[INARI] QoQ TTM Result on 30-Jun-2015 [#4]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 8.22%
YoY- 53.73%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,040,926 1,051,893 986,165 933,099 901,967 865,493 824,199 16.82%
PBT 151,583 166,513 161,664 151,676 143,036 132,248 118,816 17.61%
Tax -3,384 -3,864 -2,533 -1,428 -3,958 -4,865 -5,685 -29.21%
NP 148,199 162,649 159,131 150,248 139,078 127,383 113,131 19.70%
-
NP to SH 148,712 165,388 164,287 152,534 140,949 127,837 111,942 20.82%
-
Tax Rate 2.23% 2.32% 1.57% 0.94% 2.77% 3.68% 4.78% -
Total Cost 892,727 889,244 827,034 782,851 762,889 738,110 711,068 16.36%
-
Net Worth 655,363 642,198 608,026 535,326 473,933 347,802 297,390 69.26%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 64,455 68,868 65,220 57,176 49,416 44,983 37,810 42.65%
Div Payout % 43.34% 41.64% 39.70% 37.48% 35.06% 35.19% 33.78% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 655,363 642,198 608,026 535,326 473,933 347,802 297,390 69.26%
NOSH 964,054 738,413 729,310 724,883 669,209 611,896 562,600 43.15%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 14.24% 15.46% 16.14% 16.10% 15.42% 14.72% 13.73% -
ROE 22.69% 25.75% 27.02% 28.49% 29.74% 36.76% 37.64% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 107.97 142.45 135.22 128.72 134.78 141.44 146.50 -18.39%
EPS 15.43 22.40 22.53 21.04 21.06 20.89 19.90 -15.58%
DPS 6.69 9.33 8.94 7.89 7.38 7.35 6.72 -0.29%
NAPS 0.6798 0.8697 0.8337 0.7385 0.7082 0.5684 0.5286 18.24%
Adjusted Per Share Value based on latest NOSH - 724,883
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 28.07 28.37 26.60 25.17 24.33 23.34 22.23 16.80%
EPS 4.01 4.46 4.43 4.11 3.80 3.45 3.02 20.78%
DPS 1.74 1.86 1.76 1.54 1.33 1.21 1.02 42.72%
NAPS 0.1768 0.1732 0.164 0.1444 0.1278 0.0938 0.0802 69.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.22 4.58 3.39 3.25 3.31 2.54 3.23 -
P/RPS 2.98 3.22 2.51 2.52 2.46 1.80 2.20 22.40%
P/EPS 20.87 20.45 15.05 15.44 15.72 12.16 16.23 18.23%
EY 4.79 4.89 6.64 6.47 6.36 8.23 6.16 -15.42%
DY 2.08 2.04 2.64 2.43 2.23 2.89 2.08 0.00%
P/NAPS 4.74 5.27 4.07 4.40 4.67 4.47 6.11 -15.55%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 -
Price 2.72 3.39 3.82 3.13 3.32 2.86 2.88 -
P/RPS 2.52 2.38 2.83 2.43 2.46 2.02 1.97 17.82%
P/EPS 17.63 15.14 16.96 14.87 15.76 13.69 14.47 14.06%
EY 5.67 6.61 5.90 6.72 6.34 7.30 6.91 -12.34%
DY 2.46 2.75 2.34 2.52 2.22 2.57 2.33 3.68%
P/NAPS 4.00 3.90 4.58 4.24 4.69 5.03 5.45 -18.61%

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