[INARI] QoQ TTM Result on 31-Mar-2013 [#3]

Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 30.97%
YoY- 85.68%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 502,394 377,833 241,140 215,278 202,340 187,073 180,775 97.30%
PBT 70,484 55,196 43,288 33,593 29,998 25,761 20,302 128.76%
Tax 670 -464 -2,045 12 -4,821 -3,049 -1,016 -
NP 71,154 54,732 41,243 33,605 25,177 22,712 19,286 138.19%
-
NP to SH 70,967 55,520 42,015 34,380 26,251 23,457 19,887 132.97%
-
Tax Rate -0.95% 0.84% 4.72% -0.04% 16.07% 11.84% 5.00% -
Total Cost 431,240 323,101 199,897 181,673 177,163 164,361 161,489 92.13%
-
Net Worth 196,950 174,281 124,442 108,495 96,043 94,179 82,083 78.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23,241 19,368 15,330 14,401 10,963 9,889 9,116 86.30%
Div Payout % 32.75% 34.89% 36.49% 41.89% 41.76% 42.16% 45.84% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 196,950 174,281 124,442 108,495 96,043 94,179 82,083 78.94%
NOSH 460,056 448,486 355,447 336,630 336,404 336,116 328,203 25.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.16% 14.49% 17.10% 15.61% 12.44% 12.14% 10.67% -
ROE 36.03% 31.86% 33.76% 31.69% 27.33% 24.91% 24.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 109.20 84.25 67.84 63.95 60.15 55.66 55.08 57.61%
EPS 15.43 12.38 11.82 10.21 7.80 6.98 6.06 86.14%
DPS 5.05 4.32 4.31 4.28 3.26 2.94 2.78 48.71%
NAPS 0.4281 0.3886 0.3501 0.3223 0.2855 0.2802 0.2501 42.95%
Adjusted Per Share Value based on latest NOSH - 336,630
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.55 10.19 6.50 5.81 5.46 5.04 4.87 97.45%
EPS 1.91 1.50 1.13 0.93 0.71 0.63 0.54 131.61%
DPS 0.63 0.52 0.41 0.39 0.30 0.27 0.25 84.87%
NAPS 0.0531 0.047 0.0336 0.0293 0.0259 0.0254 0.0221 79.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.63 1.02 0.715 0.435 0.40 0.34 0.37 -
P/RPS 1.49 1.21 1.05 0.68 0.67 0.61 0.67 70.12%
P/EPS 10.57 8.24 6.05 4.26 5.13 4.87 6.11 43.96%
EY 9.46 12.14 16.53 23.48 19.51 20.53 16.38 -30.57%
DY 3.10 4.23 6.03 9.83 8.15 8.65 7.51 -44.47%
P/NAPS 3.81 2.62 2.04 1.35 1.40 1.21 1.48 87.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 -
Price 1.94 1.52 0.785 0.595 0.425 0.32 0.36 -
P/RPS 1.78 1.80 1.16 0.93 0.71 0.57 0.65 95.37%
P/EPS 12.58 12.28 6.64 5.83 5.45 4.59 5.94 64.69%
EY 7.95 8.14 15.06 17.16 18.36 21.81 16.83 -39.26%
DY 2.60 2.84 5.49 7.19 7.67 9.19 7.72 -51.49%
P/NAPS 4.53 3.91 2.24 1.85 1.49 1.14 1.44 114.24%

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