[INARI] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 14.29%
YoY- 87.96%
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,702,760 1,448,902 1,164,088 1,251,736 1,498,106 1,113,256 1,137,178 6.95%
PBT 470,092 344,254 195,082 248,748 303,142 228,656 177,548 17.60%
Tax -40,204 -23,954 -24,602 -18,202 -27,616 -7,644 -6,880 34.17%
NP 429,888 320,300 170,480 230,546 275,526 221,012 170,668 16.62%
-
NP to SH 428,452 320,334 170,430 230,482 273,978 222,102 173,868 16.20%
-
Tax Rate 8.55% 6.96% 12.61% 7.32% 9.11% 3.34% 3.88% -
Total Cost 1,272,872 1,128,602 993,608 1,021,190 1,222,580 892,244 966,510 4.69%
-
Net Worth 2,471,735 1,313,852 1,144,655 1,115,776 978,584 791,766 638,568 25.27%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 413,555 296,357 146,668 197,651 195,228 92,222 76,360 32.48%
Div Payout % 96.52% 92.52% 86.06% 85.76% 71.26% 41.52% 43.92% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,471,735 1,313,852 1,144,655 1,115,776 978,584 791,766 638,568 25.27%
NOSH 3,702,338 3,300,592 3,203,557 3,166,687 2,051,760 960,648 734,239 30.91%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.25% 22.11% 14.64% 18.42% 18.39% 19.85% 15.01% -
ROE 17.33% 24.38% 14.89% 20.66% 28.00% 28.05% 27.23% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 46.11 44.00 36.51 39.26 73.67 115.89 154.88 -18.27%
EPS 11.78 9.78 5.36 7.30 13.56 23.12 23.68 -10.97%
DPS 11.20 9.00 4.60 6.20 9.60 9.60 10.40 1.24%
NAPS 0.6694 0.399 0.359 0.35 0.4812 0.8242 0.8697 -4.26%
Adjusted Per Share Value based on latest NOSH - 3,300,592
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 45.93 39.08 31.40 33.76 40.41 30.03 30.67 6.95%
EPS 11.56 8.64 4.60 6.22 7.39 5.99 4.69 16.20%
DPS 11.15 7.99 3.96 5.33 5.27 2.49 2.06 32.47%
NAPS 0.6667 0.3544 0.3087 0.3009 0.2639 0.2135 0.1722 25.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.00 2.76 1.70 1.50 3.40 3.32 4.58 -
P/RPS 8.67 6.27 4.66 3.82 4.62 2.86 2.96 19.59%
P/EPS 34.47 28.37 31.80 20.75 25.24 14.36 19.34 10.10%
EY 2.90 3.52 3.14 4.82 3.96 6.96 5.17 -9.17%
DY 2.80 3.26 2.71 4.13 2.82 2.89 2.27 3.55%
P/NAPS 5.98 6.92 4.74 4.29 7.07 4.03 5.27 2.12%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 18/02/22 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 23/02/16 -
Price 3.20 3.28 1.64 1.61 3.45 1.91 3.39 -
P/RPS 6.94 7.45 4.49 4.10 4.68 1.65 2.19 21.17%
P/EPS 27.58 33.72 30.68 22.27 25.61 8.26 14.32 11.53%
EY 3.63 2.97 3.26 4.49 3.91 12.10 6.99 -10.33%
DY 3.50 2.74 2.80 3.85 2.78 5.03 3.07 2.20%
P/NAPS 4.78 8.22 4.57 4.60 7.17 2.32 3.90 3.44%

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