[INARI] QoQ Quarter Result on 30-Sep-2014 [#1]

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 17.24%
YoY- 60.48%
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 255,016 228,288 227,912 221,883 223,884 191,814 186,618 23.21%
PBT 39,778 37,961 39,989 33,948 31,138 27,173 26,557 31.00%
Tax 344 -768 -662 -342 -2,186 -1,675 -1,482 -
NP 40,122 37,193 39,327 33,606 28,952 25,498 25,075 36.92%
-
NP to SH 40,376 38,078 40,324 33,756 28,791 24,966 24,429 39.91%
-
Tax Rate -0.86% 2.02% 1.66% 1.01% 7.02% 6.16% 5.58% -
Total Cost 214,894 191,095 188,585 188,277 194,932 166,316 161,543 21.01%
-
Net Worth 535,326 473,933 347,802 297,390 247,700 224,405 196,950 95.12%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 16,672 14,053 14,073 12,377 8,911 9,620 6,900 80.35%
Div Payout % 41.29% 36.91% 34.90% 36.67% 30.95% 38.54% 28.25% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 535,326 473,933 347,802 297,390 247,700 224,405 196,950 95.12%
NOSH 724,883 669,209 611,896 562,600 495,104 481,040 460,056 35.51%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.73% 16.29% 17.26% 15.15% 12.93% 13.29% 13.44% -
ROE 7.54% 8.03% 11.59% 11.35% 11.62% 11.13% 12.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.18 34.11 37.25 39.44 45.22 39.87 40.56 -9.07%
EPS 5.57 5.69 6.59 6.00 5.81 5.19 5.31 3.24%
DPS 2.30 2.10 2.30 2.20 1.80 2.00 1.50 33.07%
NAPS 0.7385 0.7082 0.5684 0.5286 0.5003 0.4665 0.4281 43.98%
Adjusted Per Share Value based on latest NOSH - 562,600
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.88 6.16 6.15 5.98 6.04 5.17 5.03 23.29%
EPS 1.09 1.03 1.09 0.91 0.78 0.67 0.66 39.84%
DPS 0.45 0.38 0.38 0.33 0.24 0.26 0.19 77.96%
NAPS 0.1444 0.1278 0.0938 0.0802 0.0668 0.0605 0.0531 95.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.25 3.31 2.54 3.23 3.03 2.69 1.63 -
P/RPS 9.24 9.70 6.82 8.19 6.70 6.75 4.02 74.43%
P/EPS 58.35 58.17 38.54 53.83 52.11 51.83 30.70 53.61%
EY 1.71 1.72 2.59 1.86 1.92 1.93 3.26 -35.03%
DY 0.71 0.63 0.91 0.68 0.59 0.74 0.92 -15.90%
P/NAPS 4.40 4.67 4.47 6.11 6.06 5.77 3.81 10.10%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 14/05/15 04/02/15 25/11/14 26/08/14 15/05/14 20/02/14 -
Price 3.13 3.32 2.86 2.88 3.23 2.84 1.94 -
P/RPS 8.90 9.73 7.68 7.30 7.14 7.12 4.78 51.51%
P/EPS 56.19 58.35 43.40 48.00 55.54 54.72 36.53 33.35%
EY 1.78 1.71 2.30 2.08 1.80 1.83 2.74 -25.05%
DY 0.73 0.63 0.80 0.76 0.56 0.70 0.77 -3.50%
P/NAPS 4.24 4.69 5.03 5.45 6.46 6.09 4.53 -4.32%

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