[INARI] QoQ Quarter Result on 31-Mar-2017 [#3]

Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -18.83%
YoY- 139.13%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 375,964 373,089 345,650 274,033 275,051 281,577 257,210 28.70%
PBT 77,903 73,668 72,223 54,277 64,363 49,965 41,326 52.42%
Tax -8,835 -4,973 -6,168 -2,115 -2,009 -1,813 -2,312 143.82%
NP 69,068 68,695 66,055 52,162 62,354 48,152 39,014 46.19%
-
NP to SH 68,613 68,376 65,624 51,178 63,047 48,004 39,918 43.34%
-
Tax Rate 11.34% 6.75% 8.54% 3.90% 3.12% 3.63% 5.59% -
Total Cost 306,896 304,394 279,595 221,871 212,697 233,425 218,196 25.45%
-
Net Worth 978,584 907,937 870,558 830,568 794,546 718,239 719,127 22.73%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 50,840 46,118 55,512 42,973 17,352 28,744 22,120 73.89%
Div Payout % 74.10% 67.45% 84.59% 83.97% 27.52% 59.88% 55.42% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 978,584 907,937 870,558 830,568 794,546 718,239 719,127 22.73%
NOSH 2,051,760 2,005,161 1,982,598 1,953,358 964,021 958,163 1,005,491 60.66%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.37% 18.41% 19.11% 19.03% 22.67% 17.10% 15.17% -
ROE 7.01% 7.53% 7.54% 6.16% 7.93% 6.68% 5.55% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.49 18.61 17.43 14.03 28.53 29.39 25.58 -19.41%
EPS 3.37 3.41 3.31 2.62 6.54 5.01 2.02 40.53%
DPS 2.50 2.30 2.80 2.20 1.80 3.00 2.20 8.87%
NAPS 0.4812 0.4528 0.4391 0.4252 0.8242 0.7496 0.7152 -23.16%
Adjusted Per Share Value based on latest NOSH - 1,953,358
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.14 10.06 9.32 7.39 7.42 7.59 6.94 28.67%
EPS 1.85 1.84 1.77 1.38 1.70 1.29 1.08 43.02%
DPS 1.37 1.24 1.50 1.16 0.47 0.78 0.60 73.13%
NAPS 0.2639 0.2449 0.2348 0.224 0.2143 0.1937 0.194 22.70%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.40 2.54 2.11 2.04 3.32 3.32 2.97 -
P/RPS 18.39 13.65 12.10 14.54 11.64 11.30 11.61 35.76%
P/EPS 100.77 74.49 63.75 77.86 50.76 66.27 74.81 21.90%
EY 0.99 1.34 1.57 1.28 1.97 1.51 1.34 -18.23%
DY 0.74 0.91 1.33 1.08 0.54 0.90 0.74 0.00%
P/NAPS 7.07 5.61 4.81 4.80 4.03 4.43 4.15 42.50%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 -
Price 3.45 2.83 2.50 2.18 1.91 3.30 3.06 -
P/RPS 18.66 15.21 14.34 15.54 6.69 11.23 11.96 34.41%
P/EPS 102.26 82.99 75.53 83.21 29.20 65.87 77.08 20.67%
EY 0.98 1.20 1.32 1.20 3.42 1.52 1.30 -17.12%
DY 0.72 0.81 1.12 1.01 0.94 0.91 0.72 0.00%
P/NAPS 7.17 6.25 5.69 5.13 2.32 4.40 4.28 40.92%

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