[INARI] YoY Quarter Result on 30-Jun-2015 [#4]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 6.03%
YoY- 40.24%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 301,162 345,650 257,210 255,016 223,884 67,661 41,799 38.95%
PBT 81,401 72,223 41,326 39,778 31,138 13,537 3,842 66.30%
Tax -14,539 -6,168 -2,312 344 -2,186 -769 1,288 -
NP 66,862 66,055 39,014 40,122 28,952 12,768 5,130 53.37%
-
NP to SH 57,103 65,624 39,918 40,376 28,791 13,116 5,481 47.75%
-
Tax Rate 17.86% 8.54% 5.59% -0.86% 7.02% 5.68% -33.52% -
Total Cost 234,300 279,595 218,196 214,894 194,932 54,893 36,669 36.20%
-
Net Worth 1,073,757 870,558 719,127 535,326 247,700 124,442 82,083 53.47%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 63,517 55,512 22,120 16,672 8,911 3,554 2,625 70.02%
Div Payout % 111.23% 84.59% 55.42% 41.29% 30.95% 27.10% 47.90% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,073,757 870,558 719,127 535,326 247,700 124,442 82,083 53.47%
NOSH 3,141,043 1,982,598 1,005,491 724,883 495,104 355,447 328,203 45.68%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 22.20% 19.11% 15.17% 15.73% 12.93% 18.87% 12.27% -
ROE 5.32% 7.54% 5.55% 7.54% 11.62% 10.54% 6.68% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.48 17.43 25.58 35.18 45.22 19.04 12.74 -4.80%
EPS 1.80 3.31 2.02 5.57 5.81 3.69 1.67 1.25%
DPS 2.00 2.80 2.20 2.30 1.80 1.00 0.80 16.49%
NAPS 0.3381 0.4391 0.7152 0.7385 0.5003 0.3501 0.2501 5.15%
Adjusted Per Share Value based on latest NOSH - 724,883
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.12 9.32 6.94 6.88 6.04 1.82 1.13 38.89%
EPS 1.54 1.77 1.08 1.09 0.78 0.35 0.15 47.39%
DPS 1.71 1.50 0.60 0.45 0.24 0.10 0.07 70.29%
NAPS 0.2896 0.2348 0.194 0.1444 0.0668 0.0336 0.0221 53.51%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.26 2.11 2.97 3.25 3.03 0.715 0.37 -
P/RPS 23.83 12.10 11.61 9.24 6.70 3.76 2.91 41.95%
P/EPS 125.69 63.75 74.81 58.35 52.11 19.38 22.16 33.52%
EY 0.80 1.57 1.34 1.71 1.92 5.16 4.51 -25.03%
DY 0.88 1.33 0.74 0.71 0.59 1.40 2.16 -13.89%
P/NAPS 6.68 4.81 4.15 4.40 6.06 2.04 1.48 28.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 -
Price 2.37 2.50 3.06 3.13 3.23 0.785 0.36 -
P/RPS 24.99 14.34 11.96 8.90 7.14 4.12 2.83 43.74%
P/EPS 131.81 75.53 77.08 56.19 55.54 21.27 21.56 35.20%
EY 0.76 1.32 1.30 1.78 1.80 4.70 4.64 -26.02%
DY 0.84 1.12 0.72 0.73 0.56 1.27 2.22 -14.94%
P/NAPS 7.01 5.69 4.28 4.24 6.46 2.24 1.44 30.16%

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