[INARI] YoY Quarter Result on 30-Jun-2017 [#4]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 28.23%
YoY- 64.4%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 233,341 270,670 301,162 345,650 257,210 255,016 223,884 0.69%
PBT 34,066 49,261 81,401 72,223 41,326 39,778 31,138 1.50%
Tax 2,076 -10,934 -14,539 -6,168 -2,312 344 -2,186 -
NP 36,142 38,327 66,862 66,055 39,014 40,122 28,952 3.76%
-
NP to SH 35,473 38,294 57,103 65,624 39,918 40,376 28,791 3.53%
-
Tax Rate -6.09% 22.20% 17.86% 8.54% 5.59% -0.86% 7.02% -
Total Cost 197,199 232,343 234,300 279,595 218,196 214,894 194,932 0.19%
-
Net Worth 1,202,337 1,128,255 1,073,757 870,558 719,127 535,326 247,700 30.09%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 35,677 35,257 63,517 55,512 22,120 16,672 8,911 25.98%
Div Payout % 100.58% 92.07% 111.23% 84.59% 55.42% 41.29% 30.95% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,202,337 1,128,255 1,073,757 870,558 719,127 535,326 247,700 30.09%
NOSH 3,249,764 3,177,150 3,141,043 1,982,598 1,005,491 724,883 495,104 36.79%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 15.49% 14.16% 22.20% 19.11% 15.17% 15.73% 12.93% -
ROE 2.95% 3.39% 5.32% 7.54% 5.55% 7.54% 11.62% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.19 8.44 9.48 17.43 25.58 35.18 45.22 -26.37%
EPS 1.09 1.19 1.80 3.31 2.02 5.57 5.81 -24.31%
DPS 1.10 1.10 2.00 2.80 2.20 2.30 1.80 -7.87%
NAPS 0.3707 0.352 0.3381 0.4391 0.7152 0.7385 0.5003 -4.86%
Adjusted Per Share Value based on latest NOSH - 1,982,598
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 6.29 7.30 8.12 9.32 6.94 6.88 6.04 0.67%
EPS 0.96 1.03 1.54 1.77 1.08 1.09 0.78 3.51%
DPS 0.96 0.95 1.71 1.50 0.60 0.45 0.24 25.96%
NAPS 0.3243 0.3043 0.2896 0.2348 0.194 0.1444 0.0668 30.09%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.69 1.60 2.26 2.11 2.97 3.25 3.03 -
P/RPS 23.49 18.95 23.83 12.10 11.61 9.24 6.70 23.23%
P/EPS 154.52 133.92 125.69 63.75 74.81 58.35 52.11 19.84%
EY 0.65 0.75 0.80 1.57 1.34 1.71 1.92 -16.50%
DY 0.65 0.69 0.88 1.33 0.74 0.71 0.59 1.62%
P/NAPS 4.56 4.55 6.68 4.81 4.15 4.40 6.06 -4.62%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 -
Price 2.24 1.59 2.37 2.50 3.06 3.13 3.23 -
P/RPS 31.14 18.83 24.99 14.34 11.96 8.90 7.14 27.79%
P/EPS 204.81 133.09 131.81 75.53 77.08 56.19 55.54 24.27%
EY 0.49 0.75 0.76 1.32 1.30 1.78 1.80 -19.47%
DY 0.49 0.69 0.84 1.12 0.72 0.73 0.56 -2.19%
P/NAPS 6.04 4.52 7.01 5.69 4.28 4.24 6.46 -1.11%

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