[INARI] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 0.17%
YoY- 23.36%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,302,884 1,376,042 1,433,173 1,498,106 1,492,356 1,176,311 1,107,548 11.42%
PBT 259,592 295,458 285,409 303,142 294,672 240,828 224,806 10.05%
Tax -19,120 -35,328 -27,718 -27,616 -19,892 -12,105 -7,916 79.92%
NP 240,472 260,130 257,690 275,526 274,780 228,723 216,890 7.11%
-
NP to SH 240,620 249,266 256,217 273,978 273,504 227,853 216,305 7.35%
-
Tax Rate 7.37% 11.96% 9.71% 9.11% 6.75% 5.03% 3.52% -
Total Cost 1,062,412 1,115,912 1,175,482 1,222,580 1,217,576 947,588 890,657 12.46%
-
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 824,131 20.63%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 201,672 266,771 178,756 195,228 184,474 191,178 180,900 7.50%
Div Payout % 83.81% 107.02% 69.77% 71.26% 67.45% 83.90% 83.63% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 856,594 824,131 20.63%
NOSH 3,163,302 3,141,043 2,076,018 2,051,760 2,005,161 1,950,796 1,938,219 38.57%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.46% 18.90% 17.98% 18.39% 18.41% 19.44% 19.58% -
ROE 22.03% 23.21% 24.95% 28.00% 30.12% 26.60% 26.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.35 43.33 68.42 73.67 74.43 60.30 57.14 -19.38%
EPS 7.64 8.08 12.60 13.56 13.64 11.68 11.16 -22.30%
DPS 6.40 8.40 8.53 9.60 9.20 9.80 9.33 -22.20%
NAPS 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 0.4252 -12.72%
Adjusted Per Share Value based on latest NOSH - 2,051,760
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.12 37.10 38.64 40.39 40.23 31.71 29.86 11.41%
EPS 6.49 6.72 6.91 7.39 7.37 6.14 5.83 7.40%
DPS 5.44 7.19 4.82 5.26 4.97 5.15 4.88 7.50%
NAPS 0.2944 0.2895 0.2768 0.2638 0.2448 0.2309 0.2222 20.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.28 2.26 2.75 3.40 2.54 2.11 2.04 -
P/RPS 5.51 5.22 4.02 4.62 3.41 3.50 3.57 33.51%
P/EPS 29.86 28.79 22.48 25.24 18.62 18.07 18.28 38.65%
EY 3.35 3.47 4.45 3.96 5.37 5.54 5.47 -27.86%
DY 2.81 3.72 3.10 2.82 3.62 4.64 4.58 -27.77%
P/NAPS 6.58 6.68 5.61 7.07 5.61 4.81 4.80 23.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 -
Price 1.71 2.37 2.16 3.45 2.83 2.50 2.18 -
P/RPS 4.14 5.47 3.16 4.68 3.80 4.15 3.82 5.50%
P/EPS 22.39 30.20 17.66 25.61 20.75 21.40 19.53 9.52%
EY 4.47 3.31 5.66 3.91 4.82 4.67 5.12 -8.64%
DY 3.74 3.54 3.95 2.78 3.25 3.92 4.28 -8.59%
P/NAPS 4.93 7.01 4.41 7.17 6.25 5.69 5.13 -2.61%

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