[INARI] QoQ 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- 0.28%
YoY- -32.94%
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 242,566 265,437 316,607 270,670 256,322 300,147 325,721 -17.82%
PBT 40,757 42,652 54,889 49,261 42,570 59,476 64,898 -26.64%
Tax -5,699 -5,156 -7,145 -10,934 -3,823 -4,321 -4,780 12.42%
NP 35,058 37,496 47,744 38,327 38,747 55,155 60,118 -30.17%
-
NP to SH 35,062 37,485 47,730 38,294 38,188 55,086 60,155 -30.20%
-
Tax Rate 13.98% 12.09% 13.02% 22.20% 8.98% 7.27% 7.37% -
Total Cost 207,508 227,941 268,863 232,343 217,575 244,992 265,603 -15.16%
-
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 32,381 31,884 41,320 35,257 31,935 47,818 50,418 -25.54%
Div Payout % 92.35% 85.06% 86.57% 92.07% 83.63% 86.81% 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 14.45% 14.13% 15.08% 14.16% 15.12% 18.38% 18.46% -
ROE 2.94% 3.27% 4.19% 3.39% 3.45% 4.94% 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 7.49 8.32 9.96 8.44 8.03 9.42 10.34 -19.32%
EPS 1.08 1.18 1.50 1.19 1.20 1.73 1.91 -31.59%
DPS 1.00 1.00 1.30 1.10 1.00 1.50 1.60 -26.87%
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 6.54 7.16 8.54 7.30 6.92 8.10 8.79 -17.87%
EPS 0.95 1.01 1.29 1.03 1.03 1.49 1.62 -29.91%
DPS 0.87 0.86 1.11 0.95 0.86 1.29 1.36 -25.73%
NAPS 0.3213 0.3088 0.3076 0.3044 0.2989 0.301 0.2947 5.92%
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 16.55 20.42 18.27 18.95 19.56 15.93 22.06 -17.42%
P/EPS 114.52 144.60 121.20 133.92 131.30 86.81 119.43 -2.75%
EY 0.87 0.69 0.83 0.75 0.76 1.15 0.84 2.36%
DY 0.81 0.59 0.71 0.69 0.64 1.00 0.70 10.20%
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 19.22 19.70 19.58 18.83 16.45 17.10 16.54 10.51%
P/EPS 132.99 139.50 129.86 133.09 110.39 93.17 89.58 30.10%
EY 0.75 0.72 0.77 0.75 0.91 1.07 1.12 -23.44%
DY 0.69 0.61 0.67 0.69 0.76 0.93 0.94 -18.61%
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