[INARI] QoQ Quarter Result on 31-Mar-2021 [#3]

Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -9.05%
YoY- 133.72%
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 420,257 431,123 361,320 342,933 376,830 347,621 233,341 47.87%
PBT 116,724 118,322 93,395 86,727 94,713 77,414 34,066 126.76%
Tax -8,673 -11,429 -4,722 -4,835 -4,628 -7,349 2,076 -
NP 108,051 106,893 88,673 81,892 90,085 70,065 36,142 107.11%
-
NP to SH 107,299 106,927 88,360 81,946 90,097 70,070 35,473 108.73%
-
Tax Rate 7.43% 9.66% 5.06% 5.57% 4.89% 9.49% -6.09% -
Total Cost 312,206 324,230 272,647 261,041 286,745 277,556 197,199 35.72%
-
Net Worth 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 61.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 103,388 100,341 83,588 132,684 82,321 65,252 35,677 102.86%
Div Payout % 96.36% 93.84% 94.60% 161.92% 91.37% 93.12% 100.58% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 61.46%
NOSH 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 3,271,213 3,249,764 9.05%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.71% 24.79% 24.54% 23.88% 23.91% 20.16% 15.49% -
ROE 4.34% 4.53% 6.44% 5.91% 6.86% 5.59% 2.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.38 12.03 10.81 10.34 11.44 10.65 7.19 35.69%
EPS 2.91 2.98 2.64 2.47 2.74 2.15 1.09 92.10%
DPS 2.80 2.80 2.50 4.00 2.50 2.00 1.10 86.11%
NAPS 0.6694 0.6589 0.4103 0.4178 0.399 0.3844 0.3707 48.12%
Adjusted Per Share Value based on latest NOSH - 3,338,921
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.34 11.63 9.75 9.25 10.17 9.38 6.30 47.81%
EPS 2.89 2.88 2.38 2.21 2.43 1.89 0.96 108.07%
DPS 2.79 2.71 2.26 3.58 2.22 1.76 0.96 103.25%
NAPS 0.6668 0.637 0.3701 0.3739 0.3545 0.3383 0.3244 61.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.00 3.69 3.17 3.28 2.76 2.28 1.69 -
P/RPS 35.14 30.67 29.33 31.73 24.12 21.40 23.49 30.70%
P/EPS 137.65 123.67 119.95 132.77 100.87 106.16 154.52 -7.39%
EY 0.73 0.81 0.83 0.75 0.99 0.94 0.65 8.02%
DY 0.70 0.76 0.79 1.22 0.91 0.88 0.65 5.05%
P/NAPS 5.98 5.60 7.73 7.85 6.92 5.93 4.56 19.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 27/08/20 -
Price 3.20 4.00 3.60 3.00 3.28 2.47 2.24 -
P/RPS 28.12 33.25 33.31 29.02 28.66 23.18 31.14 -6.55%
P/EPS 110.12 134.06 136.22 121.44 119.88 115.01 204.81 -33.80%
EY 0.91 0.75 0.73 0.82 0.83 0.87 0.49 50.91%
DY 0.87 0.70 0.69 1.33 0.76 0.81 0.49 46.47%
P/NAPS 4.78 6.07 8.77 7.18 8.22 6.43 6.04 -14.40%

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