[INARI] YoY Quarter Result on 30-Jun-2016 [#4]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 86.52%
YoY- -1.13%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 270,670 301,162 345,650 257,210 255,016 223,884 67,661 25.98%
PBT 49,261 81,401 72,223 41,326 39,778 31,138 13,537 24.00%
Tax -10,934 -14,539 -6,168 -2,312 344 -2,186 -769 55.61%
NP 38,327 66,862 66,055 39,014 40,122 28,952 12,768 20.09%
-
NP to SH 38,294 57,103 65,624 39,918 40,376 28,791 13,116 19.54%
-
Tax Rate 22.20% 17.86% 8.54% 5.59% -0.86% 7.02% 5.68% -
Total Cost 232,343 234,300 279,595 218,196 214,894 194,932 54,893 27.17%
-
Net Worth 1,128,255 1,073,757 870,558 719,127 535,326 247,700 124,442 44.37%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 35,257 63,517 55,512 22,120 16,672 8,911 3,554 46.55%
Div Payout % 92.07% 111.23% 84.59% 55.42% 41.29% 30.95% 27.10% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,128,255 1,073,757 870,558 719,127 535,326 247,700 124,442 44.37%
NOSH 3,177,150 3,141,043 1,982,598 1,005,491 724,883 495,104 355,447 44.03%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 14.16% 22.20% 19.11% 15.17% 15.73% 12.93% 18.87% -
ROE 3.39% 5.32% 7.54% 5.55% 7.54% 11.62% 10.54% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.44 9.48 17.43 25.58 35.18 45.22 19.04 -12.67%
EPS 1.19 1.80 3.31 2.02 5.57 5.81 3.69 -17.18%
DPS 1.10 2.00 2.80 2.20 2.30 1.80 1.00 1.60%
NAPS 0.352 0.3381 0.4391 0.7152 0.7385 0.5003 0.3501 0.09%
Adjusted Per Share Value based on latest NOSH - 1,005,491
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.30 8.12 9.32 6.94 6.88 6.04 1.82 26.03%
EPS 1.03 1.54 1.77 1.08 1.09 0.78 0.35 19.69%
DPS 0.95 1.71 1.50 0.60 0.45 0.24 0.10 45.50%
NAPS 0.3043 0.2896 0.2348 0.194 0.1444 0.0668 0.0336 44.35%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.60 2.26 2.11 2.97 3.25 3.03 0.715 -
P/RPS 18.95 23.83 12.10 11.61 9.24 6.70 3.76 30.92%
P/EPS 133.92 125.69 63.75 74.81 58.35 52.11 19.38 37.99%
EY 0.75 0.80 1.57 1.34 1.71 1.92 5.16 -27.47%
DY 0.69 0.88 1.33 0.74 0.71 0.59 1.40 -11.11%
P/NAPS 4.55 6.68 4.81 4.15 4.40 6.06 2.04 14.29%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 -
Price 1.59 2.37 2.50 3.06 3.13 3.23 0.785 -
P/RPS 18.83 24.99 14.34 11.96 8.90 7.14 4.12 28.80%
P/EPS 133.09 131.81 75.53 77.08 56.19 55.54 21.27 35.72%
EY 0.75 0.76 1.32 1.30 1.78 1.80 4.70 -26.34%
DY 0.69 0.84 1.12 0.72 0.73 0.56 1.27 -9.66%
P/NAPS 4.52 7.01 5.69 4.28 4.24 6.46 2.24 12.40%

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