[INARI] QoQ Quarter Result on 30-Sep-2020 [#1]

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 97.53%
YoY- 46.8%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 361,320 342,933 376,830 347,621 233,341 242,566 265,437 22.84%
PBT 93,395 86,727 94,713 77,414 34,066 40,757 42,652 68.70%
Tax -4,722 -4,835 -4,628 -7,349 2,076 -5,699 -5,156 -5.69%
NP 88,673 81,892 90,085 70,065 36,142 35,058 37,496 77.59%
-
NP to SH 88,360 81,946 90,097 70,070 35,473 35,062 37,485 77.21%
-
Tax Rate 5.06% 5.57% 4.89% 9.49% -6.09% 13.98% 12.09% -
Total Cost 272,647 261,041 286,745 277,556 197,199 207,508 227,941 12.69%
-
Net Worth 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 12.84%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 83,588 132,684 82,321 65,252 35,677 32,381 31,884 90.24%
Div Payout % 94.60% 161.92% 91.37% 93.12% 100.58% 92.35% 85.06% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 12.84%
NOSH 3,346,436 3,338,921 3,300,592 3,271,213 3,249,764 3,239,284 3,203,557 2.95%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.54% 23.88% 23.91% 20.16% 15.49% 14.45% 14.13% -
ROE 6.44% 5.91% 6.86% 5.59% 2.95% 2.94% 3.27% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.81 10.34 11.44 10.65 7.19 7.49 8.32 19.08%
EPS 2.64 2.47 2.74 2.15 1.09 1.08 1.18 71.14%
DPS 2.50 4.00 2.50 2.00 1.10 1.00 1.00 84.30%
NAPS 0.4103 0.4178 0.399 0.3844 0.3707 0.3678 0.359 9.32%
Adjusted Per Share Value based on latest NOSH - 3,271,213
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.75 9.25 10.17 9.38 6.29 6.54 7.16 22.87%
EPS 2.38 2.21 2.43 1.89 0.96 0.95 1.01 77.17%
DPS 2.26 3.58 2.22 1.76 0.96 0.87 0.86 90.54%
NAPS 0.3701 0.3739 0.3544 0.3383 0.3244 0.3213 0.3088 12.84%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.17 3.28 2.76 2.28 1.69 1.24 1.70 -
P/RPS 29.33 31.73 24.12 21.40 23.49 16.55 20.42 27.33%
P/EPS 119.95 132.77 100.87 106.16 154.52 114.52 144.60 -11.72%
EY 0.83 0.75 0.99 0.94 0.65 0.87 0.69 13.11%
DY 0.79 1.22 0.91 0.88 0.65 0.81 0.59 21.50%
P/NAPS 7.73 7.85 6.92 5.93 4.56 3.37 4.74 38.58%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 06/08/21 21/05/21 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 -
Price 3.60 3.00 3.28 2.47 2.24 1.44 1.64 -
P/RPS 33.31 29.02 28.66 23.18 31.14 19.22 19.70 41.97%
P/EPS 136.22 121.44 119.88 115.01 204.81 132.99 139.50 -1.57%
EY 0.73 0.82 0.83 0.87 0.49 0.75 0.72 0.92%
DY 0.69 1.33 0.76 0.81 0.49 0.69 0.61 8.57%
P/NAPS 8.77 7.18 8.22 6.43 6.04 3.92 4.57 54.48%

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