[INARI] QoQ Cumulative 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- 46.09%
YoY- 49.75%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 749,053 373,089 1,176,311 830,661 556,628 281,577 1,043,120 -19.76%
PBT 151,571 73,668 240,828 168,605 114,328 49,965 153,131 -0.67%
Tax -13,808 -4,973 -12,105 -5,937 -3,822 -1,813 -6,040 73.27%
NP 137,763 68,695 228,723 162,668 110,506 48,152 147,091 -4.26%
-
NP to SH 136,989 68,376 227,853 162,229 111,051 48,004 148,254 -5.11%
-
Tax Rate 9.11% 6.75% 5.03% 3.52% 3.34% 3.63% 3.94% -
Total Cost 611,290 304,394 947,588 667,993 446,122 233,425 896,029 -22.44%
-
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 97,614 46,118 191,178 135,675 46,111 28,744 78,868 15.23%
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 14.00% 7.53% 26.60% 19.68% 14.03% 6.68% 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 36.83 18.61 60.30 42.86 57.94 29.39 111.10 -52.00%
EPS 6.78 3.41 11.68 8.37 11.56 5.01 7.76 -8.58%
DPS 4.80 2.30 9.80 7.00 4.80 3.00 8.40 -31.06%
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 20.20 10.06 31.73 22.41 15.01 7.60 28.14 -19.78%
EPS 3.70 1.84 6.15 4.38 3.00 1.29 4.00 -5.05%
DPS 2.63 1.24 5.16 3.66 1.24 0.78 2.13 15.04%
NAPS 0.264 0.2449 0.2311 0.2223 0.2136 0.1937 0.1811 28.47%
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 9.23 13.65 3.50 4.76 5.73 11.30 2.67 128.11%
P/EPS 50.47 74.49 18.07 24.37 28.72 66.27 18.81 92.74%
EY 1.98 1.34 5.54 4.10 3.48 1.51 5.32 -48.16%
DY 1.41 0.91 4.64 3.43 1.45 0.90 2.83 -37.07%
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 9.37 15.21 4.15 5.09 3.30 11.23 2.75 125.92%
P/EPS 51.22 82.99 21.40 26.05 16.52 65.87 19.38 90.81%
EY 1.95 1.20 4.67 3.84 6.05 1.52 5.16 -47.63%
DY 1.39 0.81 3.92 3.21 2.51 0.91 2.75 -36.46%
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