[INARI] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 2.0%
YoY- 53.73%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,047,880 1,137,178 1,099,796 933,099 904,110 899,590 887,532 11.69%
PBT 149,073 177,548 175,744 151,967 149,197 147,874 135,792 6.41%
Tax -4,970 -6,880 -5,788 -1,719 -2,362 -2,008 -1,368 136.14%
NP 144,102 170,668 169,956 150,248 146,834 145,866 134,424 4.73%
-
NP to SH 144,448 173,868 182,036 152,535 149,544 148,160 135,024 4.59%
-
Tax Rate 3.33% 3.88% 3.29% 1.13% 1.58% 1.36% 1.01% -
Total Cost 903,777 966,510 929,840 782,851 757,276 753,724 753,108 12.91%
-
Net Worth 634,339 638,568 608,026 472,714 426,585 333,918 297,390 65.62%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 77,138 76,360 81,682 56,992 53,007 52,872 49,508 34.36%
Div Payout % 53.40% 43.92% 44.87% 37.36% 35.45% 35.69% 36.67% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 634,339 638,568 608,026 472,714 426,585 333,918 297,390 65.62%
NOSH 933,126 734,239 729,310 640,361 602,352 587,470 562,600 40.07%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.75% 15.01% 15.45% 16.10% 16.24% 16.21% 15.15% -
ROE 22.77% 27.23% 29.94% 32.27% 35.06% 44.37% 45.40% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 112.30 154.88 150.80 145.71 150.10 153.13 157.76 -20.25%
EPS 15.48 23.68 24.96 18.39 24.83 25.22 24.00 -25.32%
DPS 8.27 10.40 11.20 8.90 8.80 9.00 8.80 -4.05%
NAPS 0.6798 0.8697 0.8337 0.7382 0.7082 0.5684 0.5286 18.24%
Adjusted Per Share Value based on latest NOSH - 724,883
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.27 30.67 29.67 25.17 24.39 24.27 23.94 11.70%
EPS 3.90 4.69 4.91 4.11 4.03 4.00 3.64 4.70%
DPS 2.08 2.06 2.20 1.54 1.43 1.43 1.34 34.02%
NAPS 0.1711 0.1722 0.164 0.1275 0.1151 0.0901 0.0802 65.64%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.22 4.58 3.39 3.25 3.31 2.54 3.23 -
P/RPS 2.87 2.96 2.25 2.23 2.21 1.66 2.05 25.12%
P/EPS 20.80 19.34 13.58 13.64 13.33 10.07 13.46 33.62%
EY 4.81 5.17 7.36 7.33 7.50 9.93 7.43 -25.14%
DY 2.57 2.27 3.30 2.74 2.66 3.54 2.72 -3.70%
P/NAPS 4.74 5.27 4.07 4.40 4.67 4.47 6.11 -15.55%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 -
Price 2.72 3.39 3.82 3.13 3.32 2.86 2.88 -
P/RPS 2.42 2.19 2.53 2.15 2.21 1.87 1.83 20.45%
P/EPS 17.57 14.32 15.30 13.14 13.37 11.34 12.00 28.91%
EY 5.69 6.99 6.53 7.61 7.48 8.82 8.33 -22.42%
DY 3.04 3.07 2.93 2.84 2.65 3.15 3.06 -0.43%
P/NAPS 4.00 3.90 4.58 4.24 4.69 5.03 5.45 -18.61%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment