[INARI] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -6.28%
YoY- -23.08%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,099,480 1,164,088 1,266,428 1,152,860 1,176,253 1,251,736 1,302,884 -10.69%
PBT 184,397 195,082 219,556 216,205 222,592 248,748 259,592 -20.37%
Tax -24,000 -24,602 -28,580 -23,858 -17,232 -18,202 -19,120 16.34%
NP 160,397 170,480 190,976 192,347 205,360 230,546 240,472 -23.64%
-
NP to SH 160,369 170,430 190,920 191,723 204,572 230,482 240,620 -23.68%
-
Tax Rate 13.02% 12.61% 13.02% 11.03% 7.74% 7.32% 7.37% -
Total Cost 939,082 993,608 1,075,452 960,513 970,893 1,021,190 1,062,412 -7.89%
-
Net Worth 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 5.93%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 142,477 146,668 165,283 166,674 174,582 197,651 201,672 -20.66%
Div Payout % 88.84% 86.06% 86.57% 86.93% 85.34% 85.76% 83.81% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 5.93%
NOSH 3,239,284 3,203,557 3,179,132 3,177,150 3,171,129 3,166,687 3,163,302 1.59%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 14.59% 14.64% 15.08% 16.68% 17.46% 18.42% 18.46% -
ROE 13.47% 14.89% 16.75% 16.99% 18.47% 20.66% 22.03% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 33.95 36.51 39.84 35.97 36.83 39.26 41.35 -12.30%
EPS 5.03 5.36 6.00 6.06 6.47 7.30 7.64 -24.30%
DPS 4.40 4.60 5.20 5.20 5.47 6.20 6.40 -22.08%
NAPS 0.3678 0.359 0.3587 0.352 0.3469 0.35 0.3466 4.03%
Adjusted Per Share Value based on latest NOSH - 3,177,150
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 29.65 31.39 34.15 31.09 31.72 33.75 35.13 -10.68%
EPS 4.32 4.60 5.15 5.17 5.52 6.22 6.49 -23.74%
DPS 3.84 3.96 4.46 4.49 4.71 5.33 5.44 -20.70%
NAPS 0.3212 0.3087 0.3074 0.3042 0.2987 0.3009 0.2945 5.95%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.24 1.70 1.82 1.60 1.57 1.50 2.28 -
P/RPS 3.65 4.66 4.57 4.45 4.26 3.82 5.51 -23.99%
P/EPS 25.04 31.80 30.30 26.75 24.51 20.75 29.86 -11.06%
EY 3.99 3.14 3.30 3.74 4.08 4.82 3.35 12.34%
DY 3.55 2.71 2.86 3.25 3.48 4.13 2.81 16.84%
P/NAPS 3.37 4.74 5.07 4.55 4.53 4.29 6.58 -35.96%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 -
Price 1.44 1.64 1.95 1.59 1.32 1.61 1.71 -
P/RPS 4.24 4.49 4.89 4.42 3.58 4.10 4.14 1.60%
P/EPS 29.08 30.68 32.46 26.58 20.61 22.27 22.39 19.02%
EY 3.44 3.26 3.08 3.76 4.85 4.49 4.47 -16.00%
DY 3.06 2.80 2.67 3.27 4.14 3.85 3.74 -12.51%
P/NAPS 3.92 4.57 5.44 4.52 3.81 4.60 4.93 -14.16%

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