[INARI] YoY Annualized Quarter Result on 2014-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,107,548 1,047,880 904,110 759,694 231,305 185,301 102,616 48.61% YoY % 5.69% 15.90% 19.01% 228.44% 24.83% 80.58% - Horiz. % 1,079.31% 1,021.17% 881.06% 740.33% 225.41% 180.58% 100.00%
PBT 224,806 149,073 149,197 101,061 39,669 21,945 20,298 49.24% YoY % 50.80% -0.08% 47.63% 154.76% 80.76% 8.11% - Horiz. % 1,107.49% 734.40% 735.01% 497.87% 195.43% 108.11% 100.00%
Tax -7,916 -4,970 -2,362 -5,798 -1,702 -3,072 -765 47.56% YoY % -59.25% -110.38% 59.25% -240.56% 44.57% -301.39% - Horiz. % 1,034.32% 649.48% 308.71% 757.67% 222.47% 401.39% 100.00%
NP 216,890 144,102 146,834 95,262 37,966 18,873 19,533 49.31% YoY % 50.51% -1.86% 54.14% 150.91% 101.17% -3.38% - Horiz. % 1,110.36% 737.73% 751.71% 487.69% 194.37% 96.62% 100.00%
NP to SH 216,305 144,448 149,544 93,905 38,530 19,206 19,533 49.24% YoY % 49.75% -3.41% 59.25% 143.72% 100.61% -1.67% - Horiz. % 1,107.37% 739.49% 765.58% 480.74% 197.26% 98.33% 100.00%
Tax Rate 3.52 % 3.33 % 1.58 % 5.74 % 4.29 % 14.00 % 3.77 % -1.14% YoY % 5.71% 110.76% -72.47% 33.80% -69.36% 271.35% - Horiz. % 93.37% 88.33% 41.91% 152.25% 113.79% 371.35% 100.00%
Total Cost 890,657 903,777 757,276 664,432 193,338 166,428 83,082 48.44% YoY % -1.45% 19.35% 13.97% 243.66% 16.17% 100.32% - Horiz. % 1,072.01% 1,087.80% 911.47% 799.72% 232.71% 200.32% 100.00%
Net Worth 824,131 634,339 426,585 216,010 108,426 81,388 24,054 80.12% YoY % 29.92% 48.70% 97.48% 99.22% 33.22% 238.35% - Horiz. % 3,426.11% 2,637.10% 1,773.42% 898.01% 450.75% 338.35% 100.00%
Dividend 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 180,900 77,138 53,007 30,869 15,699 8,730 - - YoY % 134.51% 45.53% 71.71% 96.63% 79.83% 0.00% - Horiz. % 2,072.10% 883.57% 607.16% 353.59% 179.83% 100.00% -
Div Payout % 83.63 % 53.40 % 35.45 % 32.87 % 40.75 % 45.45 % - % - YoY % 56.61% 50.63% 7.85% -19.34% -10.34% 0.00% - Horiz. % 184.00% 117.49% 78.00% 72.32% 89.66% 100.00% -
Equity 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 824,131 634,339 426,585 216,010 108,426 81,388 24,054 80.12% YoY % 29.92% 48.70% 97.48% 99.22% 33.22% 238.35% - Horiz. % 3,426.11% 2,637.10% 1,773.42% 898.01% 450.75% 338.35% 100.00%
NOSH 1,938,219 933,126 602,352 463,044 336,414 327,386 144,906 54.01% YoY % 107.71% 54.91% 30.09% 37.64% 2.76% 125.93% - Horiz. % 1,337.57% 643.95% 415.68% 319.55% 232.16% 225.93% 100.00%
Ratio Analysis 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 19.58 % 13.75 % 16.24 % 12.54 % 16.41 % 10.19 % 19.04 % 0.47% YoY % 42.40% -15.33% 29.51% -23.58% 61.04% -46.48% - Horiz. % 102.84% 72.22% 85.29% 65.86% 86.19% 53.52% 100.00%
ROE 26.25 % 22.77 % 35.06 % 43.47 % 35.54 % 23.60 % 81.20 % -17.14% YoY % 15.28% -35.05% -19.35% 22.31% 50.59% -70.94% - Horiz. % 32.33% 28.04% 43.18% 53.53% 43.77% 29.06% 100.00%
Per Share 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.14 112.30 150.10 164.07 68.76 56.60 70.82 -3.51% YoY % -49.12% -25.18% -8.51% 138.61% 21.48% -20.08% - Horiz. % 80.68% 158.57% 211.95% 231.67% 97.09% 79.92% 100.00%
EPS 11.16 15.48 24.83 20.28 11.45 5.87 13.48 -3.10% YoY % -27.91% -37.66% 22.44% 77.12% 95.06% -56.45% - Horiz. % 82.79% 114.84% 184.20% 150.45% 84.94% 43.55% 100.00%
DPS 9.33 8.27 8.80 6.67 4.67 2.67 0.00 - YoY % 12.82% -6.02% 31.93% 42.83% 74.91% 0.00% - Horiz. % 349.44% 309.74% 329.59% 249.81% 174.91% 100.00% -
NAPS 0.4252 0.6798 0.7082 0.4665 0.3223 0.2486 0.1660 16.95% YoY % -37.45% -4.01% 51.81% 44.74% 29.65% 49.76% - Horiz. % 256.14% 409.52% 426.63% 281.02% 194.16% 149.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,305,002 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 33.51 31.71 27.36 22.99 7.00 5.61 3.10 48.64% YoY % 5.68% 15.90% 19.01% 228.43% 24.78% 80.97% - Horiz. % 1,080.97% 1,022.90% 882.58% 741.61% 225.81% 180.97% 100.00%
EPS 6.54 4.37 4.52 2.84 1.17 0.58 0.59 49.27% YoY % 49.66% -3.32% 59.15% 142.74% 101.72% -1.69% - Horiz. % 1,108.47% 740.68% 766.10% 481.36% 198.31% 98.31% 100.00%
DPS 5.47 2.33 1.60 0.93 0.48 0.26 0.00 - YoY % 134.76% 45.62% 72.04% 93.75% 84.62% 0.00% - Horiz. % 2,103.85% 896.15% 615.38% 357.69% 184.62% 100.00% -
NAPS 0.2494 0.1919 0.1291 0.0654 0.0328 0.0246 0.0073 80.04% YoY % 29.96% 48.64% 97.40% 99.39% 33.33% 236.99% - Horiz. % 3,416.44% 2,628.77% 1,768.49% 895.89% 449.32% 336.99% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 2.0400 3.2200 3.3100 2.6900 0.4350 0.3800 0.0000 -
P/RPS 3.57 2.87 2.21 1.64 0.63 0.67 0.00 - YoY % 24.39% 29.86% 34.76% 160.32% -5.97% 0.00% - Horiz. % 532.84% 428.36% 329.85% 244.78% 94.03% 100.00% -
P/EPS 18.28 20.80 13.33 13.26 3.80 6.48 0.00 - YoY % -12.12% 56.04% 0.53% 248.95% -41.36% 0.00% - Horiz. % 282.10% 320.99% 205.71% 204.63% 58.64% 100.00% -
EY 5.47 4.81 7.50 7.54 26.33 15.44 0.00 - YoY % 13.72% -35.87% -0.53% -71.36% 70.53% 0.00% - Horiz. % 35.43% 31.15% 48.58% 48.83% 170.53% 100.00% -
DY 4.58 2.57 2.66 2.48 10.73 7.02 0.00 - YoY % 78.21% -3.38% 7.26% -76.89% 52.85% 0.00% - Horiz. % 65.24% 36.61% 37.89% 35.33% 152.85% 100.00% -
P/NAPS 4.80 4.74 4.67 5.77 1.35 1.53 0.00 - YoY % 1.27% 1.50% -19.06% 327.41% -11.76% 0.00% - Horiz. % 313.73% 309.80% 305.23% 377.12% 88.24% 100.00% -
Price Multiplier on Announcement Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 - -
Price 2.1800 2.7200 3.3200 2.8400 0.5950 0.3650 0.0000 -
P/RPS 3.82 2.42 2.21 1.73 0.87 0.64 0.00 - YoY % 57.85% 9.50% 27.75% 98.85% 35.94% 0.00% - Horiz. % 596.88% 378.13% 345.31% 270.31% 135.94% 100.00% -
P/EPS 19.53 17.57 13.37 14.00 5.19 6.22 0.00 - YoY % 11.16% 31.41% -4.50% 169.75% -16.56% 0.00% - Horiz. % 313.99% 282.48% 214.95% 225.08% 83.44% 100.00% -
EY 5.12 5.69 7.48 7.14 19.25 16.07 0.00 - YoY % -10.02% -23.93% 4.76% -62.91% 19.79% 0.00% - Horiz. % 31.86% 35.41% 46.55% 44.43% 119.79% 100.00% -
DY 4.28 3.04 2.65 2.35 7.84 7.31 0.00 - YoY % 40.79% 14.72% 12.77% -70.03% 7.25% 0.00% - Horiz. % 58.55% 41.59% 36.25% 32.15% 107.25% 100.00% -
P/NAPS 5.13 4.00 4.69 6.09 1.85 1.47 0.00 - YoY % 28.25% -14.71% -22.99% 229.19% 25.85% 0.00% - Horiz. % 348.98% 272.11% 319.05% 414.29% 125.85% 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
Q3 2014 15 5 2014.pdf 
