[INARI] QoQ Quarter Result on 31-Dec-2023 [#2]

Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 2.15%
YoY- -7.26%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 414,076 383,932 298,752 275,795 402,456 377,000 336,177 14.86%
PBT 90,330 89,717 72,612 61,894 100,213 121,057 107,985 -11.19%
Tax -3,730 -4,388 -4,375 -4,634 -7,064 -14,678 -22,020 -69.28%
NP 86,600 85,329 68,237 57,260 93,149 106,379 85,965 0.49%
-
NP to SH 86,809 84,978 66,312 57,362 93,609 106,252 86,216 0.45%
-
Tax Rate 4.13% 4.89% 6.03% 7.49% 7.05% 12.12% 20.39% -
Total Cost 327,476 298,603 230,515 218,535 309,307 270,621 250,212 19.59%
-
Net Worth 2,645,888 2,634,369 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 3.72%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 82,391 82,207 74,656 52,260 82,121 96,472 81,547 0.68%
Div Payout % 94.91% 96.74% 112.58% 91.11% 87.73% 90.80% 94.58% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,645,888 2,634,369 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 3.72%
NOSH 3,747,167 3,743,747 3,732,934 3,732,934 3,731,076 3,713,129 3,707,354 0.71%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 20.91% 22.23% 22.84% 20.76% 23.15% 28.22% 25.57% -
ROE 3.28% 3.23% 2.55% 2.25% 3.63% 4.12% 3.44% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.06 10.27 8.00 7.39 10.78 10.16 9.07 14.09%
EPS 2.32 2.27 1.78 1.54 2.51 2.86 2.33 -0.28%
DPS 2.20 2.20 2.00 1.40 2.20 2.60 2.20 0.00%
NAPS 0.7065 0.705 0.6972 0.6836 0.6901 0.6957 0.6756 3.01%
Adjusted Per Share Value based on latest NOSH - 3,747,167
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.02 10.22 7.95 7.34 10.71 10.03 8.94 14.92%
EPS 2.31 2.26 1.76 1.53 2.49 2.83 2.29 0.57%
DPS 2.19 2.19 1.99 1.39 2.19 2.57 2.17 0.61%
NAPS 0.704 0.7009 0.6925 0.679 0.6854 0.6868 0.6663 3.72%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.01 2.90 2.74 2.46 2.61 2.52 2.64 -
P/RPS 27.22 28.22 34.24 33.30 24.21 24.80 29.11 -4.36%
P/EPS 129.86 127.52 154.24 160.09 104.08 88.00 113.50 9.36%
EY 0.77 0.78 0.65 0.62 0.96 1.14 0.88 -8.49%
DY 0.73 0.76 0.73 0.57 0.84 1.03 0.83 -8.18%
P/NAPS 4.26 4.11 3.93 3.60 3.78 3.62 3.91 5.86%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 22/11/23 29/08/23 25/05/23 24/02/23 17/11/22 19/08/22 -
Price 3.16 3.00 3.03 2.26 2.45 2.58 2.86 -
P/RPS 28.58 29.20 37.86 30.59 22.72 25.39 31.53 -6.32%
P/EPS 136.33 131.92 170.56 147.07 97.70 90.10 122.96 7.10%
EY 0.73 0.76 0.59 0.68 1.02 1.11 0.81 -6.68%
DY 0.70 0.73 0.66 0.62 0.90 1.01 0.77 -6.14%
P/NAPS 4.47 4.26 4.35 3.31 3.55 3.71 4.23 3.73%

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