[INARI] YoY Quarter Result on 2012-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 - CAGR
Revenue 274,949 221,883 191,339 54,646 48,348 0 - - YoY % 23.92% 15.96% 250.14% 13.03% 0.00% - - Horiz. % 568.69% 458.93% 395.75% 113.03% 100.00% - -
PBT 43,936 33,948 22,066 10,158 4,699 0 - - YoY % 29.42% 53.85% 117.23% 116.17% 0.00% - - Horiz. % 935.01% 722.45% 469.59% 216.17% 100.00% - -
Tax -1,447 -342 -1,192 -2,773 -740 0 - - YoY % -323.10% 71.31% 57.01% -274.73% 0.00% - - Horiz. % 195.54% 46.22% 161.08% 374.73% 100.00% - -
NP 42,489 33,606 20,874 7,385 3,959 0 - - YoY % 26.43% 60.99% 182.65% 86.54% 0.00% - - Horiz. % 1,073.23% 848.85% 527.25% 186.54% 100.00% - -
NP to SH 45,509 33,756 21,034 7,529 3,959 0 - - YoY % 34.82% 60.48% 179.37% 90.17% 0.00% - - Horiz. % 1,149.51% 852.64% 531.30% 190.17% 100.00% - -
Tax Rate 3.29 % 1.01 % 5.40 % 27.30 % 15.75 % - % - % - YoY % 225.74% -81.30% -80.22% 73.33% 0.00% - - Horiz. % 20.89% 6.41% 34.29% 173.33% 100.00% - -
Total Cost 232,460 188,277 170,465 47,261 44,389 0 - - YoY % 23.47% 10.45% 260.69% 6.47% 0.00% - - Horiz. % 523.69% 424.15% 384.03% 106.47% 100.00% - -
Net Worth 608,026 297,390 174,281 94,179 71,230 - - - YoY % 104.45% 70.64% 85.05% 32.22% 0.00% - - Horiz. % 853.61% 417.51% 244.67% 132.22% 100.00% - -
Dividend 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 - CAGR
Div 20,420 12,377 6,727 2,688 1,915 - - - YoY % 64.99% 83.98% 150.18% 40.37% 0.00% - - Horiz. % 1,066.00% 646.11% 351.18% 140.37% 100.00% - -
Div Payout % 44.87 % 36.67 % 31.98 % 35.71 % 48.39 % - % - % - YoY % 22.36% 14.67% -10.45% -26.20% 0.00% - - Horiz. % 92.73% 75.78% 66.09% 73.80% 100.00% - -
Equity 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 - CAGR
Net Worth 608,026 297,390 174,281 94,179 71,230 - - - YoY % 104.45% 70.64% 85.05% 32.22% 0.00% - - Horiz. % 853.61% 417.51% 244.67% 132.22% 100.00% - -
NOSH 729,310 562,600 448,486 336,116 319,274 - - - YoY % 29.63% 25.44% 33.43% 5.28% 0.00% - - Horiz. % 228.43% 176.21% 140.47% 105.28% 100.00% - -
Ratio Analysis 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 - CAGR
NP Margin 15.45 % 15.15 % 10.91 % 13.51 % 8.19 % - % - % - YoY % 1.98% 38.86% -19.25% 64.96% 0.00% - - Horiz. % 188.64% 184.98% 133.21% 164.96% 100.00% - -
ROE 7.48 % 11.35 % 12.07 % 7.99 % 5.56 % - % - % - YoY % -34.10% -5.97% 51.06% 43.71% 0.00% - - Horiz. % 134.53% 204.14% 217.09% 143.71% 100.00% - -
Per Share 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 - CAGR
RPS 37.70 39.44 42.66 16.26 15.14 - - - YoY % -4.41% -7.55% 162.36% 7.40% 0.00% - - Horiz. % 249.01% 260.50% 281.77% 107.40% 100.00% - -
EPS 6.24 6.00 4.69 2.24 1.24 0.00 - - YoY % 4.00% 27.93% 109.38% 80.65% 0.00% - - Horiz. % 503.23% 483.87% 378.23% 180.65% 100.00% - -
DPS 2.80 2.20 1.50 0.80 0.60 0.00 - - YoY % 27.27% 46.67% 87.50% 33.33% 0.00% - - Horiz. % 466.67% 366.67% 250.00% 133.33% 100.00% - -
NAPS 0.8337 0.5286 0.3886 0.2802 0.2231 - - - YoY % 57.72% 36.03% 38.69% 25.59% 0.00% - - Horiz. % 373.69% 236.93% 174.18% 125.59% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,304,552 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 - CAGR
RPS 8.32 6.71 5.79 1.65 1.46 - - - YoY % 23.99% 15.89% 250.91% 13.01% 0.00% - - Horiz. % 569.86% 459.59% 396.58% 113.01% 100.00% - -
EPS 1.38 1.02 0.64 0.23 0.12 0.00 - - YoY % 35.29% 59.38% 178.26% 91.67% 0.00% - - Horiz. % 1,150.00% 850.00% 533.33% 191.67% 100.00% - -
DPS 0.62 0.37 0.20 0.08 0.06 0.00 - - YoY % 67.57% 85.00% 150.00% 33.33% 0.00% - - Horiz. % 1,033.33% 616.67% 333.33% 133.33% 100.00% - -
NAPS 0.1840 0.0900 0.0527 0.0285 0.0216 - - - YoY % 104.44% 70.78% 84.91% 31.94% 0.00% - - Horiz. % 851.85% 416.67% 243.98% 131.94% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 - CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - - -
Price 3.3900 3.2300 1.0200 0.3400 0.3600 0.0000 - -
P/RPS 8.99 8.19 2.39 2.09 2.38 0.00 - - YoY % 9.77% 242.68% 14.35% -12.18% 0.00% - - Horiz. % 377.73% 344.12% 100.42% 87.82% 100.00% - -
P/EPS 54.33 53.83 21.75 15.18 29.03 0.00 - - YoY % 0.93% 147.49% 43.28% -47.71% 0.00% - - Horiz. % 187.15% 185.43% 74.92% 52.29% 100.00% - -
EY 1.84 1.86 4.60 6.59 3.44 0.00 - - YoY % -1.08% -59.57% -30.20% 91.57% 0.00% - - Horiz. % 53.49% 54.07% 133.72% 191.57% 100.00% - -
DY 0.83 0.68 1.47 2.35 1.67 0.00 - - YoY % 22.06% -53.74% -37.45% 40.72% 0.00% - - Horiz. % 49.70% 40.72% 88.02% 140.72% 100.00% - -
P/NAPS 4.07 6.11 2.62 1.21 1.61 0.00 - - YoY % -33.39% 133.21% 116.53% -24.84% 0.00% - - Horiz. % 252.80% 379.50% 162.73% 75.16% 100.00% - -
Price Multiplier on Announcement Date 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 - CAGR
Date 12/11/15 25/11/14 26/11/13 20/11/12 24/11/11 - - -
Price 3.8200 2.8800 1.5200 0.3200 0.3700 0.0000 - -
P/RPS 10.13 7.30 3.56 1.97 2.44 0.00 - - YoY % 38.77% 105.06% 80.71% -19.26% 0.00% - - Horiz. % 415.16% 299.18% 145.90% 80.74% 100.00% - -
P/EPS 61.22 48.00 32.41 14.29 29.84 0.00 - - YoY % 27.54% 48.10% 126.80% -52.11% 0.00% - - Horiz. % 205.16% 160.86% 108.61% 47.89% 100.00% - -
EY 1.63 2.08 3.09 7.00 3.35 0.00 - - YoY % -21.63% -32.69% -55.86% 108.96% 0.00% - - Horiz. % 48.66% 62.09% 92.24% 208.96% 100.00% - -
DY 0.73 0.76 0.99 2.50 1.62 0.00 - - YoY % -3.95% -23.23% -60.40% 54.32% 0.00% - - Horiz. % 45.06% 46.91% 61.11% 154.32% 100.00% - -
P/NAPS 4.58 5.45 3.91 1.14 1.66 0.00 - - YoY % -15.96% 39.39% 242.98% -31.33% 0.00% - - Horiz. % 275.90% 328.31% 235.54% 68.67% 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
InariBhd-Q1-2013.pdf 
