[INARI] QoQ Quarter Result on 30-Jun-2021 [#4]

Announcement Date
06-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 7.83%
YoY- 149.09%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 360,342 420,257 431,123 361,320 342,933 376,830 347,621 2.42%
PBT 103,078 116,724 118,322 93,395 86,727 94,713 77,414 21.05%
Tax -12,794 -8,673 -11,429 -4,722 -4,835 -4,628 -7,349 44.76%
NP 90,284 108,051 106,893 88,673 81,892 90,085 70,065 18.43%
-
NP to SH 90,475 107,299 106,927 88,360 81,946 90,097 70,070 18.59%
-
Tax Rate 12.41% 7.43% 9.66% 5.06% 5.57% 4.89% 9.49% -
Total Cost 270,058 312,206 324,230 272,647 261,041 286,745 277,556 -1.81%
-
Net Worth 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 57.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 81,496 103,388 100,341 83,588 132,684 82,321 65,252 15.98%
Div Payout % 90.08% 96.36% 93.84% 94.60% 161.92% 91.37% 93.12% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 57.36%
NOSH 3,705,170 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 3,271,213 8.66%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 25.06% 25.71% 24.79% 24.54% 23.88% 23.91% 20.16% -
ROE 3.66% 4.34% 4.53% 6.44% 5.91% 6.86% 5.59% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.73 11.38 12.03 10.81 10.34 11.44 10.65 -5.85%
EPS 2.44 2.91 2.98 2.64 2.47 2.74 2.15 8.80%
DPS 2.20 2.80 2.80 2.50 4.00 2.50 2.00 6.56%
NAPS 0.6679 0.6694 0.6589 0.4103 0.4178 0.399 0.3844 44.57%
Adjusted Per Share Value based on latest NOSH - 3,346,436
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.72 11.34 11.63 9.75 9.25 10.16 9.38 2.40%
EPS 2.44 2.89 2.88 2.38 2.21 2.43 1.89 18.58%
DPS 2.20 2.79 2.71 2.25 3.58 2.22 1.76 16.05%
NAPS 0.6674 0.6667 0.6369 0.37 0.3738 0.3544 0.3383 57.36%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.07 4.00 3.69 3.17 3.28 2.76 2.28 -
P/RPS 31.56 35.14 30.67 29.33 31.73 24.12 21.40 29.59%
P/EPS 125.70 137.65 123.67 119.95 132.77 100.87 106.16 11.93%
EY 0.80 0.73 0.81 0.83 0.75 0.99 0.94 -10.20%
DY 0.72 0.70 0.76 0.79 1.22 0.91 0.88 -12.53%
P/NAPS 4.60 5.98 5.60 7.73 7.85 6.92 5.93 -15.58%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 13/05/22 18/02/22 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 -
Price 2.56 3.20 4.00 3.60 3.00 3.28 2.47 -
P/RPS 26.32 28.12 33.25 33.31 29.02 28.66 23.18 8.84%
P/EPS 104.82 110.12 134.06 136.22 121.44 119.88 115.01 -6.00%
EY 0.95 0.91 0.75 0.73 0.82 0.83 0.87 6.04%
DY 0.86 0.87 0.70 0.69 1.33 0.76 0.81 4.07%
P/NAPS 3.83 4.78 6.07 8.77 7.18 8.22 6.43 -29.22%

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