[INARI] QoQ Quarter Result on 30-Jun-2016 [#4]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 86.52%
YoY- -1.13%
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 274,033 275,051 281,577 257,210 217,321 293,640 274,949 -0.22%
PBT 54,277 64,363 49,965 41,326 23,031 44,838 43,936 15.11%
Tax -2,115 -2,009 -1,813 -2,312 -288 -1,993 -1,447 28.76%
NP 52,162 62,354 48,152 39,014 22,743 42,845 42,489 14.63%
-
NP to SH 51,178 63,047 48,004 39,918 21,402 41,425 45,509 8.13%
-
Tax Rate 3.90% 3.12% 3.63% 5.59% 1.25% 4.44% 3.29% -
Total Cost 221,871 212,697 233,425 218,196 194,578 250,795 232,460 -3.05%
-
Net Worth 830,568 794,546 718,239 719,127 655,363 642,198 608,026 23.08%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 42,973 17,352 28,744 22,120 9,640 17,721 20,420 64.14%
Div Payout % 83.97% 27.52% 59.88% 55.42% 45.05% 42.78% 44.87% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 830,568 794,546 718,239 719,127 655,363 642,198 608,026 23.08%
NOSH 1,953,358 964,021 958,163 1,005,491 964,054 738,413 729,310 92.74%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.03% 22.67% 17.10% 15.17% 10.47% 14.59% 15.45% -
ROE 6.16% 7.93% 6.68% 5.55% 3.27% 6.45% 7.48% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.03 28.53 29.39 25.58 22.54 39.77 37.70 -48.23%
EPS 2.62 6.54 5.01 2.02 2.22 5.61 6.24 -43.89%
DPS 2.20 1.80 3.00 2.20 1.00 2.40 2.80 -14.83%
NAPS 0.4252 0.8242 0.7496 0.7152 0.6798 0.8697 0.8337 -36.13%
Adjusted Per Share Value based on latest NOSH - 1,005,491
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.39 7.42 7.60 6.94 5.86 7.92 7.42 -0.26%
EPS 1.38 1.70 1.30 1.08 0.58 1.12 1.23 7.96%
DPS 1.16 0.47 0.78 0.60 0.26 0.48 0.55 64.38%
NAPS 0.2241 0.2144 0.1938 0.194 0.1768 0.1733 0.164 23.11%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.04 3.32 3.32 2.97 3.22 4.58 3.39 -
P/RPS 14.54 11.64 11.30 11.61 14.28 11.52 8.99 37.74%
P/EPS 77.86 50.76 66.27 74.81 145.05 81.64 54.33 27.08%
EY 1.28 1.97 1.51 1.34 0.69 1.22 1.84 -21.47%
DY 1.08 0.54 0.90 0.74 0.31 0.52 0.83 19.16%
P/NAPS 4.80 4.03 4.43 4.15 4.74 5.27 4.07 11.61%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 -
Price 2.18 1.91 3.30 3.06 2.72 3.39 3.82 -
P/RPS 15.54 6.69 11.23 11.96 12.07 8.52 10.13 32.97%
P/EPS 83.21 29.20 65.87 77.08 122.52 60.43 61.22 22.67%
EY 1.20 3.42 1.52 1.30 0.82 1.65 1.63 -18.45%
DY 1.01 0.94 0.91 0.72 0.37 0.71 0.73 24.14%
P/NAPS 5.13 2.32 4.40 4.28 4.00 3.90 4.58 7.84%

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