[INARI] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 29.49%
YoY- -18.76%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,067,384 724,451 347,621 1,057,951 824,610 582,044 316,607 124.67%
PBT 258,854 172,127 77,414 172,364 138,298 97,541 54,889 180.95%
Tax -16,812 -11,977 -7,349 -15,924 -18,000 -12,301 -7,145 76.81%
NP 242,042 160,150 70,065 156,440 120,298 85,240 47,744 194.81%
-
NP to SH 242,113 160,167 70,070 155,750 120,277 85,215 47,730 194.93%
-
Tax Rate 6.49% 6.96% 9.49% 9.24% 13.02% 12.61% 13.02% -
Total Cost 825,342 564,301 277,556 901,511 704,312 496,804 268,863 111.07%
-
Net Worth 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 13.88%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 281,954 148,178 65,252 142,710 106,857 73,334 41,320 259.33%
Div Payout % 116.46% 92.52% 93.12% 91.63% 88.84% 86.06% 86.57% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 13.88%
NOSH 3,338,921 3,300,592 3,271,213 3,249,764 3,239,284 3,203,557 3,179,132 3.32%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 22.68% 22.11% 20.16% 14.79% 14.59% 14.64% 15.08% -
ROE 17.47% 12.19% 5.59% 12.95% 10.10% 7.44% 4.19% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.18 22.00 10.65 32.62 25.47 18.25 9.96 118.39%
EPS 7.36 4.89 2.15 4.85 3.77 2.68 1.50 188.47%
DPS 8.50 4.50 2.00 4.40 3.30 2.30 1.30 249.26%
NAPS 0.4178 0.399 0.3844 0.3707 0.3678 0.359 0.3587 10.69%
Adjusted Per Share Value based on latest NOSH - 3,249,764
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 28.78 19.54 9.37 28.53 22.24 15.70 8.54 124.61%
EPS 6.53 4.32 1.89 4.20 3.24 2.30 1.29 194.52%
DPS 7.60 4.00 1.76 3.85 2.88 1.98 1.11 260.15%
NAPS 0.3737 0.3543 0.3382 0.3242 0.3212 0.3087 0.3074 13.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.28 2.76 2.28 1.69 1.24 1.70 1.82 -
P/RPS 10.19 12.55 21.40 5.18 4.87 9.31 18.27 -32.21%
P/EPS 44.94 56.74 106.16 35.19 33.38 63.61 121.20 -48.35%
EY 2.23 1.76 0.94 2.84 3.00 1.57 0.83 93.14%
DY 2.59 1.63 0.88 2.60 2.66 1.35 0.71 136.78%
P/NAPS 7.85 6.92 5.93 4.56 3.37 4.74 5.07 33.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 -
Price 3.00 3.28 2.47 2.24 1.44 1.64 1.95 -
P/RPS 9.32 14.91 23.18 6.87 5.65 8.98 19.58 -39.00%
P/EPS 41.10 67.43 115.01 46.65 38.77 61.36 129.86 -53.52%
EY 2.43 1.48 0.87 2.14 2.58 1.63 0.77 115.00%
DY 2.83 1.37 0.81 1.96 2.29 1.40 0.67 161.07%
P/NAPS 7.18 8.22 6.43 6.04 3.92 4.57 5.44 20.30%

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