[INARI] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 29.72%
YoY- 9.4%
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 882,190 625,868 325,721 1,376,042 1,074,880 749,053 373,089 77.58%
PBT 166,944 124,374 64,898 295,458 214,057 151,571 73,668 72.61%
Tax -12,924 -9,101 -4,780 -35,328 -20,789 -13,808 -4,973 89.13%
NP 154,020 115,273 60,118 260,130 193,268 137,763 68,695 71.38%
-
NP to SH 153,429 115,241 60,155 249,266 192,163 136,989 68,376 71.48%
-
Tax Rate 7.74% 7.32% 7.37% 11.96% 9.71% 9.11% 6.75% -
Total Cost 728,170 510,595 265,603 1,115,912 881,612 611,290 304,394 78.96%
-
Net Worth 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 14.20%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 130,936 98,825 50,418 266,771 134,067 97,614 46,118 100.63%
Div Payout % 85.34% 85.76% 83.81% 107.02% 69.77% 71.26% 67.45% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 14.20%
NOSH 3,171,129 3,166,687 3,163,302 3,141,043 2,076,018 2,051,760 2,005,161 35.77%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.46% 18.42% 18.46% 18.90% 17.98% 18.39% 18.41% -
ROE 13.85% 10.33% 5.51% 23.21% 18.71% 14.00% 7.53% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 27.62 19.63 10.34 43.33 51.31 36.83 18.61 30.14%
EPS 4.85 3.65 1.91 8.08 9.45 6.78 3.41 26.49%
DPS 4.10 3.10 1.60 8.40 6.40 4.80 2.30 47.06%
NAPS 0.3469 0.35 0.3466 0.3381 0.4902 0.4812 0.4528 -16.28%
Adjusted Per Share Value based on latest NOSH - 3,141,043
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.79 16.88 8.78 37.11 28.98 20.20 10.06 77.59%
EPS 4.14 3.11 1.62 6.72 5.18 3.69 1.84 71.79%
DPS 3.53 2.66 1.36 7.19 3.62 2.63 1.24 100.99%
NAPS 0.2987 0.3009 0.2945 0.2895 0.2769 0.2639 0.2448 14.20%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.57 1.50 2.28 2.26 2.75 3.40 2.54 -
P/RPS 5.68 7.64 22.06 5.22 5.36 9.23 13.65 -44.29%
P/EPS 32.68 41.49 119.43 28.79 29.98 50.47 74.49 -42.29%
EY 3.06 2.41 0.84 3.47 3.34 1.98 1.34 73.49%
DY 2.61 2.07 0.70 3.72 2.33 1.41 0.91 101.99%
P/NAPS 4.53 4.29 6.58 6.68 5.61 7.07 5.61 -13.29%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 -
Price 1.32 1.61 1.71 2.37 2.16 3.45 2.83 -
P/RPS 4.78 8.20 16.54 5.47 4.21 9.37 15.21 -53.80%
P/EPS 27.48 44.54 89.58 30.20 23.55 51.22 82.99 -52.16%
EY 3.64 2.25 1.12 3.31 4.25 1.95 1.20 109.68%
DY 3.11 1.93 0.94 3.54 2.96 1.39 0.81 145.39%
P/NAPS 3.81 4.60 4.93 7.01 4.41 7.17 6.25 -28.12%

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