[INARI] YoY Quarter Result on 30-Sep-2018 [#1]

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 5.34%
YoY- -12.02%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 431,123 347,621 316,607 325,721 373,089 281,577 274,949 7.77%
PBT 118,322 77,414 54,889 64,898 73,668 49,965 43,936 17.93%
Tax -11,429 -7,349 -7,145 -4,780 -4,973 -1,813 -1,447 41.07%
NP 106,893 70,065 47,744 60,118 68,695 48,152 42,489 16.60%
-
NP to SH 106,927 70,070 47,730 60,155 68,376 48,004 45,509 15.28%
-
Tax Rate 9.66% 9.49% 13.02% 7.37% 6.75% 3.63% 3.29% -
Total Cost 324,230 277,556 268,863 265,603 304,394 233,425 232,460 5.69%
-
Net Worth 2,361,245 1,254,151 1,140,138 1,092,184 907,937 718,239 608,026 25.34%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 100,341 65,252 41,320 50,418 46,118 28,744 20,420 30.35%
Div Payout % 93.84% 93.12% 86.57% 83.81% 67.45% 59.88% 44.87% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,361,245 1,254,151 1,140,138 1,092,184 907,937 718,239 608,026 25.34%
NOSH 3,684,841 3,271,213 3,179,132 3,163,302 2,005,161 958,163 729,310 30.96%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.79% 20.16% 15.08% 18.46% 18.41% 17.10% 15.45% -
ROE 4.53% 5.59% 4.19% 5.51% 7.53% 6.68% 7.48% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.03 10.65 9.96 10.34 18.61 29.39 37.70 -17.32%
EPS 2.98 2.15 1.50 1.91 3.41 5.01 6.24 -11.57%
DPS 2.80 2.00 1.30 1.60 2.30 3.00 2.80 0.00%
NAPS 0.6589 0.3844 0.3587 0.3466 0.4528 0.7496 0.8337 -3.84%
Adjusted Per Share Value based on latest NOSH - 3,163,302
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.63 9.38 8.54 8.79 10.06 7.59 7.42 7.77%
EPS 2.88 1.89 1.29 1.62 1.84 1.29 1.23 15.21%
DPS 2.71 1.76 1.11 1.36 1.24 0.78 0.55 30.41%
NAPS 0.6369 0.3383 0.3075 0.2946 0.2449 0.1937 0.164 25.34%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.69 2.28 1.82 2.28 2.54 3.32 3.39 -
P/RPS 30.67 21.40 18.27 22.06 13.65 11.30 8.99 22.67%
P/EPS 123.67 106.16 121.20 119.43 74.49 66.27 54.33 14.67%
EY 0.81 0.94 0.83 0.84 1.34 1.51 1.84 -12.77%
DY 0.76 0.88 0.71 0.70 0.91 0.90 0.83 -1.45%
P/NAPS 5.60 5.93 5.07 6.58 5.61 4.43 4.07 5.45%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 12/11/21 24/11/20 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 -
Price 4.00 2.47 1.95 1.71 2.83 3.30 3.82 -
P/RPS 33.25 23.18 19.58 16.54 15.21 11.23 10.13 21.88%
P/EPS 134.06 115.01 129.86 89.58 82.99 65.87 61.22 13.94%
EY 0.75 0.87 0.77 1.12 1.20 1.52 1.63 -12.12%
DY 0.70 0.81 0.67 0.94 0.81 0.91 0.73 -0.69%
P/NAPS 6.07 6.43 5.44 4.93 6.25 4.40 4.58 4.80%

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