[INARI] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -5.36%
YoY- -1.67%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 233,406 218,584 180,775 185,301 190,276 193,392 119,624 55.82%
PBT 42,856 40,632 20,302 21,945 23,462 18,796 20,484 63.21%
Tax -10,780 -11,092 -1,016 -3,072 -3,168 -2,960 -1,725 237.39%
NP 32,076 29,540 19,286 18,873 20,294 15,836 18,759 42.76%
-
NP to SH 33,020 30,116 19,887 19,206 20,294 15,836 18,759 45.53%
-
Tax Rate 25.15% 27.30% 5.00% 14.00% 13.50% 15.75% 8.42% -
Total Cost 201,330 189,044 161,489 166,428 169,982 177,556 100,865 58.19%
-
Net Worth 96,000 94,179 82,074 81,388 72,557 71,230 30,539 113.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 11,432 10,755 9,188 8,730 7,805 7,662 - -
Div Payout % 34.62% 35.71% 46.20% 45.45% 38.46% 48.39% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 96,000 94,179 82,074 81,388 72,557 71,230 30,539 113.84%
NOSH 336,252 336,116 328,168 327,386 325,224 319,274 167,341 58.89%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.74% 13.51% 10.67% 10.19% 10.67% 8.19% 15.68% -
ROE 34.40% 31.98% 24.23% 23.60% 27.97% 22.23% 61.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.41 65.03 55.09 56.60 58.51 60.57 71.48 -1.93%
EPS 9.82 8.96 6.06 5.87 6.24 4.96 11.21 -8.41%
DPS 3.40 3.20 2.80 2.67 2.40 2.40 0.00 -
NAPS 0.2855 0.2802 0.2501 0.2486 0.2231 0.2231 0.1825 34.57%
Adjusted Per Share Value based on latest NOSH - 327,615
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.30 5.90 4.88 5.00 5.13 5.22 3.23 55.79%
EPS 0.89 0.81 0.54 0.52 0.55 0.43 0.51 44.70%
DPS 0.31 0.29 0.25 0.24 0.21 0.21 0.00 -
NAPS 0.0259 0.0254 0.0221 0.022 0.0196 0.0192 0.0082 114.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 0.40 0.34 0.37 0.38 0.38 0.36 0.00 -
P/RPS 0.58 0.52 0.67 0.67 0.65 0.59 0.00 -
P/EPS 4.07 3.79 6.11 6.48 6.09 7.26 0.00 -
EY 24.55 26.35 16.38 15.44 16.42 13.78 0.00 -
DY 8.50 9.41 7.57 7.02 6.32 6.67 0.00 -
P/NAPS 1.40 1.21 1.48 1.53 1.70 1.61 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 20/11/12 27/08/12 29/05/12 27/02/12 24/11/11 25/08/11 -
Price 0.425 0.32 0.36 0.365 0.37 0.37 0.425 -
P/RPS 0.61 0.49 0.65 0.64 0.63 0.61 0.59 2.23%
P/EPS 4.33 3.57 5.94 6.22 5.93 7.46 3.79 9.24%
EY 23.11 28.00 16.83 16.07 16.86 13.41 26.38 -8.40%
DY 8.00 10.00 7.78 7.31 6.49 6.49 0.00 -
P/NAPS 1.49 1.14 1.44 1.47 1.66 1.66 2.33 -25.67%

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