[INARI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 128.58%
YoY- 87.96%
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 431,123 1,428,704 1,067,384 724,451 347,621 1,057,951 824,610 -35.07%
PBT 118,322 352,249 258,854 172,127 77,414 172,364 138,298 -9.86%
Tax -11,429 -21,534 -16,812 -11,977 -7,349 -15,924 -18,000 -26.10%
NP 106,893 330,715 242,042 160,150 70,065 156,440 120,298 -7.56%
-
NP to SH 106,927 330,473 242,113 160,167 70,070 155,750 120,277 -7.53%
-
Tax Rate 9.66% 6.11% 6.49% 6.96% 9.49% 9.24% 13.02% -
Total Cost 324,230 1,097,989 825,342 564,301 277,556 901,511 704,312 -40.35%
-
Net Worth 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 57.75%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 100,341 367,787 281,954 148,178 65,252 142,710 106,857 -4.10%
Div Payout % 93.84% 111.29% 116.46% 92.52% 93.12% 91.63% 88.84% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 57.75%
NOSH 3,684,841 3,346,436 3,338,921 3,300,592 3,271,213 3,249,764 3,239,284 8.96%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.79% 23.15% 22.68% 22.11% 20.16% 14.79% 14.59% -
ROE 4.53% 24.09% 17.47% 12.19% 5.59% 12.95% 10.10% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.03 42.73 32.18 22.00 10.65 32.62 25.47 -39.32%
EPS 2.98 10.01 7.36 4.89 2.15 4.85 3.77 -14.49%
DPS 2.80 11.00 8.50 4.50 2.00 4.40 3.30 -10.36%
NAPS 0.6589 0.4103 0.4178 0.399 0.3844 0.3707 0.3678 47.45%
Adjusted Per Share Value based on latest NOSH - 3,300,592
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.63 38.54 28.79 19.54 9.38 28.54 22.24 -35.06%
EPS 2.88 8.91 6.53 4.32 1.89 4.20 3.24 -7.54%
DPS 2.71 9.92 7.61 4.00 1.76 3.85 2.88 -3.97%
NAPS 0.6369 0.37 0.3738 0.3544 0.3383 0.3243 0.3213 57.73%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.69 3.17 3.28 2.76 2.28 1.69 1.24 -
P/RPS 30.67 7.42 10.19 12.55 21.40 5.18 4.87 240.64%
P/EPS 123.67 32.07 44.94 56.74 106.16 35.19 33.38 139.24%
EY 0.81 3.12 2.23 1.76 0.94 2.84 3.00 -58.19%
DY 0.76 3.47 2.59 1.63 0.88 2.60 2.66 -56.58%
P/NAPS 5.60 7.73 7.85 6.92 5.93 4.56 3.37 40.25%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 27/08/20 21/05/20 -
Price 4.00 3.60 3.00 3.28 2.47 2.24 1.44 -
P/RPS 33.25 8.42 9.32 14.91 23.18 6.87 5.65 225.60%
P/EPS 134.06 36.42 41.10 67.43 115.01 46.65 38.77 128.49%
EY 0.75 2.75 2.43 1.48 0.87 2.14 2.58 -56.08%
DY 0.70 3.06 2.83 1.37 0.81 1.96 2.29 -54.58%
P/NAPS 6.07 8.77 7.18 8.22 6.43 6.04 3.92 33.80%

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