[INARI] QoQ Quarter Result on 30-Sep-2019 [#1]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 24.64%
YoY- -20.65%
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 233,341 242,566 265,437 316,607 270,670 256,322 300,147 -15.46%
PBT 34,066 40,757 42,652 54,889 49,261 42,570 59,476 -31.05%
Tax 2,076 -5,699 -5,156 -7,145 -10,934 -3,823 -4,321 -
NP 36,142 35,058 37,496 47,744 38,327 38,747 55,155 -24.57%
-
NP to SH 35,473 35,062 37,485 47,730 38,294 38,188 55,086 -25.44%
-
Tax Rate -6.09% 13.98% 12.09% 13.02% 22.20% 8.98% 7.27% -
Total Cost 197,199 207,508 227,941 268,863 232,343 217,575 244,992 -13.48%
-
Net Worth 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 5.11%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 35,677 32,381 31,884 41,320 35,257 31,935 47,818 -17.75%
Div Payout % 100.58% 92.35% 85.06% 86.57% 92.07% 83.63% 86.81% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 5.11%
NOSH 3,249,764 3,239,284 3,203,557 3,179,132 3,177,150 3,171,129 3,166,687 1.74%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.49% 14.45% 14.13% 15.08% 14.16% 15.12% 18.38% -
ROE 2.95% 2.94% 3.27% 4.19% 3.39% 3.45% 4.94% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.19 7.49 8.32 9.96 8.44 8.03 9.42 -16.49%
EPS 1.09 1.08 1.18 1.50 1.19 1.20 1.73 -26.52%
DPS 1.10 1.00 1.00 1.30 1.10 1.00 1.50 -18.69%
NAPS 0.3707 0.3678 0.359 0.3587 0.352 0.3469 0.35 3.90%
Adjusted Per Share Value based on latest NOSH - 3,179,132
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.30 6.54 7.16 8.54 7.30 6.92 8.10 -15.43%
EPS 0.96 0.95 1.01 1.29 1.03 1.03 1.49 -25.42%
DPS 0.96 0.87 0.86 1.11 0.95 0.86 1.29 -17.89%
NAPS 0.3244 0.3213 0.3088 0.3076 0.3044 0.2989 0.301 5.12%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.69 1.24 1.70 1.82 1.60 1.57 1.50 -
P/RPS 23.49 16.55 20.42 18.27 18.95 19.56 15.93 29.58%
P/EPS 154.52 114.52 144.60 121.20 133.92 131.30 86.81 46.92%
EY 0.65 0.87 0.69 0.83 0.75 0.76 1.15 -31.66%
DY 0.65 0.81 0.59 0.71 0.69 0.64 1.00 -24.98%
P/NAPS 4.56 3.37 4.74 5.07 4.55 4.53 4.29 4.15%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 -
Price 2.24 1.44 1.64 1.95 1.59 1.32 1.61 -
P/RPS 31.14 19.22 19.70 19.58 18.83 16.45 17.10 49.17%
P/EPS 204.81 132.99 139.50 129.86 133.09 110.39 93.17 69.14%
EY 0.49 0.75 0.72 0.77 0.75 0.91 1.07 -40.61%
DY 0.49 0.69 0.61 0.67 0.69 0.76 0.93 -34.79%
P/NAPS 6.04 3.92 4.57 5.44 4.52 3.81 4.60 19.92%

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