[INARI] YoY Quarter Result on 31-Dec-2012 [#2]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 19.3%
YoY- 45.15%
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 293,640 227,912 186,618 62,057 46,790 41,136 48.12%
PBT 44,838 39,989 26,557 11,269 7,032 12,177 29.76%
Tax -1,993 -662 -1,482 -2,616 -844 -163 64.94%
NP 42,845 39,327 25,075 8,653 6,188 12,014 28.93%
-
NP to SH 41,425 40,324 24,429 8,982 6,188 12,014 28.07%
-
Tax Rate 4.44% 1.66% 5.58% 23.21% 12.00% 1.34% -
Total Cost 250,795 188,585 161,543 53,404 40,602 29,122 53.78%
-
Net Worth 642,198 347,802 196,950 96,043 72,660 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 17,721 14,073 6,900 3,027 1,954 - -
Div Payout % 42.78% 34.90% 28.25% 33.71% 31.58% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 642,198 347,802 196,950 96,043 72,660 0 -
NOSH 738,413 611,896 460,056 336,404 325,684 106,224 47.34%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.59% 17.26% 13.44% 13.94% 13.23% 29.21% -
ROE 6.45% 11.59% 12.40% 9.35% 8.52% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.77 37.25 40.56 18.45 14.37 38.73 0.53%
EPS 5.61 6.59 5.31 2.67 1.90 11.31 -13.07%
DPS 2.40 2.30 1.50 0.90 0.60 0.00 -
NAPS 0.8697 0.5684 0.4281 0.2855 0.2231 0.00 -
Adjusted Per Share Value based on latest NOSH - 336,404
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.92 6.15 5.03 1.67 1.26 1.11 48.11%
EPS 1.12 1.09 0.66 0.24 0.17 0.32 28.45%
DPS 0.48 0.38 0.19 0.08 0.05 0.00 -
NAPS 0.1732 0.0938 0.0531 0.0259 0.0196 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 4.58 2.54 1.63 0.40 0.38 0.00 -
P/RPS 11.52 6.82 4.02 2.17 2.65 0.00 -
P/EPS 81.64 38.54 30.70 14.98 20.00 0.00 -
EY 1.22 2.59 3.26 6.68 5.00 0.00 -
DY 0.52 0.91 0.92 2.25 1.58 0.00 -
P/NAPS 5.27 4.47 3.81 1.40 1.70 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 - -
Price 3.39 2.86 1.94 0.425 0.37 0.00 -
P/RPS 8.52 7.68 4.78 2.30 2.58 0.00 -
P/EPS 60.43 43.40 36.53 15.92 19.47 0.00 -
EY 1.65 2.30 2.74 6.28 5.14 0.00 -
DY 0.71 0.80 0.77 2.12 1.62 0.00 -
P/NAPS 3.90 5.03 4.53 1.49 1.66 0.00 -

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