[INARI] YoY Quarter Result on 31-Dec-2020 [#2]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 28.58%
YoY- 140.35%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 420,257 376,830 265,437 300,147 375,964 275,051 293,640 6.15%
PBT 116,724 94,713 42,652 59,476 77,903 64,363 44,838 17.27%
Tax -8,673 -4,628 -5,156 -4,321 -8,835 -2,009 -1,993 27.74%
NP 108,051 90,085 37,496 55,155 69,068 62,354 42,845 16.65%
-
NP to SH 107,299 90,097 37,485 55,086 68,613 63,047 41,425 17.17%
-
Tax Rate 7.43% 4.89% 12.09% 7.27% 11.34% 3.12% 4.44% -
Total Cost 312,206 286,745 227,941 244,992 306,896 212,697 250,795 3.71%
-
Net Worth 2,471,735 1,313,852 1,144,655 1,115,776 978,584 794,546 642,198 25.16%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 103,388 82,321 31,884 47,818 50,840 17,352 17,721 34.13%
Div Payout % 96.36% 91.37% 85.06% 86.81% 74.10% 27.52% 42.78% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,471,735 1,313,852 1,144,655 1,115,776 978,584 794,546 642,198 25.16%
NOSH 3,702,338 3,300,592 3,203,557 3,166,687 2,051,760 964,021 738,413 30.79%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.71% 23.91% 14.13% 18.38% 18.37% 22.67% 14.59% -
ROE 4.34% 6.86% 3.27% 4.94% 7.01% 7.93% 6.45% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.38 11.44 8.32 9.42 18.49 28.53 39.77 -18.80%
EPS 2.91 2.74 1.18 1.73 3.37 6.54 5.61 -10.35%
DPS 2.80 2.50 1.00 1.50 2.50 1.80 2.40 2.60%
NAPS 0.6694 0.399 0.359 0.35 0.4812 0.8242 0.8697 -4.26%
Adjusted Per Share Value based on latest NOSH - 3,300,592
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.34 10.17 7.16 8.10 10.14 7.42 7.92 6.15%
EPS 2.89 2.43 1.01 1.49 1.85 1.70 1.12 17.09%
DPS 2.79 2.22 0.86 1.29 1.37 0.47 0.48 34.05%
NAPS 0.6668 0.3544 0.3088 0.301 0.264 0.2144 0.1733 25.15%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.00 2.76 1.70 1.50 3.40 3.32 4.58 -
P/RPS 35.14 24.12 20.42 15.93 18.39 11.64 11.52 20.40%
P/EPS 137.65 100.87 144.60 86.81 100.77 50.76 81.64 9.08%
EY 0.73 0.99 0.69 1.15 0.99 1.97 1.22 -8.19%
DY 0.70 0.91 0.59 1.00 0.74 0.54 0.52 5.07%
P/NAPS 5.98 6.92 4.74 4.29 7.07 4.03 5.27 2.12%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 18/02/22 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 23/02/16 -
Price 3.20 3.28 1.64 1.61 3.45 1.91 3.39 -
P/RPS 28.12 28.66 19.70 17.10 18.66 6.69 8.52 21.99%
P/EPS 110.12 119.88 139.50 93.17 102.26 29.20 60.43 10.50%
EY 0.91 0.83 0.72 1.07 0.98 3.42 1.65 -9.43%
DY 0.87 0.76 0.61 0.93 0.72 0.94 0.71 3.44%
P/NAPS 4.78 8.22 4.57 4.60 7.17 2.32 3.90 3.44%

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
1 person likes this. Showing 0 of 0 comments

Post a Comment