[INARI] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 14.29%
YoY- 87.96%
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,724,492 1,428,704 1,423,178 1,448,902 1,390,484 1,057,951 1,099,480 34.95%
PBT 473,288 352,249 345,138 344,254 309,656 172,364 184,397 87.35%
Tax -45,716 -21,534 -22,416 -23,954 -29,396 -15,924 -24,000 53.60%
NP 427,572 330,715 322,722 320,300 280,260 156,440 160,397 92.13%
-
NP to SH 427,708 330,473 322,817 320,334 280,280 155,750 160,369 92.20%
-
Tax Rate 9.66% 6.11% 6.49% 6.96% 9.49% 9.24% 13.02% -
Total Cost 1,296,920 1,097,989 1,100,456 1,128,602 1,110,224 901,511 939,082 23.99%
-
Net Worth 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 57.75%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 401,365 367,787 375,939 296,357 261,009 142,710 142,477 99.33%
Div Payout % 93.84% 111.29% 116.46% 92.52% 93.12% 91.63% 88.84% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 57.75%
NOSH 3,684,841 3,346,436 3,338,921 3,300,592 3,271,213 3,249,764 3,239,284 8.96%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.79% 23.15% 22.68% 22.11% 20.16% 14.79% 14.59% -
ROE 18.11% 24.09% 23.29% 24.38% 22.35% 12.95% 13.47% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 48.12 42.73 42.90 44.00 42.62 32.62 33.95 26.15%
EPS 11.92 10.01 9.81 9.78 8.60 4.85 5.03 77.65%
DPS 11.20 11.00 11.33 9.00 8.00 4.40 4.40 86.32%
NAPS 0.6589 0.4103 0.4178 0.399 0.3844 0.3707 0.3678 47.45%
Adjusted Per Share Value based on latest NOSH - 3,300,592
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 46.51 38.53 38.38 39.08 37.50 28.53 29.65 34.96%
EPS 11.54 8.91 8.71 8.64 7.56 4.20 4.33 92.11%
DPS 10.83 9.92 10.14 7.99 7.04 3.85 3.84 99.49%
NAPS 0.6369 0.37 0.3738 0.3544 0.3383 0.3243 0.3212 57.76%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.69 3.17 3.28 2.76 2.28 1.69 1.24 -
P/RPS 7.67 7.42 7.64 6.27 5.35 5.18 3.65 63.98%
P/EPS 30.92 32.07 33.70 28.37 26.54 35.19 25.04 15.08%
EY 3.23 3.12 2.97 3.52 3.77 2.84 3.99 -13.12%
DY 3.04 3.47 3.46 3.26 3.51 2.60 3.55 -9.81%
P/NAPS 5.60 7.73 7.85 6.92 5.93 4.56 3.37 40.25%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 27/08/20 21/05/20 -
Price 4.00 3.60 3.00 3.28 2.47 2.24 1.44 -
P/RPS 8.31 8.42 6.99 7.45 5.80 6.87 4.24 56.54%
P/EPS 33.51 36.42 30.83 33.72 28.75 46.65 29.08 9.90%
EY 2.98 2.75 3.24 2.97 3.48 2.14 3.44 -9.11%
DY 2.80 3.06 3.78 2.74 3.24 1.96 3.06 -5.74%
P/NAPS 6.07 8.77 7.18 8.22 6.43 6.04 3.92 33.80%

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