05% -4.57% -36.67% -7.13% -1.02% 23.43% - Horiz. % 65.11% 68.57% 71.86% 113.47% 122.17% 123.43% 100.00%
EPS 7.30 7.64 8.08 12.60 13.56 13.64 11.68 -26.84% QoQ % -4.45% -5.45% -35.87% -7.08% -0.59% 16.78% - Horiz. % 62.50% 65.41% 69.18% 107.88% 116.10% 116.78% 100.00%
DPS 6.20 6.40 8.40 8.53 9.60 9.20 9.80 -26.24% QoQ % -3.13% -23.81% -1.52% -11.15% 4.35% -6.12% - Horiz. % 63.27% 65.31% 85.71% 87.04% 97.96% 93.88% 100.00%
NAPS 0.3500 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 -14.00% QoQ % 0.98% 2.51% -31.03% 1.87% 6.27% 3.12% - Horiz. % 79.71% 78.93% 77.00% 111.64% 109.59% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,305,434 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 37.87 39.42 41.63 43.36 45.32 45.15 35.59 4.21% QoQ % -3.93% -5.31% -3.99% -4.32% 0.38% 26.86% - Horiz. % 106.41% 110.76% 116.97% 121.83% 127.34% 126.86% 100.00%
EPS 6.97 7.28 7.54 7.75 8.29 8.27 6.89 0.77% QoQ % -4.26% -3.45% -2.71% -6.51% 0.24% 20.03% - Horiz. % 101.16% 105.66% 109.43% 112.48% 120.32% 120.03% 100.00%
DPS 5.98 6.10 8.07 5.41 5.91 5.58 5.78 2.29% QoQ % -1.97% -24.41% 49.17% -8.46% 5.91% -3.46% - Horiz. % 103.46% 105.54% 139.62% 93.60% 102.25% 96.54% 100.00%
NAPS 0.3376 0.3304 0.3248 0.3107 0.2961 0.2747 0.2591 19.24% QoQ % 2.18% 1.72% 4.54% 4.93% 7.79% 6.02% - Horiz. % 130.30% 127.52% 125.36% 119.92% 114.28% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.5000 2.2800 2.2600 2.7500 3.4000 2.5400 2.1100 -
P/RPS 3.82 5.51 5.22 4.02 4.62 3.41 3.50 5.99% QoQ % -30.67% 5.56% 29.85% -12.99% 35.48% -2.57% - Horiz. % 109.14% 157.43% 149.14% 114.86% 132.00% 97.43% 100.00%
P/EPS 20.75 29.86 28.79 22.48 25.24 18.62 18.07 9.63% QoQ % -30.51% 3.72% 28.07% -10.94% 35.55% 3.04% - Horiz. % 114.83% 165.25% 159.32% 124.41% 139.68% 103.04% 100.00%
EY 4.82 3.35 3.47 4.45 3.96 5.37 5.54 -8.84% QoQ % 43.88% -3.46% -22.02% 12.37% -26.26% -3.07% - Horiz. % 87.00% 60.47% 62.64% 80.32% 71.48% 96.93% 100.00%
DY 4.13 2.81 3.72 3.10 2.82 3.62 4.64 -7.45% QoQ % 46.98% -24.46% 20.00% 9.93% -22.10% -21.98% - Horiz. % 89.01% 60.56% 80.17% 66.81% 60.78% 78.02% 100.00%
P/NAPS 4.29 6.58 6.68 5.61 7.07 5.61 4.81 -7.32% QoQ % -34.80% -1.50% 19.07% -20.65% 26.02% 16.63% - Horiz. % 89.19% 136.80% 138.88% 116.63% 146.99% 116.63% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 -
Price 1.6100 1.7100 2.3700 2.1600 3.4500 2.8300 2.5000 -
P/RPS 4.10 4.14 5.47 3.16 4.68 3.80 4.15 -0.80% QoQ % -0.97% -24.31% 73.10% -32.48% 23.16% -8.43% - Horiz. % 98.80% 99.76% 131.81% 76.14% 112.77% 91.57% 100.00%
P/EPS 22.27 22.39 30.20 17.66 25.61 20.75 21.40 2.68% QoQ % -0.54% -25.86% 71.01% -31.04% 23.42% -3.04% - Horiz. % 104.07% 104.63% 141.12% 82.52% 119.67% 96.96% 100.00%
EY 4.49 4.47 3.31 5.66 3.91 4.82 4.67 -2.58% QoQ % 0.45% 35.05% -41.52% 44.76% -18.88% 3.21% - Horiz. % 96.15% 95.72% 70.88% 121.20% 83.73% 103.21% 100.00%
DY 3.85 3.74 3.54 3.95 2.78 3.25 3.92 -1.19% QoQ % 2.94% 5.65% -10.38% 42.09% -14.46% -17.09% - Horiz. % 98.21% 95.41% 90.31% 100.77% 70.92% 82.91% 100.00%
P/NAPS 4.60 4.93 7.01 4.41 7.17 6.25 5.69 -13.18% QoQ % -6.69% -29.67% 58.96% -38.49% 14.72% 9.84% - Horiz. % 80.84% 86.64% 123.20% 77.50% 126.01% 109.84% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
0318 lnari Quarterly Report.pdf 
