[INARI] YoY Quarter Result on 30-Sep-2017 [#1]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 4.19%
YoY- 42.44%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 347,621 316,607 325,721 373,089 281,577 274,949 221,883 7.76%
PBT 77,414 54,889 64,898 73,668 49,965 43,936 33,948 14.71%
Tax -7,349 -7,145 -4,780 -4,973 -1,813 -1,447 -342 66.65%
NP 70,065 47,744 60,118 68,695 48,152 42,489 33,606 13.01%
-
NP to SH 70,070 47,730 60,155 68,376 48,004 45,509 33,756 12.93%
-
Tax Rate 9.49% 13.02% 7.37% 6.75% 3.63% 3.29% 1.01% -
Total Cost 277,556 268,863 265,603 304,394 233,425 232,460 188,277 6.67%
-
Net Worth 1,254,151 1,140,138 1,092,184 907,937 718,239 608,026 297,390 27.07%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 65,252 41,320 50,418 46,118 28,744 20,420 12,377 31.89%
Div Payout % 93.12% 86.57% 83.81% 67.45% 59.88% 44.87% 36.67% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,254,151 1,140,138 1,092,184 907,937 718,239 608,026 297,390 27.07%
NOSH 3,271,213 3,179,132 3,163,302 2,005,161 958,163 729,310 562,600 34.06%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 20.16% 15.08% 18.46% 18.41% 17.10% 15.45% 15.15% -
ROE 5.59% 4.19% 5.51% 7.53% 6.68% 7.48% 11.35% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.65 9.96 10.34 18.61 29.39 37.70 39.44 -19.58%
EPS 2.15 1.50 1.91 3.41 5.01 6.24 6.00 -15.70%
DPS 2.00 1.30 1.60 2.30 3.00 2.80 2.20 -1.57%
NAPS 0.3844 0.3587 0.3466 0.4528 0.7496 0.8337 0.5286 -5.16%
Adjusted Per Share Value based on latest NOSH - 2,005,161
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.38 8.54 8.79 10.06 7.60 7.42 5.99 7.75%
EPS 1.89 1.29 1.62 1.84 1.29 1.23 0.91 12.94%
DPS 1.76 1.11 1.36 1.24 0.78 0.55 0.33 32.14%
NAPS 0.3383 0.3075 0.2946 0.2449 0.1937 0.164 0.0802 27.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.28 1.82 2.28 2.54 3.32 3.39 3.23 -
P/RPS 21.40 18.27 22.06 13.65 11.30 8.99 8.19 17.34%
P/EPS 106.16 121.20 119.43 74.49 66.27 54.33 53.83 11.97%
EY 0.94 0.83 0.84 1.34 1.51 1.84 1.86 -10.74%
DY 0.88 0.71 0.70 0.91 0.90 0.83 0.68 4.38%
P/NAPS 5.93 5.07 6.58 5.61 4.43 4.07 6.11 -0.49%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 -
Price 2.47 1.95 1.71 2.83 3.30 3.82 2.88 -
P/RPS 23.18 19.58 16.54 15.21 11.23 10.13 7.30 21.21%
P/EPS 115.01 129.86 89.58 82.99 65.87 61.22 48.00 15.66%
EY 0.87 0.77 1.12 1.20 1.52 1.63 2.08 -13.50%
DY 0.81 0.67 0.94 0.81 0.91 0.73 0.76 1.06%
P/NAPS 6.43 5.44 4.93 6.25 4.40 4.58 5.45 2.79%

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