[INARI] QoQ Quarter Result on 30-Sep-2013 [#1]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 60.37%
YoY- 179.37%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 223,884 191,814 186,618 191,339 67,661 56,776 62,057 135.78%
PBT 31,138 27,173 26,557 22,066 13,537 8,324 11,269 97.27%
Tax -2,186 -1,675 -1,482 -1,192 -769 4,113 -2,616 -11.31%
NP 28,952 25,498 25,075 20,874 12,768 12,437 8,653 124.19%
-
NP to SH 28,791 24,966 24,429 21,034 13,116 12,388 8,982 117.86%
-
Tax Rate 7.02% 6.16% 5.58% 5.40% 5.68% -49.41% 23.21% -
Total Cost 194,932 166,316 161,543 170,465 54,893 44,339 53,404 137.63%
-
Net Worth 247,700 224,405 196,950 174,281 124,442 108,495 96,043 88.39%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,911 9,620 6,900 6,727 3,554 6,059 3,027 105.81%
Div Payout % 30.95% 38.54% 28.25% 31.98% 27.10% 48.91% 33.71% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 247,700 224,405 196,950 174,281 124,442 108,495 96,043 88.39%
NOSH 495,104 481,040 460,056 448,486 355,447 336,630 336,404 29.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.93% 13.29% 13.44% 10.91% 18.87% 21.91% 13.94% -
ROE 11.62% 11.13% 12.40% 12.07% 10.54% 11.42% 9.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.22 39.87 40.56 42.66 19.04 16.87 18.45 82.08%
EPS 5.81 5.19 5.31 4.69 3.69 3.68 2.67 68.16%
DPS 1.80 2.00 1.50 1.50 1.00 1.80 0.90 58.94%
NAPS 0.5003 0.4665 0.4281 0.3886 0.3501 0.3223 0.2855 45.49%
Adjusted Per Share Value based on latest NOSH - 448,486
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.04 5.17 5.03 5.16 1.83 1.53 1.67 136.17%
EPS 0.78 0.67 0.66 0.57 0.35 0.33 0.24 119.88%
DPS 0.24 0.26 0.19 0.18 0.10 0.16 0.08 108.42%
NAPS 0.0668 0.0605 0.0531 0.047 0.0336 0.0293 0.0259 88.39%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.03 2.69 1.63 1.02 0.715 0.435 0.40 -
P/RPS 6.70 6.75 4.02 2.39 3.76 2.58 2.17 112.47%
P/EPS 52.11 51.83 30.70 21.75 19.38 11.82 14.98 130.10%
EY 1.92 1.93 3.26 4.60 5.16 8.46 6.68 -56.54%
DY 0.59 0.74 0.92 1.47 1.40 4.14 2.25 -59.13%
P/NAPS 6.06 5.77 3.81 2.62 2.04 1.35 1.40 166.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 -
Price 3.23 2.84 1.94 1.52 0.785 0.595 0.425 -
P/RPS 7.14 7.12 4.78 3.56 4.12 3.53 2.30 113.24%
P/EPS 55.54 54.72 36.53 32.41 21.27 16.17 15.92 130.55%
EY 1.80 1.83 2.74 3.09 4.70 6.18 6.28 -56.62%
DY 0.56 0.70 0.77 0.99 1.27 3.03 2.12 -58.93%
P/NAPS 6.46 6.09 4.53 3.91 2.24 1.85 1.49 166.60%

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