[INARI] YoY Annual (Unaudited) 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
YoY- 112.18%
View:
Show?
Annual (Unaudited) Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,428,704 1,057,951 1,152,860 1,376,042 1,176,311 1,043,120 933,099 7.35%
PBT 352,249 172,364 216,205 295,458 240,828 153,131 151,967 15.02%
Tax -21,534 -15,924 -23,858 -35,328 -12,105 -6,040 -1,719 52.33%
NP 330,715 156,440 192,347 260,130 228,723 147,091 150,248 14.03%
-
NP to SH 330,473 155,750 191,723 249,266 227,853 148,254 152,535 13.73%
-
Tax Rate 6.11% 9.24% 11.03% 11.96% 5.03% 3.94% 1.13% -
Total Cost 1,097,989 901,511 960,513 1,115,912 947,588 896,029 782,851 5.79%
-
Net Worth 1,371,846 1,202,337 1,128,255 1,073,757 856,594 671,508 472,714 19.41%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 367,787 142,710 166,674 266,771 191,178 78,868 56,992 36.40%
Div Payout % 111.29% 91.63% 86.93% 107.02% 83.90% 53.20% 37.36% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,371,846 1,202,337 1,128,255 1,073,757 856,594 671,508 472,714 19.41%
NOSH 3,346,436 3,249,764 3,177,150 3,141,043 1,950,796 938,910 640,361 31.69%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 23.15% 14.79% 16.68% 18.90% 19.44% 14.10% 16.10% -
ROE 24.09% 12.95% 16.99% 23.21% 26.60% 22.08% 32.27% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 42.73 32.62 35.97 43.33 60.30 111.10 145.71 -18.47%
EPS 10.01 4.85 6.06 8.08 11.68 7.76 18.39 -9.63%
DPS 11.00 4.40 5.20 8.40 9.80 8.40 8.90 3.59%
NAPS 0.4103 0.3707 0.352 0.3381 0.4391 0.7152 0.7382 -9.31%
Adjusted Per Share Value based on latest NOSH - 3,346,436
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 38.53 28.53 31.09 37.11 31.73 28.13 25.17 7.34%
EPS 8.91 4.20 5.17 6.72 6.15 4.00 4.11 13.75%
DPS 9.92 3.85 4.50 7.20 5.16 2.13 1.54 36.36%
NAPS 0.37 0.3243 0.3043 0.2896 0.231 0.1811 0.1275 19.41%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.17 1.69 1.60 2.26 2.11 2.97 3.25 -
P/RPS 7.42 5.18 4.45 5.22 3.50 2.67 2.23 22.16%
P/EPS 32.07 35.19 26.75 28.79 18.07 18.81 13.64 15.29%
EY 3.12 2.84 3.74 3.47 5.54 5.32 7.33 -13.25%
DY 3.47 2.60 3.25 3.72 4.64 2.83 2.74 4.01%
P/NAPS 7.73 4.56 4.55 6.68 4.81 4.15 4.40 9.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 06/08/21 27/08/20 28/08/19 28/08/18 22/08/17 24/08/16 20/08/15 -
Price 3.60 2.24 1.59 2.37 2.50 3.06 3.13 -
P/RPS 8.42 6.87 4.42 5.47 4.15 2.75 2.15 25.52%
P/EPS 36.42 46.65 26.58 30.20 21.40 19.38 13.14 18.50%
EY 2.75 2.14 3.76 3.31 4.67 5.16 7.61 -15.59%
DY 3.06 1.96 3.27 3.54 3.92 2.75 2.84 1.25%
P/NAPS 8.77 6.04 4.52 7.01 5.69 4.28 4.24 12.86%

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