[INARI] QoQ TTM Result on 30-Jun-2020 [#4]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -1.78%
YoY- -18.76%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,300,725 1,200,358 1,088,965 1,057,951 1,095,280 1,109,036 1,143,746 8.94%
PBT 292,920 246,950 194,889 172,364 187,559 189,372 206,196 26.34%
Tax -14,736 -15,600 -16,128 -15,924 -28,934 -27,058 -26,223 -31.87%
NP 278,184 231,350 178,761 156,440 158,625 162,314 179,973 33.64%
-
NP to SH 277,586 230,702 178,090 155,750 158,571 161,697 179,298 33.79%
-
Tax Rate 5.03% 6.32% 8.28% 9.24% 15.43% 14.29% 12.72% -
Total Cost 1,022,541 969,008 910,204 901,511 936,655 946,722 963,773 4.02%
-
Net Worth 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 13.88%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 315,936 215,632 165,195 141,264 140,844 140,399 156,333 59.77%
Div Payout % 113.82% 93.47% 92.76% 90.70% 88.82% 86.83% 87.19% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 13.88%
NOSH 3,338,921 3,300,592 3,271,213 3,249,764 3,239,284 3,203,557 3,179,132 3.32%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 21.39% 19.27% 16.42% 14.79% 14.48% 14.64% 15.74% -
ROE 20.03% 17.56% 14.20% 12.95% 13.31% 14.13% 15.73% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 39.21 36.45 33.38 32.62 33.82 34.78 35.98 5.89%
EPS 8.37 7.01 5.46 4.80 4.90 5.07 5.64 30.07%
DPS 9.52 6.60 5.06 4.36 4.40 4.40 4.90 55.63%
NAPS 0.4178 0.399 0.3844 0.3707 0.3678 0.359 0.3587 10.69%
Adjusted Per Share Value based on latest NOSH - 3,249,764
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 35.08 32.37 29.36 28.53 29.54 29.91 30.84 8.95%
EPS 7.49 6.22 4.80 4.20 4.28 4.36 4.83 33.93%
DPS 8.52 5.81 4.45 3.81 3.80 3.79 4.22 59.67%
NAPS 0.3737 0.3543 0.3382 0.3242 0.3212 0.3087 0.3074 13.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.28 2.76 2.28 1.69 1.24 1.70 1.82 -
P/RPS 8.36 7.57 6.83 5.18 3.67 4.89 5.06 39.71%
P/EPS 39.20 39.39 41.77 35.19 25.32 33.52 32.26 13.85%
EY 2.55 2.54 2.39 2.84 3.95 2.98 3.10 -12.19%
DY 2.90 2.39 2.22 2.58 3.55 2.59 2.69 5.13%
P/NAPS 7.85 6.92 5.93 4.56 3.37 4.74 5.07 33.80%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 -
Price 3.00 3.28 2.47 2.24 1.44 1.64 1.95 -
P/RPS 7.65 9.00 7.40 6.87 4.26 4.71 5.42 25.80%
P/EPS 35.85 46.82 45.25 46.65 29.41 32.34 34.57 2.45%
EY 2.79 2.14 2.21 2.14 3.40 3.09 2.89 -2.31%
DY 3.17 2.01 2.05 1.94 3.06 2.68 2.51 16.82%
P/NAPS 7.18 8.22 6.43 6.04 3.92 4.57 5.44 20.30%

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