[INARI] QoQ Quarter Result on 31-Dec-2017 [#2]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 0.35%
YoY- 8.83%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 325,721 301,162 325,827 375,964 373,089 345,650 274,033 12.19%
PBT 64,898 81,401 62,486 77,903 73,668 72,223 54,277 12.64%
Tax -4,780 -14,539 -6,981 -8,835 -4,973 -6,168 -2,115 72.13%
NP 60,118 66,862 55,505 69,068 68,695 66,055 52,162 9.91%
-
NP to SH 60,155 57,103 55,174 68,613 68,376 65,624 51,178 11.36%
-
Tax Rate 7.37% 17.86% 11.17% 11.34% 6.75% 8.54% 3.90% -
Total Cost 265,603 234,300 270,322 306,896 304,394 279,595 221,871 12.73%
-
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 830,568 20.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 50,418 63,517 33,516 50,840 46,118 55,512 42,973 11.22%
Div Payout % 83.81% 111.23% 60.75% 74.10% 67.45% 84.59% 83.97% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 830,568 20.00%
NOSH 3,163,302 3,141,043 2,076,018 2,051,760 2,005,161 1,982,598 1,953,358 37.86%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.46% 22.20% 17.04% 18.37% 18.41% 19.11% 19.03% -
ROE 5.51% 5.32% 5.37% 7.01% 7.53% 7.54% 6.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.34 9.48 15.55 18.49 18.61 17.43 14.03 -18.39%
EPS 1.91 1.80 2.63 3.37 3.41 3.31 2.62 -18.98%
DPS 1.60 2.00 1.60 2.50 2.30 2.80 2.20 -19.11%
NAPS 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 0.4252 -12.72%
Adjusted Per Share Value based on latest NOSH - 2,051,760
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.79 8.12 8.79 10.14 10.07 9.33 7.39 12.24%
EPS 1.62 1.54 1.49 1.85 1.84 1.77 1.38 11.27%
DPS 1.36 1.71 0.90 1.37 1.24 1.50 1.16 11.17%
NAPS 0.2947 0.2897 0.277 0.264 0.2449 0.2349 0.2241 20.01%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.28 2.26 2.75 3.40 2.54 2.11 2.04 -
P/RPS 22.06 23.83 17.68 18.39 13.65 12.10 14.54 32.00%
P/EPS 119.43 125.69 104.41 100.77 74.49 63.75 77.86 32.96%
EY 0.84 0.80 0.96 0.99 1.34 1.57 1.28 -24.46%
DY 0.70 0.88 0.58 0.74 0.91 1.33 1.08 -25.08%
P/NAPS 6.58 6.68 5.61 7.07 5.61 4.81 4.80 23.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 -
Price 1.71 2.37 2.16 3.45 2.83 2.50 2.18 -
P/RPS 16.54 24.99 13.89 18.66 15.21 14.34 15.54 4.24%
P/EPS 89.58 131.81 82.01 102.26 82.99 75.53 83.21 5.03%
EY 1.12 0.76 1.22 0.98 1.20 1.32 1.20 -4.49%
DY 0.94 0.84 0.74 0.72 0.81 1.12 1.01 -4.67%
P/NAPS 4.93 7.01 4.41 7.17 6.25 5.69 5.13 -2.61%

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