[INARI] YoY TTM Result on 2011-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/14 30/09/13 30/09/12 30/09/11 - - - CAGR
Revenue 824,199 377,833 187,073 167,971 - - - 69.85% YoY % 118.14% 101.97% 11.37% - - - - Horiz. % 490.68% 224.94% 111.37% 100.00% - - -
PBT 118,816 55,196 25,761 25,182 - - - 67.64% YoY % 115.26% 114.26% 2.30% - - - - Horiz. % 471.83% 219.19% 102.30% 100.00% - - -
Tax -5,685 -464 -3,049 -2,465 - - - 32.09% YoY % -1,125.22% 84.78% -23.69% - - - - Horiz. % 230.63% 18.82% 123.69% 100.00% - - -
NP 113,131 54,732 22,712 22,717 - - - 70.69% YoY % 106.70% 140.98% -0.02% - - - - Horiz. % 498.00% 240.93% 99.98% 100.00% - - -
NP to SH 111,942 55,520 23,457 22,717 - - - 70.09% YoY % 101.62% 136.69% 3.26% - - - - Horiz. % 492.77% 244.40% 103.26% 100.00% - - -
Tax Rate 4.78 % 0.84 % 11.84 % 9.79 % - % - % - % -21.24% YoY % 469.05% -92.91% 20.94% - - - - Horiz. % 48.83% 8.58% 120.94% 100.00% - - -
Total Cost 711,068 323,101 164,361 145,254 - - - 69.71% YoY % 120.08% 96.58% 13.15% - - - - Horiz. % 489.53% 222.44% 113.15% 100.00% - - -
Net Worth 297,390 174,281 94,179 71,230 - - - 60.95% YoY % 70.64% 85.05% 32.22% - - - - Horiz. % 417.51% 244.67% 132.22% 100.00% - - -
Dividend 30/09/14 30/09/13 30/09/12 30/09/11 - - - CAGR
Div 37,810 19,368 9,889 4,922 - - - 97.18% YoY % 95.22% 95.85% 100.89% - - - - Horiz. % 768.05% 393.44% 200.89% 100.00% - - -
Div Payout % 33.78 % 34.89 % 42.16 % 21.67 % - % - % - % 15.93% YoY % -3.18% -17.24% 94.55% - - - - Horiz. % 155.88% 161.01% 194.55% 100.00% - - -
Equity 30/09/14 30/09/13 30/09/12 30/09/11 - - - CAGR
Net Worth 297,390 174,281 94,179 71,230 - - - 60.95% YoY % 70.64% 85.05% 32.22% - - - - Horiz. % 417.51% 244.67% 132.22% 100.00% - - -
NOSH 562,600 448,486 336,116 319,274 - - - 20.76% YoY % 25.44% 33.43% 5.28% - - - - Horiz. % 176.21% 140.47% 105.28% 100.00% - - -
Ratio Analysis 30/09/14 30/09/13 30/09/12 30/09/11 - - - CAGR
NP Margin 13.73 % 14.49 % 12.14 % 13.52 % - % - % - % 0.51% YoY % -5.24% 19.36% -10.21% - - - - Horiz. % 101.55% 107.17% 89.79% 100.00% - - -
ROE 37.64 % 31.86 % 24.91 % 31.89 % - % - % - % 5.68% YoY % 18.14% 27.90% -21.89% - - - - Horiz. % 118.03% 99.91% 78.11% 100.00% - - -
Per Share 30/09/14 30/09/13 30/09/12 30/09/11 - - - CAGR
RPS 146.50 84.25 55.66 52.61 - - - 40.64% YoY % 73.89% 51.37% 5.80% - - - - Horiz. % 278.46% 160.14% 105.80% 100.00% - - -
EPS 19.90 12.38 6.98 7.12 - - - 40.82% YoY % 60.74% 77.36% -1.97% - - - - Horiz. % 279.49% 173.88% 98.03% 100.00% - - -
DPS 6.72 4.32 2.94 1.54 - - - 63.34% YoY % 55.56% 46.94% 90.91% - - - - Horiz. % 436.36% 280.52% 190.91% 100.00% - - -
NAPS 0.5286 0.3886 0.2802 0.2231 - - - 33.28% YoY % 36.03% 38.69% 25.59% - - - - Horiz. % 236.93% 174.18% 125.59% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 3,305,002 30/09/14 30/09/13 30/09/12 30/09/11 - - - CAGR
RPS 24.94 11.43 5.66 5.08 - - - 69.88% YoY % 118.20% 101.94% 11.42% - - - - Horiz. % 490.94% 225.00% 111.42% 100.00% - - -
EPS 3.39 1.68 0.71 0.69 - - - 69.92% YoY % 101.79% 136.62% 2.90% - - - - Horiz. % 491.30% 243.48% 102.90% 100.00% - - -
DPS 1.14 0.59 0.30 0.15 - - - 96.49% YoY % 93.22% 96.67% 100.00% - - - - Horiz. % 760.00% 393.33% 200.00% 100.00% - - -
NAPS 0.0900 0.0527 0.0285 0.0216 - - - 60.85% YoY % 70.78% 84.91% 31.94% - - - - Horiz. % 416.67% 243.98% 131.94% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/09/14 30/09/13 30/09/12 30/09/11 - - - CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 - - - -
Price 3.2300 1.0200 0.3400 0.3600 - - - -
P/RPS 2.20 1.21 0.61 0.68 - - - 47.85% YoY % 81.82% 98.36% -10.29% - - - - Horiz. % 323.53% 177.94% 89.71% 100.00% - - -
P/EPS 16.23 8.24 4.87 5.06 - - - 47.42% YoY % 96.97% 69.20% -3.75% - - - - Horiz. % 320.75% 162.85% 96.25% 100.00% - - -
EY 6.16 12.14 20.53 19.76 - - - -32.17% YoY % -49.26% -40.87% 3.90% - - - - Horiz. % 31.17% 61.44% 103.90% 100.00% - - -
DY 2.08 4.23 8.65 4.28 - - - -21.36% YoY % -50.83% -51.10% 102.10% - - - - Horiz. % 48.60% 98.83% 202.10% 100.00% - - -
P/NAPS 6.11 2.62 1.21 1.61 - - - 55.92% YoY % 133.21% 116.53% -24.84% - - - - Horiz. % 379.50% 162.73% 75.16% 100.00% - - -
Price Multiplier on Announcement Date 30/09/14 30/09/13 30/09/12 30/09/11 - - - CAGR
Date 25/11/14 26/11/13 20/11/12 - - - - -
Price 2.8800 1.5200 0.3200 0.0000 - - - -
P/RPS 1.97 1.80 0.57 0.00 - - - - YoY % 9.44% 215.79% 0.00% - - - - Horiz. % 345.61% 315.79% 100.00% - - - -
P/EPS 14.47 12.28 4.59 0.00 - - - - YoY % 17.83% 167.54% 0.00% - - - - Horiz. % 315.25% 267.54% 100.00% - - - -
EY 6.91 8.14 21.81 0.00 - - - - YoY % -15.11% -62.68% 0.00% - - - - Horiz. % 31.68% 37.32% 100.00% - - - -
DY 2.33 2.84 9.19 0.00 - - - - YoY % -17.96% -69.10% 0.00% - - - - Horiz. % 25.35% 30.90% 100.00% - - - -
P/NAPS 5.45 3.91 1.14 0.00 - - - - YoY % 39.39% 242.98% 0.00% - - - - Horiz. % 478.07% 342.98% 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-quaterly annoucement 30 Sept 11 Final (24Nov11).doc 
