[INARI] QoQ TTM Result on 30-Sep-2015 [#1]

Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 7.71%
YoY- 46.76%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,043,120 1,040,926 1,051,893 986,165 933,099 901,967 865,493 13.26%
PBT 153,131 151,583 166,513 161,664 151,676 143,036 132,248 10.27%
Tax -6,040 -3,384 -3,864 -2,533 -1,428 -3,958 -4,865 15.52%
NP 147,091 148,199 162,649 159,131 150,248 139,078 127,383 10.07%
-
NP to SH 148,254 148,712 165,388 164,287 152,534 140,949 127,837 10.39%
-
Tax Rate 3.94% 2.23% 2.32% 1.57% 0.94% 2.77% 3.68% -
Total Cost 896,029 892,727 889,244 827,034 782,851 762,889 738,110 13.81%
-
Net Worth 719,127 655,363 642,198 608,026 535,326 473,933 347,802 62.37%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 69,903 64,455 68,868 65,220 57,176 49,416 44,983 34.19%
Div Payout % 47.15% 43.34% 41.64% 39.70% 37.48% 35.06% 35.19% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 719,127 655,363 642,198 608,026 535,326 473,933 347,802 62.37%
NOSH 1,005,491 964,054 738,413 729,310 724,883 669,209 611,896 39.29%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.10% 14.24% 15.46% 16.14% 16.10% 15.42% 14.72% -
ROE 20.62% 22.69% 25.75% 27.02% 28.49% 29.74% 36.76% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 103.74 107.97 142.45 135.22 128.72 134.78 141.44 -18.68%
EPS 14.74 15.43 22.40 22.53 21.04 21.06 20.89 -20.75%
DPS 6.95 6.69 9.33 8.94 7.89 7.38 7.35 -3.66%
NAPS 0.7152 0.6798 0.8697 0.8337 0.7385 0.7082 0.5684 16.56%
Adjusted Per Share Value based on latest NOSH - 729,310
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.13 28.07 28.37 26.59 25.16 24.32 23.34 13.26%
EPS 4.00 4.01 4.46 4.43 4.11 3.80 3.45 10.37%
DPS 1.89 1.74 1.86 1.76 1.54 1.33 1.21 34.65%
NAPS 0.1939 0.1767 0.1732 0.164 0.1444 0.1278 0.0938 62.34%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.97 3.22 4.58 3.39 3.25 3.31 2.54 -
P/RPS 2.86 2.98 3.22 2.51 2.52 2.46 1.80 36.20%
P/EPS 20.14 20.87 20.45 15.05 15.44 15.72 12.16 40.02%
EY 4.96 4.79 4.89 6.64 6.47 6.36 8.23 -28.67%
DY 2.34 2.08 2.04 2.64 2.43 2.23 2.89 -13.13%
P/NAPS 4.15 4.74 5.27 4.07 4.40 4.67 4.47 -4.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 -
Price 3.06 2.72 3.39 3.82 3.13 3.32 2.86 -
P/RPS 2.95 2.52 2.38 2.83 2.43 2.46 2.02 28.75%
P/EPS 20.75 17.63 15.14 16.96 14.87 15.76 13.69 31.98%
EY 4.82 5.67 6.61 5.90 6.72 6.34 7.30 -24.19%
DY 2.27 2.46 2.75 2.34 2.52 2.22 2.57 -7.94%
P/NAPS 4.28 4.00 3.90 4.58 4.24 4.69 5.03 -10.21%

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