[INARI] QoQ Quarter Result on 31-Dec-2012 [#2]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 19.3%
YoY- 45.15%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 191,339 67,661 56,776 62,057 54,646 41,799 43,838 166.83%
PBT 22,066 13,537 8,324 11,269 10,158 3,842 4,729 178.97%
Tax -1,192 -769 4,113 -2,616 -2,773 1,288 -720 39.90%
NP 20,874 12,768 12,437 8,653 7,385 5,130 4,009 200.10%
-
NP to SH 21,034 13,116 12,388 8,982 7,529 5,481 4,259 189.72%
-
Tax Rate 5.40% 5.68% -49.41% 23.21% 27.30% -33.52% 15.23% -
Total Cost 170,465 54,893 44,339 53,404 47,261 36,669 39,829 163.37%
-
Net Worth 174,281 124,442 108,495 96,043 94,179 82,083 81,445 65.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,727 3,554 6,059 3,027 2,688 2,625 2,620 87.39%
Div Payout % 31.98% 27.10% 48.91% 33.71% 35.71% 47.90% 61.54% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 174,281 124,442 108,495 96,043 94,179 82,083 81,445 65.98%
NOSH 448,486 355,447 336,630 336,404 336,116 328,203 327,615 23.26%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.91% 18.87% 21.91% 13.94% 13.51% 12.27% 9.15% -
ROE 12.07% 10.54% 11.42% 9.35% 7.99% 6.68% 5.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.66 19.04 16.87 18.45 16.26 12.74 13.38 116.47%
EPS 4.69 3.69 3.68 2.67 2.24 1.67 1.30 135.04%
DPS 1.50 1.00 1.80 0.90 0.80 0.80 0.80 51.99%
NAPS 0.3886 0.3501 0.3223 0.2855 0.2802 0.2501 0.2486 34.65%
Adjusted Per Share Value based on latest NOSH - 336,404
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.16 1.83 1.53 1.67 1.47 1.13 1.18 167.17%
EPS 0.57 0.35 0.33 0.24 0.20 0.15 0.11 199.14%
DPS 0.18 0.10 0.16 0.08 0.07 0.07 0.07 87.58%
NAPS 0.047 0.0336 0.0293 0.0259 0.0254 0.0221 0.022 65.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.02 0.715 0.435 0.40 0.34 0.37 0.38 -
P/RPS 2.39 3.76 2.58 2.17 2.09 2.91 2.84 -10.85%
P/EPS 21.75 19.38 11.82 14.98 15.18 22.16 29.23 -17.87%
EY 4.60 5.16 8.46 6.68 6.59 4.51 3.42 21.82%
DY 1.47 1.40 4.14 2.25 2.35 2.16 2.11 -21.39%
P/NAPS 2.62 2.04 1.35 1.40 1.21 1.48 1.53 43.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 29/05/12 -
Price 1.52 0.785 0.595 0.425 0.32 0.36 0.365 -
P/RPS 3.56 4.12 3.53 2.30 1.97 2.83 2.73 19.34%
P/EPS 32.41 21.27 16.17 15.92 14.29 21.56 28.08 10.02%
EY 3.09 4.70 6.18 6.28 7.00 4.64 3.56 -8.99%
DY 0.99 1.27 3.03 2.12 2.50 2.22 2.19 -41.06%
P/NAPS 3.91 2.24 1.85 1.49 1.14 1.44 1.47 91.85%

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