[INARI] YoY Cumulative 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- 46.09%
YoY- 49.75%
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 824,610 882,190 1,074,880 830,661 785,910 678,083 569,771 6.34%
PBT 138,298 166,944 214,057 168,605 111,805 111,898 75,796 10.53%
Tax -18,000 -12,924 -20,789 -5,937 -3,728 -1,772 -4,349 26.68%
NP 120,298 154,020 193,268 162,668 108,077 110,126 71,447 9.06%
-
NP to SH 120,277 153,429 192,163 162,229 108,336 112,158 70,429 9.32%
-
Tax Rate 13.02% 7.74% 9.71% 3.52% 3.33% 1.58% 5.74% -
Total Cost 704,312 728,170 881,612 667,993 677,833 567,957 498,324 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 106,857 130,936 134,067 135,675 57,853 39,755 23,152 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 10.10% 13.85% 18.71% 19.68% 17.08% 26.29% 32.60% -
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 25.47 27.62 51.31 42.86 84.22 112.57 123.05 -23.07%
EPS 3.77 4.85 9.45 8.37 11.61 18.62 15.21 -20.72%
DPS 3.30 4.10 6.40 7.00 6.20 6.60 5.00 -6.68%
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 22.24 23.79 28.99 22.40 21.20 18.29 15.37 6.34%
EPS 3.24 4.14 5.18 4.38 2.92 3.03 1.90 9.29%
DPS 2.88 3.53 3.62 3.66 1.56 1.07 0.62 29.14%
NAPS 0.3212 0.2988 0.277 0.2223 0.1711 0.1151 0.0583 32.86%
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 4.87 5.68 5.36 4.76 3.82 2.94 2.19 14.23%
P/EPS 33.38 32.68 29.98 24.37 27.73 17.78 17.69 11.15%
EY 3.00 3.06 3.34 4.10 3.61 5.63 5.65 -10.00%
DY 2.66 2.61 2.33 3.43 1.93 1.99 1.86 6.13%
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 5.65 4.78 4.21 5.09 3.23 2.95 2.31 16.05%
P/EPS 38.77 27.48 23.55 26.05 23.43 17.83 18.67 12.93%
EY 2.58 3.64 4.25 3.84 4.27 5.61 5.36 -11.46%
DY 2.29 3.11 2.96 3.21 2.28 1.99 1.76 4.48%
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