[INARI] QoQ Annualized Quarter Result on 30-Jun-2018 [#4]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -2.71%
YoY- 9.4%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,176,253 1,251,736 1,302,884 1,376,042 1,433,173 1,498,106 1,492,356 -14.68%
PBT 222,592 248,748 259,592 295,458 285,409 303,142 294,672 -17.07%
Tax -17,232 -18,202 -19,120 -35,328 -27,718 -27,616 -19,892 -9.13%
NP 205,360 230,546 240,472 260,130 257,690 275,526 274,780 -17.66%
-
NP to SH 204,572 230,482 240,620 249,266 256,217 273,978 273,504 -17.61%
-
Tax Rate 7.74% 7.32% 7.37% 11.96% 9.71% 9.11% 6.75% -
Total Cost 970,893 1,021,190 1,062,412 1,115,912 1,175,482 1,222,580 1,217,576 -14.02%
-
Net Worth 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 14.20%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 174,582 197,651 201,672 266,771 178,756 195,228 184,474 -3.61%
Div Payout % 85.34% 85.76% 83.81% 107.02% 69.77% 71.26% 67.45% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 14.20%
NOSH 3,171,129 3,166,687 3,163,302 3,141,043 2,076,018 2,051,760 2,005,161 35.77%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.46% 18.42% 18.46% 18.90% 17.98% 18.39% 18.41% -
ROE 18.47% 20.66% 22.03% 23.21% 24.95% 28.00% 30.12% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 36.83 39.26 41.35 43.33 68.42 73.67 74.43 -37.46%
EPS 6.47 7.30 7.64 8.08 12.60 13.56 13.64 -39.20%
DPS 5.47 6.20 6.40 8.40 8.53 9.60 9.20 -29.31%
NAPS 0.3469 0.35 0.3466 0.3381 0.4902 0.4812 0.4528 -16.28%
Adjusted Per Share Value based on latest NOSH - 3,141,043
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 31.72 33.75 35.13 37.11 38.65 40.40 40.24 -14.67%
EPS 5.52 6.22 6.49 6.72 6.91 7.39 7.38 -17.61%
DPS 4.71 5.33 5.44 7.19 4.82 5.26 4.97 -3.52%
NAPS 0.2987 0.3009 0.2945 0.2895 0.2769 0.2639 0.2448 14.20%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.57 1.50 2.28 2.26 2.75 3.40 2.54 -
P/RPS 4.26 3.82 5.51 5.22 4.02 4.62 3.41 16.01%
P/EPS 24.51 20.75 29.86 28.79 22.48 25.24 18.62 20.12%
EY 4.08 4.82 3.35 3.47 4.45 3.96 5.37 -16.74%
DY 3.48 4.13 2.81 3.72 3.10 2.82 3.62 -2.59%
P/NAPS 4.53 4.29 6.58 6.68 5.61 7.07 5.61 -13.29%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 -
Price 1.32 1.61 1.71 2.37 2.16 3.45 2.83 -
P/RPS 3.58 4.10 4.14 5.47 3.16 4.68 3.80 -3.90%
P/EPS 20.61 22.27 22.39 30.20 17.66 25.61 20.75 -0.45%
EY 4.85 4.49 4.47 3.31 5.66 3.91 4.82 0.41%
DY 4.14 3.85 3.74 3.54 3.95 2.78 3.25 17.52%
P/NAPS 3.81 4.60 4.93 7.01 4.41 7.17 6.25 -28.12%

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