[INARI] QoQ TTM Result on 30-Jun-2021 [#4]

Announcement Date
06-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 19.05%
YoY- 112.18%
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,573,042 1,555,633 1,512,206 1,428,704 1,300,725 1,200,358 1,088,965 27.81%
PBT 431,519 415,168 393,157 352,249 292,920 246,950 194,889 69.96%
Tax -37,618 -29,659 -25,614 -21,534 -14,736 -15,600 -16,128 75.96%
NP 393,901 385,509 367,543 330,715 278,184 231,350 178,761 69.41%
-
NP to SH 393,061 384,532 367,330 330,473 277,586 230,702 178,090 69.59%
-
Tax Rate 8.72% 7.14% 6.51% 6.11% 5.03% 6.32% 8.28% -
Total Cost 1,179,141 1,170,124 1,144,663 1,097,989 1,022,541 969,008 910,204 18.85%
-
Net Worth 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 57.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 368,814 420,002 398,935 363,846 315,936 215,632 165,195 70.90%
Div Payout % 93.83% 109.22% 108.60% 110.10% 113.82% 93.47% 92.76% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 57.36%
NOSH 3,705,170 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 3,271,213 8.66%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 25.04% 24.78% 24.31% 23.15% 21.39% 19.27% 16.42% -
ROE 15.89% 15.56% 15.56% 24.09% 20.03% 17.56% 14.20% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 42.46 42.13 42.20 42.73 39.21 36.45 33.38 17.41%
EPS 10.61 10.41 10.25 9.88 8.37 7.01 5.46 55.78%
DPS 9.96 11.37 11.13 10.88 9.52 6.60 5.06 57.12%
NAPS 0.6679 0.6694 0.6589 0.4103 0.4178 0.399 0.3844 44.57%
Adjusted Per Share Value based on latest NOSH - 3,346,436
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 42.43 41.96 40.79 38.53 35.08 32.37 29.37 27.82%
EPS 10.60 10.37 9.91 8.91 7.49 6.22 4.80 69.66%
DPS 9.95 11.33 10.76 9.81 8.52 5.82 4.46 70.81%
NAPS 0.6673 0.6667 0.6369 0.37 0.3738 0.3544 0.3383 57.34%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.07 4.00 3.69 3.17 3.28 2.76 2.28 -
P/RPS 7.23 9.49 8.74 7.42 8.36 7.57 6.83 3.87%
P/EPS 28.93 38.41 36.00 32.07 39.20 39.39 41.77 -21.73%
EY 3.46 2.60 2.78 3.12 2.55 2.54 2.39 28.00%
DY 3.24 2.84 3.02 3.43 2.90 2.39 2.22 28.69%
P/NAPS 4.60 5.98 5.60 7.73 7.85 6.92 5.93 -15.58%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 13/05/22 18/02/22 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 -
Price 2.56 3.20 4.00 3.60 3.00 3.28 2.47 -
P/RPS 6.03 7.60 9.48 8.42 7.65 9.00 7.40 -12.76%
P/EPS 24.13 30.73 39.02 36.42 35.85 46.82 45.25 -34.26%
EY 4.14 3.25 2.56 2.75 2.79 2.14 2.21 52.02%
DY 3.89 3.55 2.78 3.02 3.17 2.01 2.05 53.33%
P/NAPS 3.83 4.78 6.07 8.77 7.18 8.22 6.43 -29.22%

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