[INARI] YoY Quarter Result on 30-Jun-2021 [#4]

Announcement Date
06-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 7.83%
YoY- 149.09%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 333,112 298,752 336,177 361,320 233,341 270,670 301,162 1.69%
PBT 53,227 72,612 107,985 93,395 34,066 49,261 81,401 -6.82%
Tax 1,031 -4,375 -22,020 -4,722 2,076 -10,934 -14,539 -
NP 54,258 68,237 85,965 88,673 36,142 38,327 66,862 -3.41%
-
NP to SH 54,682 66,312 86,216 88,360 35,473 38,294 57,103 -0.71%
-
Tax Rate -1.94% 6.03% 20.39% 5.06% -6.09% 22.20% 17.86% -
Total Cost 278,854 230,515 250,212 272,647 197,199 232,343 234,300 2.94%
-
Net Worth 2,785,218 2,602,513 2,504,245 1,371,846 1,202,337 1,128,255 1,073,757 17.20%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 52,679 74,656 81,547 83,588 35,677 35,257 63,517 -3.06%
Div Payout % 96.34% 112.58% 94.58% 94.60% 100.58% 92.07% 111.23% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,785,218 2,602,513 2,504,245 1,371,846 1,202,337 1,128,255 1,073,757 17.20%
NOSH 3,774,300 3,732,934 3,707,354 3,346,436 3,249,764 3,177,150 3,141,043 3.10%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 16.29% 22.84% 25.57% 24.54% 15.49% 14.16% 22.20% -
ROE 1.96% 2.55% 3.44% 6.44% 2.95% 3.39% 5.32% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.85 8.00 9.07 10.81 7.19 8.44 9.48 -1.13%
EPS 1.45 1.78 2.33 2.64 1.09 1.19 1.80 -3.53%
DPS 1.40 2.00 2.20 2.50 1.10 1.10 2.00 -5.76%
NAPS 0.7402 0.6972 0.6756 0.4103 0.3707 0.352 0.3381 13.93%
Adjusted Per Share Value based on latest NOSH - 3,346,436
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.79 7.89 8.87 9.54 6.16 7.14 7.95 1.68%
EPS 1.44 1.75 2.28 2.33 0.94 1.01 1.51 -0.78%
DPS 1.39 1.97 2.15 2.21 0.94 0.93 1.68 -3.10%
NAPS 0.7352 0.687 0.661 0.3621 0.3174 0.2978 0.2834 17.20%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.70 2.74 2.64 3.17 1.69 1.60 2.26 -
P/RPS 41.79 34.24 29.11 29.33 23.49 18.95 23.83 9.80%
P/EPS 254.61 154.24 113.50 119.95 154.52 133.92 125.69 12.47%
EY 0.39 0.65 0.88 0.83 0.65 0.75 0.80 -11.27%
DY 0.38 0.73 0.83 0.79 0.65 0.69 0.88 -13.04%
P/NAPS 5.00 3.93 3.91 7.73 4.56 4.55 6.68 -4.70%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 19/08/22 06/08/21 27/08/20 28/08/19 28/08/18 -
Price 3.42 3.03 2.86 3.60 2.24 1.59 2.37 -
P/RPS 38.63 37.86 31.53 33.31 31.14 18.83 24.99 7.52%
P/EPS 235.34 170.56 122.96 136.22 204.81 133.09 131.81 10.13%
EY 0.42 0.59 0.81 0.73 0.49 0.75 0.76 -9.40%
DY 0.41 0.66 0.77 0.69 0.49 0.69 0.84 -11.25%
P/NAPS 4.62 4.35 4.23 8.77 6.04 4.52 7.01 -6.70%

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