[INARI] YoY Quarter Result on 31-Dec-2017 [#2]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 0.35%
YoY- 8.83%
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 376,830 265,437 300,147 375,964 275,051 293,640 227,912 8.73%
PBT 94,713 42,652 59,476 77,903 64,363 44,838 39,989 15.43%
Tax -4,628 -5,156 -4,321 -8,835 -2,009 -1,993 -662 38.23%
NP 90,085 37,496 55,155 69,068 62,354 42,845 39,327 14.79%
-
NP to SH 90,097 37,485 55,086 68,613 63,047 41,425 40,324 14.32%
-
Tax Rate 4.89% 12.09% 7.27% 11.34% 3.12% 4.44% 1.66% -
Total Cost 286,745 227,941 244,992 306,896 212,697 250,795 188,585 7.22%
-
Net Worth 1,313,852 1,144,655 1,115,776 978,584 794,546 642,198 347,802 24.77%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 82,321 31,884 47,818 50,840 17,352 17,721 14,073 34.19%
Div Payout % 91.37% 85.06% 86.81% 74.10% 27.52% 42.78% 34.90% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,313,852 1,144,655 1,115,776 978,584 794,546 642,198 347,802 24.77%
NOSH 3,300,592 3,203,557 3,166,687 2,051,760 964,021 738,413 611,896 32.39%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.91% 14.13% 18.38% 18.37% 22.67% 14.59% 17.26% -
ROE 6.86% 3.27% 4.94% 7.01% 7.93% 6.45% 11.59% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.44 8.32 9.42 18.49 28.53 39.77 37.25 -17.84%
EPS 2.74 1.18 1.73 3.37 6.54 5.61 6.59 -13.59%
DPS 2.50 1.00 1.50 2.50 1.80 2.40 2.30 1.39%
NAPS 0.399 0.359 0.35 0.4812 0.8242 0.8697 0.5684 -5.72%
Adjusted Per Share Value based on latest NOSH - 2,051,760
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.16 7.16 8.10 10.14 7.42 7.92 6.15 8.71%
EPS 2.43 1.01 1.49 1.85 1.70 1.12 1.09 14.28%
DPS 2.22 0.86 1.29 1.37 0.47 0.48 0.38 34.16%
NAPS 0.3544 0.3087 0.3009 0.2639 0.2143 0.1732 0.0938 24.77%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.76 1.70 1.50 3.40 3.32 4.58 2.54 -
P/RPS 24.12 20.42 15.93 18.39 11.64 11.52 6.82 23.40%
P/EPS 100.87 144.60 86.81 100.77 50.76 81.64 38.54 17.37%
EY 0.99 0.69 1.15 0.99 1.97 1.22 2.59 -14.79%
DY 0.91 0.59 1.00 0.74 0.54 0.52 0.91 0.00%
P/NAPS 6.92 4.74 4.29 7.07 4.03 5.27 4.47 7.54%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 23/02/16 04/02/15 -
Price 3.28 1.64 1.61 3.45 1.91 3.39 2.86 -
P/RPS 28.66 19.70 17.10 18.66 6.69 8.52 7.68 24.51%
P/EPS 119.88 139.50 93.17 102.26 29.20 60.43 43.40 18.43%
EY 0.83 0.72 1.07 0.98 3.42 1.65 2.30 -15.60%
DY 0.76 0.61 0.93 0.72 0.94 0.71 0.80 -0.85%
P/NAPS 8.22 4.57 4.60 7.17 2.32 3.90 5.03 8.52%

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