[INARI] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Announcement Date
06-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 2.37%
YoY- 112.18%
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,615,629 1,702,760 1,724,492 1,428,704 1,423,178 1,448,902 1,390,484 10.53%
PBT 450,832 470,092 473,288 352,249 345,138 344,254 309,656 28.48%
Tax -43,861 -40,204 -45,716 -21,534 -22,416 -23,954 -29,396 30.60%
NP 406,970 429,888 427,572 330,715 322,722 320,300 280,260 28.26%
-
NP to SH 406,268 428,452 427,708 330,473 322,817 320,334 280,280 28.10%
-
Tax Rate 9.73% 8.55% 9.66% 6.11% 6.49% 6.96% 9.49% -
Total Cost 1,208,658 1,272,872 1,296,920 1,097,989 1,100,456 1,128,602 1,110,224 5.83%
-
Net Worth 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 57.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 385,256 413,555 401,365 367,787 375,939 296,357 261,009 29.66%
Div Payout % 94.83% 96.52% 93.84% 111.29% 116.46% 92.52% 93.12% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 57.36%
NOSH 3,705,170 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 3,271,213 8.66%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 25.19% 25.25% 24.79% 23.15% 22.68% 22.11% 20.16% -
ROE 16.42% 17.33% 18.11% 24.09% 23.29% 24.38% 22.35% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 43.61 46.11 48.12 42.73 42.90 44.00 42.62 1.54%
EPS 11.11 11.78 11.92 10.01 9.81 9.78 8.60 18.63%
DPS 10.40 11.20 11.20 11.00 11.33 9.00 8.00 19.13%
NAPS 0.6679 0.6694 0.6589 0.4103 0.4178 0.399 0.3844 44.57%
Adjusted Per Share Value based on latest NOSH - 3,346,436
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 43.58 45.93 46.51 38.53 38.38 39.08 37.50 10.54%
EPS 10.96 11.56 11.54 8.91 8.71 8.64 7.56 28.12%
DPS 10.39 11.15 10.83 9.92 10.14 7.99 7.04 29.65%
NAPS 0.6673 0.6667 0.6369 0.37 0.3738 0.3544 0.3383 57.34%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.07 4.00 3.69 3.17 3.28 2.76 2.28 -
P/RPS 7.04 8.67 7.67 7.42 7.64 6.27 5.35 20.10%
P/EPS 27.99 34.47 30.92 32.07 33.70 28.37 26.54 3.61%
EY 3.57 2.90 3.23 3.12 2.97 3.52 3.77 -3.57%
DY 3.39 2.80 3.04 3.47 3.46 3.26 3.51 -2.29%
P/NAPS 4.60 5.98 5.60 7.73 7.85 6.92 5.93 -15.58%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 13/05/22 18/02/22 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 -
Price 2.56 3.20 4.00 3.60 3.00 3.28 2.47 -
P/RPS 5.87 6.94 8.31 8.42 6.99 7.45 5.80 0.80%
P/EPS 23.34 27.58 33.51 36.42 30.83 33.72 28.75 -12.98%
EY 4.28 3.63 2.98 2.75 3.24 2.97 3.48 14.80%
DY 4.06 3.50 2.80 3.06 3.78 2.74 3.24 16.24%
P/NAPS 3.83 4.78 6.07 8.77 7.18 8.22 6.43 -29.22%

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