[INARI] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 24.96%
YoY- -23.08%
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 824,610 582,044 316,607 1,152,860 882,190 625,868 325,721 85.64%
PBT 138,298 97,541 54,889 216,205 166,944 124,374 64,898 65.52%
Tax -18,000 -12,301 -7,145 -23,858 -12,924 -9,101 -4,780 141.85%
NP 120,298 85,240 47,744 192,347 154,020 115,273 60,118 58.72%
-
NP to SH 120,277 85,215 47,730 191,723 153,429 115,241 60,155 58.64%
-
Tax Rate 13.02% 12.61% 13.02% 11.03% 7.74% 7.32% 7.37% -
Total Cost 704,312 496,804 268,863 960,513 728,170 510,595 265,603 91.46%
-
Net Worth 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 5.93%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 106,857 73,334 41,320 166,674 130,936 98,825 50,418 64.92%
Div Payout % 88.84% 86.06% 86.57% 86.93% 85.34% 85.76% 83.81% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 5.93%
NOSH 3,239,284 3,203,557 3,179,132 3,177,150 3,171,129 3,166,687 3,163,302 1.59%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 14.59% 14.64% 15.08% 16.68% 17.46% 18.42% 18.46% -
ROE 10.10% 7.44% 4.19% 16.99% 13.85% 10.33% 5.51% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 25.47 18.25 9.96 35.97 27.62 19.63 10.34 82.29%
EPS 3.77 2.68 1.50 6.06 4.85 3.65 1.91 57.28%
DPS 3.30 2.30 1.30 5.20 4.10 3.10 1.60 61.95%
NAPS 0.3678 0.359 0.3587 0.352 0.3469 0.35 0.3466 4.03%
Adjusted Per Share Value based on latest NOSH - 3,177,150
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 22.24 15.70 8.54 31.09 23.79 16.88 8.78 85.71%
EPS 3.24 2.30 1.29 5.17 4.14 3.11 1.62 58.67%
DPS 2.88 1.98 1.11 4.49 3.53 2.66 1.36 64.83%
NAPS 0.3212 0.3087 0.3074 0.3042 0.2987 0.3009 0.2945 5.95%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.24 1.70 1.82 1.60 1.57 1.50 2.28 -
P/RPS 4.87 9.31 18.27 4.45 5.68 7.64 22.06 -63.43%
P/EPS 33.38 63.61 121.20 26.75 32.68 41.49 119.43 -57.21%
EY 3.00 1.57 0.83 3.74 3.06 2.41 0.84 133.46%
DY 2.66 1.35 0.71 3.25 2.61 2.07 0.70 143.31%
P/NAPS 3.37 4.74 5.07 4.55 4.53 4.29 6.58 -35.96%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 -
Price 1.44 1.64 1.95 1.59 1.32 1.61 1.71 -
P/RPS 5.65 8.98 19.58 4.42 4.78 8.20 16.54 -51.10%
P/EPS 38.77 61.36 129.86 26.58 27.48 44.54 89.58 -42.75%
EY 2.58 1.63 0.77 3.76 3.64 2.25 1.12 74.33%
DY 2.29 1.40 0.67 3.27 3.11 1.93 0.94 80.95%
P/NAPS 3.92 4.57 5.44 4.52 3.81 4.60 4.93 -14.16%

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