[INARI] QoQ Quarter Result on 31-Mar-2015 [#3]

Announcement Date
14-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -5.57%
YoY- 52.52%
Quarter Report
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 293,640 274,949 255,016 228,288 227,912 221,883 223,884 19.76%
PBT 44,838 43,936 39,778 37,961 39,989 33,948 31,138 27.43%
Tax -1,993 -1,447 344 -768 -662 -342 -2,186 -5.96%
NP 42,845 42,489 40,122 37,193 39,327 33,606 28,952 29.76%
-
NP to SH 41,425 45,509 40,376 38,078 40,324 33,756 28,791 27.36%
-
Tax Rate 4.44% 3.29% -0.86% 2.02% 1.66% 1.01% 7.02% -
Total Cost 250,795 232,460 214,894 191,095 188,585 188,277 194,932 18.23%
-
Net Worth 642,198 608,026 535,326 473,933 347,802 297,390 247,700 88.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 17,721 20,420 16,672 14,053 14,073 12,377 8,911 57.94%
Div Payout % 42.78% 44.87% 41.29% 36.91% 34.90% 36.67% 30.95% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 642,198 608,026 535,326 473,933 347,802 297,390 247,700 88.39%
NOSH 738,413 729,310 724,883 669,209 611,896 562,600 495,104 30.44%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.59% 15.45% 15.73% 16.29% 17.26% 15.15% 12.93% -
ROE 6.45% 7.48% 7.54% 8.03% 11.59% 11.35% 11.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.77 37.70 35.18 34.11 37.25 39.44 45.22 -8.18%
EPS 5.61 6.24 5.57 5.69 6.59 6.00 5.81 -2.30%
DPS 2.40 2.80 2.30 2.10 2.30 2.20 1.80 21.07%
NAPS 0.8697 0.8337 0.7385 0.7082 0.5684 0.5286 0.5003 44.42%
Adjusted Per Share Value based on latest NOSH - 669,209
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.92 7.42 6.88 6.16 6.15 5.99 6.04 19.74%
EPS 1.12 1.23 1.09 1.03 1.09 0.91 0.78 27.19%
DPS 0.48 0.55 0.45 0.38 0.38 0.33 0.24 58.53%
NAPS 0.1733 0.164 0.1444 0.1279 0.0938 0.0802 0.0668 88.47%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.58 3.39 3.25 3.31 2.54 3.23 3.03 -
P/RPS 11.52 8.99 9.24 9.70 6.82 8.19 6.70 43.38%
P/EPS 81.64 54.33 58.35 58.17 38.54 53.83 52.11 34.78%
EY 1.22 1.84 1.71 1.72 2.59 1.86 1.92 -26.02%
DY 0.52 0.83 0.71 0.63 0.91 0.68 0.59 -8.05%
P/NAPS 5.27 4.07 4.40 4.67 4.47 6.11 6.06 -8.86%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 26/08/14 -
Price 3.39 3.82 3.13 3.32 2.86 2.88 3.23 -
P/RPS 8.52 10.13 8.90 9.73 7.68 7.30 7.14 12.46%
P/EPS 60.43 61.22 56.19 58.35 43.40 48.00 55.54 5.77%
EY 1.65 1.63 1.78 1.71 2.30 2.08 1.80 -5.62%
DY 0.71 0.73 0.73 0.63 0.80 0.76 0.56 17.09%
P/NAPS 3.90 4.58 4.24 4.69 5.03 5.45 6.46 -28.50%

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