[INARI] QoQ Quarter Result on 30-Sep-2016 [#1]

Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 20.26%
YoY- 5.48%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 345,650 274,033 275,051 281,577 257,210 217,321 293,640 11.49%
PBT 72,223 54,277 64,363 49,965 41,326 23,031 44,838 37.45%
Tax -6,168 -2,115 -2,009 -1,813 -2,312 -288 -1,993 112.51%
NP 66,055 52,162 62,354 48,152 39,014 22,743 42,845 33.49%
-
NP to SH 65,624 51,178 63,047 48,004 39,918 21,402 41,425 35.93%
-
Tax Rate 8.54% 3.90% 3.12% 3.63% 5.59% 1.25% 4.44% -
Total Cost 279,595 221,871 212,697 233,425 218,196 194,578 250,795 7.52%
-
Net Worth 870,558 830,568 794,546 718,239 719,127 655,363 642,198 22.50%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 55,512 42,973 17,352 28,744 22,120 9,640 17,721 114.24%
Div Payout % 84.59% 83.97% 27.52% 59.88% 55.42% 45.05% 42.78% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 870,558 830,568 794,546 718,239 719,127 655,363 642,198 22.50%
NOSH 1,982,598 1,953,358 964,021 958,163 1,005,491 964,054 738,413 93.29%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.11% 19.03% 22.67% 17.10% 15.17% 10.47% 14.59% -
ROE 7.54% 6.16% 7.93% 6.68% 5.55% 3.27% 6.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.43 14.03 28.53 29.39 25.58 22.54 39.77 -42.33%
EPS 3.31 2.62 6.54 5.01 2.02 2.22 5.61 -29.67%
DPS 2.80 2.20 1.80 3.00 2.20 1.00 2.40 10.83%
NAPS 0.4391 0.4252 0.8242 0.7496 0.7152 0.6798 0.8697 -36.62%
Adjusted Per Share Value based on latest NOSH - 958,163
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.32 7.39 7.42 7.60 6.94 5.86 7.92 11.47%
EPS 1.77 1.38 1.70 1.30 1.08 0.58 1.12 35.71%
DPS 1.50 1.16 0.47 0.78 0.60 0.26 0.48 113.89%
NAPS 0.2349 0.2241 0.2144 0.1938 0.194 0.1768 0.1733 22.50%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.11 2.04 3.32 3.32 2.97 3.22 4.58 -
P/RPS 12.10 14.54 11.64 11.30 11.61 14.28 11.52 3.33%
P/EPS 63.75 77.86 50.76 66.27 74.81 145.05 81.64 -15.21%
EY 1.57 1.28 1.97 1.51 1.34 0.69 1.22 18.32%
DY 1.33 1.08 0.54 0.90 0.74 0.31 0.52 87.13%
P/NAPS 4.81 4.80 4.03 4.43 4.15 4.74 5.27 -5.91%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 -
Price 2.50 2.18 1.91 3.30 3.06 2.72 3.39 -
P/RPS 14.34 15.54 6.69 11.23 11.96 12.07 8.52 41.53%
P/EPS 75.53 83.21 29.20 65.87 77.08 122.52 60.43 16.04%
EY 1.32 1.20 3.42 1.52 1.30 0.82 1.65 -13.83%
DY 1.12 1.01 0.94 0.91 0.72 0.37 0.71 35.54%
P/NAPS 5.69 5.13 2.32 4.40 4.28 4.00 3.90 28.66%

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