[INARI] QoQ TTM Result on 30-Jun-2019 [#4]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -8.93%
YoY- -23.08%
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,095,280 1,109,036 1,143,746 1,152,860 1,183,352 1,252,857 1,328,674 -12.07%
PBT 187,559 189,372 206,196 216,205 248,345 268,261 286,688 -24.61%
Tax -28,934 -27,058 -26,223 -23,858 -27,463 -30,621 -35,135 -12.13%
NP 158,625 162,314 179,973 192,347 220,882 237,640 251,553 -26.44%
-
NP to SH 158,571 161,697 179,298 191,723 210,532 227,518 241,045 -24.34%
-
Tax Rate 15.43% 14.29% 12.72% 11.03% 11.06% 11.41% 12.26% -
Total Cost 936,655 946,722 963,773 960,513 962,470 1,015,217 1,077,121 -8.88%
-
Net Worth 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 5.93%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 140,844 140,399 156,333 165,431 193,690 195,271 198,293 -20.37%
Div Payout % 88.82% 86.83% 87.19% 86.29% 92.00% 85.83% 82.26% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 5.93%
NOSH 3,239,284 3,203,557 3,179,132 3,177,150 3,171,129 3,166,687 3,163,302 1.59%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 14.48% 14.64% 15.74% 16.68% 18.67% 18.97% 18.93% -
ROE 13.31% 14.13% 15.73% 16.99% 19.00% 20.39% 22.07% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 33.82 34.78 35.98 35.97 37.05 39.30 42.16 -13.65%
EPS 4.90 5.07 5.64 5.98 6.59 7.14 7.65 -25.67%
DPS 4.40 4.40 4.90 5.20 6.10 6.13 6.29 -21.18%
NAPS 0.3678 0.359 0.3587 0.352 0.3469 0.35 0.3466 4.03%
Adjusted Per Share Value based on latest NOSH - 3,177,150
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 29.53 29.90 30.83 31.08 31.90 33.77 35.82 -12.06%
EPS 4.27 4.36 4.83 5.17 5.68 6.13 6.50 -24.41%
DPS 3.80 3.78 4.21 4.46 5.22 5.26 5.35 -20.37%
NAPS 0.3211 0.3086 0.3074 0.3041 0.2987 0.3008 0.2944 5.95%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.24 1.70 1.82 1.60 1.57 1.50 2.28 -
P/RPS 3.67 4.89 5.06 4.45 4.24 3.82 5.41 -22.77%
P/EPS 25.32 33.52 32.26 26.75 23.82 21.02 29.81 -10.30%
EY 3.95 2.98 3.10 3.74 4.20 4.76 3.36 11.37%
DY 3.55 2.59 2.69 3.25 3.89 4.08 2.76 18.25%
P/NAPS 3.37 4.74 5.07 4.55 4.53 4.29 6.58 -35.96%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 -
Price 1.44 1.64 1.95 1.59 1.32 1.61 1.71 -
P/RPS 4.26 4.71 5.42 4.42 3.56 4.10 4.06 3.25%
P/EPS 29.41 32.34 34.57 26.58 20.02 22.56 22.35 20.06%
EY 3.40 3.09 2.89 3.76 4.99 4.43 4.47 -16.66%
DY 3.06 2.68 2.51 3.27 4.62 3.80 3.68 -11.56%
P/NAPS 3.92 4.57 5.44 4.52 3.81 4.60 4.93 -14.16%

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