[INARI] YoY Annualized Quarter 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- -2.61%
YoY- 49.75%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,099,480 1,176,253 1,433,173 1,107,548 1,047,880 904,110 759,694 6.34%
PBT 184,397 222,592 285,409 224,806 149,073 149,197 101,061 10.53%
Tax -24,000 -17,232 -27,718 -7,916 -4,970 -2,362 -5,798 26.68%
NP 160,397 205,360 257,690 216,890 144,102 146,834 95,262 9.06%
-
NP to SH 160,369 204,572 256,217 216,305 144,448 149,544 93,905 9.32%
-
Tax Rate 13.02% 7.74% 9.71% 3.52% 3.33% 1.58% 5.74% -
Total Cost 939,082 970,893 1,175,482 890,657 903,777 757,276 664,432 5.93%
-
Net Worth 1,190,979 1,107,854 1,026,872 824,131 634,339 426,585 216,010 32.87%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 142,477 174,582 178,756 180,900 77,138 53,007 30,869 29.00%
Div Payout % 88.84% 85.34% 69.77% 83.63% 53.40% 35.45% 32.87% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,190,979 1,107,854 1,026,872 824,131 634,339 426,585 216,010 32.87%
NOSH 3,239,284 3,171,129 2,076,018 1,938,219 933,126 602,352 463,044 38.25%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 14.59% 17.46% 17.98% 19.58% 13.75% 16.24% 12.54% -
ROE 13.47% 18.47% 24.95% 26.25% 22.77% 35.06% 43.47% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 33.95 36.83 68.42 57.14 112.30 150.10 164.07 -23.07%
EPS 5.03 6.47 12.60 11.16 15.48 24.83 20.28 -20.71%
DPS 4.40 5.47 8.53 9.33 8.27 8.80 6.67 -6.69%
NAPS 0.3678 0.3469 0.4902 0.4252 0.6798 0.7082 0.4665 -3.88%
Adjusted Per Share Value based on latest NOSH - 1,953,358
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 29.66 31.73 38.66 29.87 28.27 24.39 20.49 6.35%
EPS 4.33 5.52 6.91 5.83 3.90 4.03 2.53 9.36%
DPS 3.84 4.71 4.82 4.88 2.08 1.43 0.83 29.05%
NAPS 0.3213 0.2988 0.277 0.2223 0.1711 0.1151 0.0583 32.87%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.24 1.57 2.75 2.04 3.22 3.31 2.69 -
P/RPS 3.65 4.26 4.02 3.57 2.87 2.21 1.64 14.24%
P/EPS 25.04 24.51 22.48 18.28 20.80 13.33 13.26 11.16%
EY 3.99 4.08 4.45 5.47 4.81 7.50 7.54 -10.05%
DY 3.55 3.48 3.10 4.58 2.57 2.66 2.48 6.15%
P/NAPS 3.37 4.53 5.61 4.80 4.74 4.67 5.77 -8.56%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 15/05/14 -
Price 1.44 1.32 2.16 2.18 2.72 3.32 2.84 -
P/RPS 4.24 3.58 3.16 3.82 2.42 2.21 1.73 16.09%
P/EPS 29.08 20.61 17.66 19.53 17.57 13.37 14.00 12.94%
EY 3.44 4.85 5.66 5.12 5.69 7.48 7.14 -11.44%
DY 3.06 4.14 3.95 4.28 3.04 2.65 2.35 4.49%
P/NAPS 3.92 3.81 4.41 5.13 4.00 4.69 6.09 -7.07%

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