[INARI] YoY Annualized Quarter 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- 19.34%
YoY- 34.82%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,302,884 1,492,356 1,126,308 1,099,796 887,532 765,356 218,584 34.63%
PBT 259,592 294,672 199,860 175,744 135,792 88,264 40,632 36.19%
Tax -19,120 -19,892 -7,252 -5,788 -1,368 -4,768 -11,092 9.49%
NP 240,472 274,780 192,608 169,956 134,424 83,496 29,540 41.80%
-
NP to SH 240,620 273,504 192,016 182,036 135,024 84,136 30,116 41.36%
-
Tax Rate 7.37% 6.75% 3.63% 3.29% 1.01% 5.40% 27.30% -
Total Cost 1,062,412 1,217,576 933,700 929,840 753,108 681,860 189,044 33.32%
-
Net Worth 1,092,184 907,937 718,239 608,026 297,390 174,281 94,179 50.42%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 201,672 184,474 114,979 81,682 49,508 26,909 10,755 62.95%
Div Payout % 83.81% 67.45% 59.88% 44.87% 36.67% 31.98% 35.71% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,092,184 907,937 718,239 608,026 297,390 174,281 94,179 50.42%
NOSH 3,163,302 2,005,161 958,163 729,310 562,600 448,486 336,116 45.27%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 18.46% 18.41% 17.10% 15.45% 15.15% 10.91% 13.51% -
ROE 22.03% 30.12% 26.73% 29.94% 45.40% 48.28% 31.98% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.35 74.43 117.55 150.80 157.76 170.65 65.03 -7.26%
EPS 7.64 13.64 20.04 24.96 24.00 18.76 8.96 -2.62%
DPS 6.40 9.20 12.00 11.20 8.80 6.00 3.20 12.24%
NAPS 0.3466 0.4528 0.7496 0.8337 0.5286 0.3886 0.2802 3.60%
Adjusted Per Share Value based on latest NOSH - 729,310
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.13 40.24 30.37 29.66 23.93 20.64 5.89 34.64%
EPS 6.49 7.38 5.18 4.91 3.64 2.27 0.81 41.43%
DPS 5.44 4.97 3.10 2.20 1.34 0.73 0.29 62.96%
NAPS 0.2945 0.2448 0.1937 0.164 0.0802 0.047 0.0254 50.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.28 2.54 3.32 3.39 3.23 1.02 0.34 -
P/RPS 5.51 3.41 2.82 2.25 2.05 0.60 0.52 48.17%
P/EPS 29.86 18.62 16.57 13.58 13.46 5.44 3.79 41.03%
EY 3.35 5.37 6.04 7.36 7.43 18.39 26.35 -29.07%
DY 2.81 3.62 3.61 3.30 2.72 5.88 9.41 -18.23%
P/NAPS 6.58 5.61 4.43 4.07 6.11 2.62 1.21 32.59%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 26/11/13 20/11/12 -
Price 1.71 2.83 3.30 3.82 2.88 1.52 0.32 -
P/RPS 4.14 3.80 2.81 2.53 1.83 0.89 0.49 42.69%
P/EPS 22.39 20.75 16.47 15.30 12.00 8.10 3.57 35.78%
EY 4.47 4.82 6.07 6.53 8.33 12.34 28.00 -26.33%
DY 3.74 3.25 3.64 2.93 3.06 3.95 10.00 -15.11%
P/NAPS 4.93 6.25 4.40 4.58 5.45 3.91 1.14 27.62%

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