[INARI] YoY Cumulative Quarter Result on 2014-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,176,311 1,043,120 933,099 793,655 241,140 180,775 119,624 46.32% YoY % 12.77% 11.79% 17.57% 229.13% 33.39% 51.12% - Horiz. % 983.34% 872.00% 780.03% 663.46% 201.58% 151.12% 100.00%
PBT 240,828 153,131 151,967 106,934 43,289 20,302 20,484 50.74% YoY % 57.27% 0.77% 42.11% 147.02% 113.23% -0.89% - Horiz. % 1,175.69% 747.56% 741.88% 522.04% 211.33% 99.11% 100.00%
Tax -12,105 -6,040 -1,719 -6,535 -2,046 -1,016 -1,725 38.32% YoY % -100.41% -251.37% 73.70% -219.40% -101.38% 41.10% - Horiz. % 701.74% 350.14% 99.65% 378.84% 118.61% 58.90% 100.00%
NP 228,723 147,091 150,248 100,399 41,243 19,286 18,759 51.65% YoY % 55.50% -2.10% 49.65% 143.43% 113.85% 2.81% - Horiz. % 1,219.27% 784.11% 800.94% 535.20% 219.86% 102.81% 100.00%
NP to SH 227,853 148,254 152,535 99,220 42,014 19,887 18,759 51.56% YoY % 53.69% -2.81% 53.73% 136.16% 111.26% 6.01% - Horiz. % 1,214.63% 790.31% 813.13% 528.92% 223.97% 106.01% 100.00%
Tax Rate 5.03 % 3.94 % 1.13 % 6.11 % 4.73 % 5.00 % 8.42 % -8.22% YoY % 27.66% 248.67% -81.51% 29.18% -5.40% -40.62% - Horiz. % 59.74% 46.79% 13.42% 72.57% 56.18% 59.38% 100.00%
Total Cost 947,588 896,029 782,851 693,256 199,897 161,489 100,865 45.21% YoY % 5.75% 14.46% 12.92% 246.81% 23.78% 60.10% - Horiz. % 939.46% 888.34% 776.14% 687.31% 198.18% 160.10% 100.00%
Net Worth 856,594 671,508 472,714 236,542 119,392 82,074 30,539 74.22% YoY % 27.56% 42.05% 99.84% 98.12% 45.47% 168.75% - Horiz. % 2,804.84% 2,198.80% 1,547.86% 774.54% 390.94% 268.75% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 191,178 78,868 56,992 32,150 15,346 9,188 - - YoY % 142.40% 38.38% 77.27% 109.50% 67.01% 0.00% - Horiz. % 2,080.57% 858.32% 620.24% 349.89% 167.01% 100.00% -
Div Payout % 83.90 % 53.20 % 37.36 % 32.40 % 36.53 % 46.20 % - % - YoY % 57.71% 42.40% 15.31% -11.31% -20.93% 0.00% - Horiz. % 181.60% 115.15% 80.87% 70.13% 79.07% 100.00% -
Equity 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 856,594 671,508 472,714 236,542 119,392 82,074 30,539 74.22% YoY % 27.56% 42.05% 99.84% 98.12% 45.47% 168.75% - Horiz. % 2,804.84% 2,198.80% 1,547.86% 774.54% 390.94% 268.75% 100.00%
NOSH 1,950,796 938,910 640,361 472,801 341,022 328,168 167,341 50.52% YoY % 107.77% 46.62% 35.44% 38.64% 3.92% 96.11% - Horiz. % 1,165.76% 561.07% 382.67% 282.54% 203.79% 196.11% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 19.44 % 14.10 % 16.10 % 12.65 % 17.10 % 10.67 % 15.68 % 3.64% YoY % 37.87% -12.42% 27.27% -26.02% 60.26% -31.95% - Horiz. % 123.98% 89.92% 102.68% 80.68% 109.06% 68.05% 100.00%
ROE 26.60 % 22.08 % 32.27 % 41.95 % 35.19 % 24.23 % 61.42 % -13.01% YoY % 20.47% -31.58% -23.08% 19.21% 45.23% -60.55% - Horiz. % 43.31% 35.95% 52.54% 68.30% 57.29% 39.45% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 60.30 111.10 145.71 167.86 70.71 55.09 71.48 -2.79% YoY % -45.72% -23.75% -13.20% 137.39% 28.35% -22.93% - Horiz. % 84.36% 155.43% 203.85% 234.83% 98.92% 77.07% 100.00%
EPS 11.68 7.76 18.39 20.98 12.32 6.06 11.21 0.69% YoY % 50.52% -57.80% -12.35% 70.29% 103.30% -45.94% - Horiz. % 104.19% 69.22% 164.05% 187.15% 109.90% 54.06% 100.00%
DPS 9.80 8.40 8.90 6.80 4.50 2.80 0.00 - YoY % 16.67% -5.62% 30.88% 51.11% 60.71% 0.00% - Horiz. % 350.00% 300.00% 317.86% 242.86% 160.71% 100.00% -
NAPS 0.4391 0.7152 0.7382 0.5003 0.3501 0.2501 0.1825 15.74% YoY % -38.60% -3.12% 47.55% 42.90% 39.98% 37.04% - Horiz. % 240.60% 391.89% 404.49% 274.14% 191.84% 137.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,305,002 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.59 31.56 28.23 24.01 7.30 5.47 3.62 46.31% YoY % 12.77% 11.80% 17.58% 228.90% 33.46% 51.10% - Horiz. % 983.15% 871.82% 779.83% 663.26% 201.66% 151.10% 100.00%
EPS 6.89 4.49 4.62 3.00 1.27 0.60 0.57 51.43% YoY % 53.45% -2.81% 54.00% 136.22% 111.67% 5.26% - Horiz. % 1,208.77% 787.72% 810.53% 526.32% 222.81% 105.26% 100.00%
DPS 5.78 2.39 1.72 0.97 0.46 0.28 0.00 - YoY % 141.84% 38.95% 77.32% 110.87% 64.29% 0.00% - Horiz. % 2,064.29% 853.57% 614.29% 346.43% 164.29% 100.00% -
NAPS 0.2592 0.2032 0.1430 0.0716 0.0361 0.0248 0.0092 74.35% YoY % 27.56% 42.10% 99.72% 98.34% 45.56% 169.57% - Horiz. % 2,817.39% 2,208.70% 1,554.35% 778.26% 392.39% 269.57% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 2.1100 2.9700 3.2500 3.0300 0.7150 0.3700 0.0000 -
P/RPS 3.50 2.67 2.23 1.81 1.01 0.67 0.00 - YoY % 31.09% 19.73% 23.20% 79.21% 50.75% 0.00% - Horiz. % 522.39% 398.51% 332.84% 270.15% 150.75% 100.00% -
P/EPS 18.07 18.81 13.64 14.44 5.80 6.11 0.00 - YoY % -3.93% 37.90% -5.54% 148.97% -5.07% 0.00% - Horiz. % 295.74% 307.86% 223.24% 236.33% 94.93% 100.00% -
EY 5.54 5.32 7.33 6.93 17.23 16.38 0.00 - YoY % 4.14% -27.42% 5.77% -59.78% 5.19% 0.00% - Horiz. % 33.82% 32.48% 44.75% 42.31% 105.19% 100.00% -
DY 4.64 2.83 2.74 2.24 6.29 7.57 0.00 - YoY % 63.96% 3.28% 22.32% -64.39% -16.91% 0.00% - Horiz. % 61.29% 37.38% 36.20% 29.59% 83.09% 100.00% -
P/NAPS 4.81 4.15 4.40 6.06 2.04 1.48 0.00 - YoY % 15.90% -5.68% -27.39% 197.06% 37.84% 0.00% - Horiz. % 325.00% 280.41% 297.30% 409.46% 137.84% 100.00% -
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 25/08/11 -
Price 2.5000 3.0600 3.1300 3.2300 0.7850 0.3600 0.4250 -
P/RPS 4.15 2.75 2.15 1.92 1.11 0.65 0.59 38.38% YoY % 50.91% 27.91% 11.98% 72.97% 70.77% 10.17% - Horiz. % 703.39% 466.10% 364.41% 325.42% 188.14% 110.17% 100.00%
P/EPS 21.40 19.38 13.14 15.39 6.37 5.94 3.79 33.41% YoY % 10.42% 47.49% -14.62% 141.60% 7.24% 56.73% - Horiz. % 564.64% 511.35% 346.70% 406.07% 168.07% 156.73% 100.00%
EY 4.67 5.16 7.61 6.50 15.69 16.83 26.38 -25.05% YoY % -9.50% -32.19% 17.08% -58.57% -6.77% -36.20% - Horiz. % 17.70% 19.56% 28.85% 24.64% 59.48% 63.80% 100.00%
DY 3.92 2.75 2.84 2.11 5.73 7.78 0.00 - YoY % 42.55% -3.17% 34.60% -63.18% -26.35% 0.00% - Horiz. % 50.39% 35.35% 36.50% 27.12% 73.65% 100.00% -
P/NAPS 5.69 4.28 4.24 6.46 2.24 1.44 2.33 16.03% YoY % 32.94% 0.94% -34.37% 188.39% 55.56% -38.20% - Horiz. % 244.21% 183.69% 181.97% 277.25% 96.14% 61.80% 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
Q4 2014 26 8 2014 (3).pdf 
