[INARI] YoY Cumulative 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- 128.58%
YoY- 87.96%
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 851,380 724,451 582,044 625,868 749,053 556,628 568,589 6.95%
PBT 235,046 172,127 97,541 124,374 151,571 114,328 88,774 17.60%
Tax -20,102 -11,977 -12,301 -9,101 -13,808 -3,822 -3,440 34.17%
NP 214,944 160,150 85,240 115,273 137,763 110,506 85,334 16.62%
-
NP to SH 214,226 160,167 85,215 115,241 136,989 111,051 86,934 16.20%
-
Tax Rate 8.55% 6.96% 12.61% 7.32% 9.11% 3.34% 3.88% -
Total Cost 636,436 564,301 496,804 510,595 611,290 446,122 483,255 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 206,777 148,178 73,334 98,825 97,614 46,111 38,180 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 8.67% 12.19% 7.44% 10.33% 14.00% 14.03% 13.61% -
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 23.06 22.00 18.25 19.63 36.83 57.94 77.44 -18.26%
EPS 5.89 4.89 2.68 3.65 6.78 11.56 11.84 -10.97%
DPS 5.60 4.50 2.30 3.10 4.80 4.80 5.20 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 22.96 19.54 15.70 16.88 20.20 15.01 15.34 6.94%
EPS 5.78 4.32 2.30 3.11 3.70 3.00 2.34 16.24%
DPS 5.58 4.00 1.98 2.67 2.63 1.24 1.03 32.49%
NAPS 0.6667 0.3544 0.3088 0.301 0.264 0.2136 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 17.35 12.55 9.31 7.64 9.23 5.73 5.91 19.64%
P/EPS 68.95 56.74 63.61 41.49 50.47 28.72 38.68 10.10%
EY 1.45 1.76 1.57 2.41 1.98 3.48 2.59 -9.20%
DY 1.40 1.63 1.35 2.07 1.41 1.45 1.14 3.48%
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 13.88 14.91 8.98 8.20 9.37 3.30 4.38 21.17%
P/EPS 55.16 67.43 61.36 44.54 51.22 16.52 28.63 11.53%
EY 1.81 1.48 1.63 2.25 1.95 6.05 3.49 -10.35%
DY 1.75 1.37 1.40 1.93 1.39 2.51 1.53 2.26%
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