[INARI] QoQ Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -2.88%
YoY- -18.76%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,423,178 1,448,902 1,390,484 1,057,951 1,099,480 1,164,088 1,266,428 8.08%
PBT 345,138 344,254 309,656 172,364 184,397 195,082 219,556 35.15%
Tax -22,416 -23,954 -29,396 -15,924 -24,000 -24,602 -28,580 -14.93%
NP 322,722 320,300 280,260 156,440 160,397 170,480 190,976 41.82%
-
NP to SH 322,817 320,334 280,280 155,750 160,369 170,430 190,920 41.88%
-
Tax Rate 6.49% 6.96% 9.49% 9.24% 13.02% 12.61% 13.02% -
Total Cost 1,100,456 1,128,602 1,110,224 901,511 939,082 993,608 1,075,452 1.54%
-
Net Worth 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 13.88%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 375,939 296,357 261,009 142,710 142,477 146,668 165,283 72.86%
Div Payout % 116.46% 92.52% 93.12% 91.63% 88.84% 86.06% 86.57% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 13.88%
NOSH 3,338,921 3,300,592 3,271,213 3,249,764 3,239,284 3,203,557 3,179,132 3.32%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 22.68% 22.11% 20.16% 14.79% 14.59% 14.64% 15.08% -
ROE 23.29% 24.38% 22.35% 12.95% 13.47% 14.89% 16.75% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 42.90 44.00 42.62 32.62 33.95 36.51 39.84 5.05%
EPS 9.81 9.78 8.60 4.85 5.03 5.36 6.00 38.74%
DPS 11.33 9.00 8.00 4.40 4.40 4.60 5.20 67.98%
NAPS 0.4178 0.399 0.3844 0.3707 0.3678 0.359 0.3587 10.69%
Adjusted Per Share Value based on latest NOSH - 3,249,764
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 38.37 39.06 37.49 28.52 29.64 31.38 34.14 8.09%
EPS 8.70 8.64 7.56 4.20 4.32 4.59 5.15 41.79%
DPS 10.13 7.99 7.04 3.85 3.84 3.95 4.46 72.70%
NAPS 0.3736 0.3542 0.3381 0.3241 0.3211 0.3086 0.3074 13.87%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.28 2.76 2.28 1.69 1.24 1.70 1.82 -
P/RPS 7.64 6.27 5.35 5.18 3.65 4.66 4.57 40.81%
P/EPS 33.70 28.37 26.54 35.19 25.04 31.80 30.30 7.34%
EY 2.97 3.52 3.77 2.84 3.99 3.14 3.30 -6.77%
DY 3.46 3.26 3.51 2.60 3.55 2.71 2.86 13.52%
P/NAPS 7.85 6.92 5.93 4.56 3.37 4.74 5.07 33.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 -
Price 3.00 3.28 2.47 2.24 1.44 1.64 1.95 -
P/RPS 6.99 7.45 5.80 6.87 4.24 4.49 4.89 26.86%
P/EPS 30.83 33.72 28.75 46.65 29.08 30.68 32.46 -3.37%
EY 3.24 2.97 3.48 2.14 3.44 3.26 3.08 3.43%
DY 3.78 2.74 3.24 1.96 3.06 2.80 2.67 26.05%
P/NAPS 7.18 8.22 6.43 6.04 3.92 4.57 5.44 20.30%

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