[INARI] QoQ TTM Result on 31-Mar-2017 [#3]

Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 17.27%
YoY- 35.93%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,368,736 1,267,823 1,176,311 1,087,871 1,031,159 1,049,748 1,043,120 19.79%
PBT 278,071 264,531 240,828 209,931 178,685 159,160 153,131 48.68%
Tax -22,091 -15,265 -12,105 -8,249 -6,422 -6,406 -6,040 136.82%
NP 255,980 249,266 228,723 201,682 172,263 152,754 147,091 44.53%
-
NP to SH 253,791 248,225 227,853 202,147 172,371 150,749 148,254 42.96%
-
Tax Rate 7.94% 5.77% 5.03% 3.93% 3.59% 4.02% 3.94% -
Total Cost 1,112,756 1,018,557 947,588 886,189 858,896 896,994 896,029 15.49%
-
Net Worth 978,584 907,937 870,558 830,568 0 0 719,127 22.73%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 195,446 161,957 144,583 111,191 77,858 78,228 69,903 98.09%
Div Payout % 77.01% 65.25% 63.45% 55.01% 45.17% 51.89% 47.15% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 978,584 907,937 870,558 830,568 0 0 719,127 22.73%
NOSH 2,051,760 2,005,161 1,982,598 1,953,358 964,021 958,163 1,005,491 60.66%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.70% 19.66% 19.44% 18.54% 16.71% 14.55% 14.10% -
ROE 25.93% 27.34% 26.17% 24.34% 0.00% 0.00% 20.62% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.30 63.23 59.33 55.69 106.96 109.56 103.74 -25.00%
EPS 12.48 12.38 11.49 10.35 17.88 15.73 14.74 -10.47%
DPS 9.61 8.08 7.29 5.69 8.08 8.16 6.95 24.04%
NAPS 0.4812 0.4528 0.4391 0.4252 0.00 0.00 0.7152 -23.16%
Adjusted Per Share Value based on latest NOSH - 1,953,358
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 36.92 34.19 31.73 29.34 27.81 28.31 28.13 19.81%
EPS 6.85 6.69 6.15 5.45 4.65 4.07 4.00 42.99%
DPS 5.27 4.37 3.90 3.00 2.10 2.11 1.89 97.73%
NAPS 0.2639 0.2449 0.2348 0.224 0.00 0.00 0.194 22.70%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.40 2.54 2.11 2.04 3.32 3.32 2.97 -
P/RPS 5.05 4.02 3.56 3.66 3.10 3.03 2.86 45.93%
P/EPS 27.24 20.52 18.36 19.71 18.57 21.10 20.14 22.23%
EY 3.67 4.87 5.45 5.07 5.39 4.74 4.96 -18.14%
DY 2.83 3.18 3.46 2.79 2.43 2.46 2.34 13.47%
P/NAPS 7.07 5.61 4.81 4.80 0.00 0.00 4.15 42.50%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 -
Price 3.45 2.83 2.50 2.18 1.91 3.30 3.06 -
P/RPS 5.13 4.48 4.21 3.91 1.79 3.01 2.95 44.46%
P/EPS 27.64 22.86 21.75 21.07 10.68 20.97 20.75 21.00%
EY 3.62 4.37 4.60 4.75 9.36 4.77 4.82 -17.33%
DY 2.79 2.85 2.92 2.61 4.23 2.47 2.27 14.69%
P/NAPS 7.17 6.25 5.69 5.13 0.00 0.00 4.28 40.92%

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