[INARI] QoQ Quarter Result on 31-Dec-2013 [#2]

Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 16.14%
YoY- 171.98%
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 221,883 223,884 191,814 186,618 191,339 67,661 56,776 147.90%
PBT 33,948 31,138 27,173 26,557 22,066 13,537 8,324 155.04%
Tax -342 -2,186 -1,675 -1,482 -1,192 -769 4,113 -
NP 33,606 28,952 25,498 25,075 20,874 12,768 12,437 93.88%
-
NP to SH 33,756 28,791 24,966 24,429 21,034 13,116 12,388 94.97%
-
Tax Rate 1.01% 7.02% 6.16% 5.58% 5.40% 5.68% -49.41% -
Total Cost 188,277 194,932 166,316 161,543 170,465 54,893 44,339 161.99%
-
Net Worth 297,390 247,700 224,405 196,950 174,281 124,442 108,495 95.73%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,377 8,911 9,620 6,900 6,727 3,554 6,059 60.92%
Div Payout % 36.67% 30.95% 38.54% 28.25% 31.98% 27.10% 48.91% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 297,390 247,700 224,405 196,950 174,281 124,442 108,495 95.73%
NOSH 562,600 495,104 481,040 460,056 448,486 355,447 336,630 40.78%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.15% 12.93% 13.29% 13.44% 10.91% 18.87% 21.91% -
ROE 11.35% 11.62% 11.13% 12.40% 12.07% 10.54% 11.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.44 45.22 39.87 40.56 42.66 19.04 16.87 76.05%
EPS 6.00 5.81 5.19 5.31 4.69 3.69 3.68 38.48%
DPS 2.20 1.80 2.00 1.50 1.50 1.00 1.80 14.30%
NAPS 0.5286 0.5003 0.4665 0.4281 0.3886 0.3501 0.3223 39.03%
Adjusted Per Share Value based on latest NOSH - 460,056
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.99 6.04 5.17 5.03 5.16 1.83 1.53 148.19%
EPS 0.91 0.78 0.67 0.66 0.57 0.35 0.33 96.52%
DPS 0.33 0.24 0.26 0.19 0.18 0.10 0.16 61.95%
NAPS 0.0802 0.0668 0.0605 0.0531 0.047 0.0336 0.0293 95.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.23 3.03 2.69 1.63 1.02 0.715 0.435 -
P/RPS 8.19 6.70 6.75 4.02 2.39 3.76 2.58 115.84%
P/EPS 53.83 52.11 51.83 30.70 21.75 19.38 11.82 174.49%
EY 1.86 1.92 1.93 3.26 4.60 5.16 8.46 -63.53%
DY 0.68 0.59 0.74 0.92 1.47 1.40 4.14 -69.97%
P/NAPS 6.11 6.06 5.77 3.81 2.62 2.04 1.35 173.36%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 16/05/13 -
Price 2.88 3.23 2.84 1.94 1.52 0.785 0.595 -
P/RPS 7.30 7.14 7.12 4.78 3.56 4.12 3.53 62.24%
P/EPS 48.00 55.54 54.72 36.53 32.41 21.27 16.17 106.41%
EY 2.08 1.80 1.83 2.74 3.09 4.70 6.18 -51.58%
DY 0.76 0.56 0.70 0.77 0.99 1.27 3.03 -60.19%
P/NAPS 5.45 6.46 6.09 4.53 3.91 2.24 1.85 105.36%

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