[INARI] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -2.61%
YoY- 49.75%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,498,106 1,492,356 1,176,311 1,107,548 1,113,256 1,126,308 1,043,120 27.20%
PBT 303,142 294,672 240,828 224,806 228,656 199,860 153,131 57.46%
Tax -27,616 -19,892 -12,105 -7,916 -7,644 -7,252 -6,040 174.71%
NP 275,526 274,780 228,723 216,890 221,012 192,608 147,091 51.78%
-
NP to SH 273,978 273,504 227,853 216,305 222,102 192,016 148,254 50.42%
-
Tax Rate 9.11% 6.75% 5.03% 3.52% 3.34% 3.63% 3.94% -
Total Cost 1,222,580 1,217,576 947,588 890,657 892,244 933,700 896,029 22.94%
-
Net Worth 978,584 907,937 856,594 824,131 791,766 718,239 671,508 28.44%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 195,228 184,474 191,178 180,900 92,222 114,979 78,868 82.68%
Div Payout % 71.26% 67.45% 83.90% 83.63% 41.52% 59.88% 53.20% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 978,584 907,937 856,594 824,131 791,766 718,239 671,508 28.44%
NOSH 2,051,760 2,005,161 1,950,796 1,938,219 960,648 958,163 938,910 68.15%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.39% 18.41% 19.44% 19.58% 19.85% 17.10% 14.10% -
ROE 28.00% 30.12% 26.60% 26.25% 28.05% 26.73% 22.08% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 73.67 74.43 60.30 57.14 115.89 117.55 111.10 -23.90%
EPS 13.56 13.64 11.68 11.16 23.12 20.04 7.76 44.92%
DPS 9.60 9.20 9.80 9.33 9.60 12.00 8.40 9.28%
NAPS 0.4812 0.4528 0.4391 0.4252 0.8242 0.7496 0.7152 -23.16%
Adjusted Per Share Value based on latest NOSH - 1,953,358
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.41 40.25 31.73 29.87 30.03 30.38 28.13 27.23%
EPS 7.39 7.38 6.15 5.83 5.99 5.18 4.00 50.39%
DPS 5.27 4.98 5.16 4.88 2.49 3.10 2.13 82.62%
NAPS 0.2639 0.2449 0.231 0.2223 0.2135 0.1937 0.1811 28.44%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.40 2.54 2.11 2.04 3.32 3.32 2.97 -
P/RPS 4.62 3.41 3.50 3.57 2.86 2.82 2.67 43.98%
P/EPS 25.24 18.62 18.07 18.28 14.36 16.57 18.81 21.59%
EY 3.96 5.37 5.54 5.47 6.96 6.04 5.32 -17.82%
DY 2.82 3.62 4.64 4.58 2.89 3.61 2.83 -0.23%
P/NAPS 7.07 5.61 4.81 4.80 4.03 4.43 4.15 42.50%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 -
Price 3.45 2.83 2.50 2.18 1.91 3.30 3.06 -
P/RPS 4.68 3.80 4.15 3.82 1.65 2.81 2.75 42.40%
P/EPS 25.61 20.75 21.40 19.53 8.26 16.47 19.38 20.36%
EY 3.91 4.82 4.67 5.12 12.10 6.07 5.16 -16.84%
DY 2.78 3.25 3.92 4.28 5.03 3.64 2.75 0.72%
P/NAPS 7.17 6.25 5.69 5.13 2.32 4.40 4.28 40.92%

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