[INARI] QoQ Quarter Result on 30-Sep-2015 [#1]

Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 12.71%
YoY- 34.82%
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 257,210 217,321 293,640 274,949 255,016 228,288 227,912 8.40%
PBT 41,326 23,031 44,838 43,936 39,778 37,961 39,989 2.21%
Tax -2,312 -288 -1,993 -1,447 344 -768 -662 130.36%
NP 39,014 22,743 42,845 42,489 40,122 37,193 39,327 -0.53%
-
NP to SH 39,918 21,402 41,425 45,509 40,376 38,078 40,324 -0.67%
-
Tax Rate 5.59% 1.25% 4.44% 3.29% -0.86% 2.02% 1.66% -
Total Cost 218,196 194,578 250,795 232,460 214,894 191,095 188,585 10.22%
-
Net Worth 719,127 655,363 642,198 608,026 535,326 473,933 347,802 62.37%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 22,120 9,640 17,721 20,420 16,672 14,053 14,073 35.22%
Div Payout % 55.42% 45.05% 42.78% 44.87% 41.29% 36.91% 34.90% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 719,127 655,363 642,198 608,026 535,326 473,933 347,802 62.37%
NOSH 1,005,491 964,054 738,413 729,310 724,883 669,209 611,896 39.29%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 15.17% 10.47% 14.59% 15.45% 15.73% 16.29% 17.26% -
ROE 5.55% 3.27% 6.45% 7.48% 7.54% 8.03% 11.59% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.58 22.54 39.77 37.70 35.18 34.11 37.25 -22.18%
EPS 2.02 2.22 5.61 6.24 5.57 5.69 6.59 -54.57%
DPS 2.20 1.00 2.40 2.80 2.30 2.10 2.30 -2.92%
NAPS 0.7152 0.6798 0.8697 0.8337 0.7385 0.7082 0.5684 16.56%
Adjusted Per Share Value based on latest NOSH - 729,310
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.94 5.86 7.92 7.42 6.88 6.16 6.15 8.39%
EPS 1.08 0.58 1.12 1.23 1.09 1.03 1.09 -0.61%
DPS 0.60 0.26 0.48 0.55 0.45 0.38 0.38 35.63%
NAPS 0.194 0.1768 0.1732 0.164 0.1444 0.1278 0.0938 62.40%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.97 3.22 4.58 3.39 3.25 3.31 2.54 -
P/RPS 11.61 14.28 11.52 8.99 9.24 9.70 6.82 42.61%
P/EPS 74.81 145.05 81.64 54.33 58.35 58.17 38.54 55.67%
EY 1.34 0.69 1.22 1.84 1.71 1.72 2.59 -35.57%
DY 0.74 0.31 0.52 0.83 0.71 0.63 0.91 -12.88%
P/NAPS 4.15 4.74 5.27 4.07 4.40 4.67 4.47 -4.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 -
Price 3.06 2.72 3.39 3.82 3.13 3.32 2.86 -
P/RPS 11.96 12.07 8.52 10.13 8.90 9.73 7.68 34.38%
P/EPS 77.08 122.52 60.43 61.22 56.19 58.35 43.40 46.70%
EY 1.30 0.82 1.65 1.63 1.78 1.71 2.30 -31.66%
DY 0.72 0.37 0.71 0.73 0.73 0.63 0.80 -6.78%
P/NAPS 4.28 4.00 3.90 4.58 4.24 4.69 5.03 -10.21%

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