[INARI] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 19.34%
YoY- 34.82%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,043,120 1,047,880 1,137,178 1,099,796 933,099 904,110 899,590 10.38%
PBT 153,131 149,073 177,548 175,744 151,967 149,197 147,874 2.35%
Tax -6,040 -4,970 -6,880 -5,788 -1,719 -2,362 -2,008 108.51%
NP 147,091 144,102 170,668 169,956 150,248 146,834 145,866 0.55%
-
NP to SH 148,254 144,448 173,868 182,036 152,535 149,544 148,160 0.04%
-
Tax Rate 3.94% 3.33% 3.88% 3.29% 1.13% 1.58% 1.36% -
Total Cost 896,029 903,777 966,510 929,840 782,851 757,276 753,724 12.23%
-
Net Worth 671,508 634,339 638,568 608,026 472,714 426,585 333,918 59.38%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 78,868 77,138 76,360 81,682 56,992 53,007 52,872 30.58%
Div Payout % 53.20% 53.40% 43.92% 44.87% 37.36% 35.45% 35.69% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 671,508 634,339 638,568 608,026 472,714 426,585 333,918 59.38%
NOSH 938,910 933,126 734,239 729,310 640,361 602,352 587,470 36.73%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.10% 13.75% 15.01% 15.45% 16.10% 16.24% 16.21% -
ROE 22.08% 22.77% 27.23% 29.94% 32.27% 35.06% 44.37% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 111.10 112.30 154.88 150.80 145.71 150.10 153.13 -19.27%
EPS 7.76 15.48 23.68 24.96 18.39 24.83 25.22 -54.45%
DPS 8.40 8.27 10.40 11.20 8.90 8.80 9.00 -4.49%
NAPS 0.7152 0.6798 0.8697 0.8337 0.7382 0.7082 0.5684 16.56%
Adjusted Per Share Value based on latest NOSH - 729,310
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.12 28.25 30.66 29.65 25.16 24.37 24.25 10.38%
EPS 4.00 3.89 4.69 4.91 4.11 4.03 3.99 0.16%
DPS 2.13 2.08 2.06 2.20 1.54 1.43 1.43 30.45%
NAPS 0.181 0.171 0.1722 0.1639 0.1274 0.115 0.09 59.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.97 3.22 4.58 3.39 3.25 3.31 2.54 -
P/RPS 2.67 2.87 2.96 2.25 2.23 2.21 1.66 37.31%
P/EPS 18.81 20.80 19.34 13.58 13.64 13.33 10.07 51.73%
EY 5.32 4.81 5.17 7.36 7.33 7.50 9.93 -34.06%
DY 2.83 2.57 2.27 3.30 2.74 2.66 3.54 -13.87%
P/NAPS 4.15 4.74 5.27 4.07 4.40 4.67 4.47 -4.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 -
Price 3.06 2.72 3.39 3.82 3.13 3.32 2.86 -
P/RPS 2.75 2.42 2.19 2.53 2.15 2.21 1.87 29.34%
P/EPS 19.38 17.57 14.32 15.30 13.14 13.37 11.34 42.98%
EY 5.16 5.69 6.99 6.53 7.61 7.48 8.82 -30.07%
DY 2.75 3.04 3.07 2.93 2.84 2.65 3.15 -8.66%
P/NAPS 4.28 4.00 3.90 4.58 4.24 4.69 5.03 -10.21%

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