[INARI] YoY Quarter Result on 31-Dec-2015 [#2]

Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -8.97%
YoY- 2.73%
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 300,147 375,964 275,051 293,640 227,912 186,618 62,057 30.02%
PBT 59,476 77,903 64,363 44,838 39,989 26,557 11,269 31.93%
Tax -4,321 -8,835 -2,009 -1,993 -662 -1,482 -2,616 8.71%
NP 55,155 69,068 62,354 42,845 39,327 25,075 8,653 36.14%
-
NP to SH 55,086 68,613 63,047 41,425 40,324 24,429 8,982 35.27%
-
Tax Rate 7.27% 11.34% 3.12% 4.44% 1.66% 5.58% 23.21% -
Total Cost 244,992 306,896 212,697 250,795 188,585 161,543 53,404 28.88%
-
Net Worth 1,115,776 978,584 794,546 642,198 347,802 196,950 96,043 50.46%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 47,818 50,840 17,352 17,721 14,073 6,900 3,027 58.36%
Div Payout % 86.81% 74.10% 27.52% 42.78% 34.90% 28.25% 33.71% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,115,776 978,584 794,546 642,198 347,802 196,950 96,043 50.46%
NOSH 3,166,687 2,051,760 964,021 738,413 611,896 460,056 336,404 45.28%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 18.38% 18.37% 22.67% 14.59% 17.26% 13.44% 13.94% -
ROE 4.94% 7.01% 7.93% 6.45% 11.59% 12.40% 9.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.42 18.49 28.53 39.77 37.25 40.56 18.45 -10.59%
EPS 1.73 3.37 6.54 5.61 6.59 5.31 2.67 -6.97%
DPS 1.50 2.50 1.80 2.40 2.30 1.50 0.90 8.88%
NAPS 0.35 0.4812 0.8242 0.8697 0.5684 0.4281 0.2855 3.45%
Adjusted Per Share Value based on latest NOSH - 738,413
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.10 10.14 7.42 7.92 6.15 5.03 1.67 30.08%
EPS 1.49 1.85 1.70 1.12 1.09 0.66 0.24 35.55%
DPS 1.29 1.37 0.47 0.48 0.38 0.19 0.08 58.91%
NAPS 0.301 0.264 0.2144 0.1733 0.0938 0.0531 0.0259 50.47%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.50 3.40 3.32 4.58 2.54 1.63 0.40 -
P/RPS 15.93 18.39 11.64 11.52 6.82 4.02 2.17 39.38%
P/EPS 86.81 100.77 50.76 81.64 38.54 30.70 14.98 34.00%
EY 1.15 0.99 1.97 1.22 2.59 3.26 6.68 -25.40%
DY 1.00 0.74 0.54 0.52 0.91 0.92 2.25 -12.63%
P/NAPS 4.29 7.07 4.03 5.27 4.47 3.81 1.40 20.50%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 -
Price 1.61 3.45 1.91 3.39 2.86 1.94 0.425 -
P/RPS 17.10 18.66 6.69 8.52 7.68 4.78 2.30 39.68%
P/EPS 93.17 102.26 29.20 60.43 43.40 36.53 15.92 34.22%
EY 1.07 0.98 3.42 1.65 2.30 2.74 6.28 -25.53%
DY 0.93 0.72 0.94 0.71 0.80 0.77 2.12 -12.82%
P/NAPS 4.60 7.17 2.32 3.90 5.03 4.53 1.49 20.65%

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