[INARI] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 16.69%
YoY- 100.61%
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 755,914 765,356 241,140 231,305 233,406 218,584 180,775 158.87%
PBT 97,246 88,264 43,289 39,669 42,856 40,632 20,302 183.34%
Tax -5,348 -4,768 -2,046 -1,702 -10,780 -11,092 -1,016 201.68%
NP 91,898 83,496 41,243 37,966 32,076 29,540 19,286 182.36%
-
NP to SH 90,926 84,136 42,014 38,530 33,020 30,116 19,887 174.71%
-
Tax Rate 5.50% 5.40% 4.73% 4.29% 25.15% 27.30% 5.00% -
Total Cost 664,016 681,860 199,897 193,338 201,330 189,044 161,489 155.99%
-
Net Worth 194,432 174,281 119,392 108,426 96,000 94,179 82,074 77.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 27,250 26,909 15,346 15,699 11,432 10,755 9,188 106.01%
Div Payout % 29.97% 31.98% 36.53% 40.75% 34.62% 35.71% 46.20% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 194,432 174,281 119,392 108,426 96,000 94,179 82,074 77.42%
NOSH 454,175 448,486 341,022 336,414 336,252 336,116 328,168 24.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.16% 10.91% 17.10% 16.41% 13.74% 13.51% 10.67% -
ROE 46.76% 48.28% 35.19% 35.54% 34.40% 31.98% 24.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 166.44 170.65 70.71 68.76 69.41 65.03 55.09 108.56%
EPS 20.02 18.76 12.32 11.45 9.82 8.96 6.06 121.33%
DPS 6.00 6.00 4.50 4.67 3.40 3.20 2.80 65.98%
NAPS 0.4281 0.3886 0.3501 0.3223 0.2855 0.2802 0.2501 42.95%
Adjusted Per Share Value based on latest NOSH - 336,630
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.38 20.64 6.50 6.24 6.29 5.89 4.87 159.01%
EPS 2.45 2.27 1.13 1.04 0.89 0.81 0.54 173.30%
DPS 0.73 0.73 0.41 0.42 0.31 0.29 0.25 103.89%
NAPS 0.0524 0.047 0.0322 0.0292 0.0259 0.0254 0.0221 77.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.63 1.02 0.715 0.435 0.40 0.34 0.37 -
P/RPS 0.98 0.60 1.01 0.63 0.58 0.52 0.67 28.76%
P/EPS 8.14 5.44 5.80 3.80 4.07 3.79 6.11 21.01%
EY 12.28 18.39 17.23 26.33 24.55 26.35 16.38 -17.43%
DY 3.68 5.88 6.29 10.73 8.50 9.41 7.57 -38.09%
P/NAPS 3.81 2.62 2.04 1.35 1.40 1.21 1.48 87.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 -
Price 1.94 1.52 0.785 0.595 0.425 0.32 0.36 -
P/RPS 1.17 0.89 1.11 0.87 0.61 0.49 0.65 47.81%
P/EPS 9.69 8.10 6.37 5.19 4.33 3.57 5.94 38.45%
EY 10.32 12.34 15.69 19.25 23.11 28.00 16.83 -27.75%
DY 3.09 3.95 5.73 7.84 8.00 10.00 7.78 -45.87%
P/NAPS 4.53 3.91 2.24 1.85 1.49 1.14 1.44 114.24%

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