[INARI] YoY Quarter Result on 31-Mar-2020 [#3]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -6.46%
YoY- -8.19%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 360,342 342,933 242,566 256,322 325,827 274,033 217,321 8.78%
PBT 103,078 86,727 40,757 42,570 62,486 54,277 23,031 28.35%
Tax -12,794 -4,835 -5,699 -3,823 -6,981 -2,115 -288 88.13%
NP 90,284 81,892 35,058 38,747 55,505 52,162 22,743 25.81%
-
NP to SH 90,475 81,946 35,062 38,188 55,174 51,178 21,402 27.14%
-
Tax Rate 12.41% 5.57% 13.98% 8.98% 11.17% 3.90% 1.25% -
Total Cost 270,058 261,041 207,508 217,575 270,322 221,871 194,578 5.61%
-
Net Worth 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 830,568 655,363 24.77%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 81,496 132,684 32,381 31,935 33,516 42,973 9,640 42.70%
Div Payout % 90.08% 161.92% 92.35% 83.63% 60.75% 83.97% 45.05% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 830,568 655,363 24.77%
NOSH 3,705,170 3,338,921 3,239,284 3,171,129 2,076,018 1,953,358 964,054 25.14%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 25.06% 23.88% 14.45% 15.12% 17.04% 19.03% 10.47% -
ROE 3.66% 5.91% 2.94% 3.45% 5.37% 6.16% 3.27% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 9.73 10.34 7.49 8.03 15.55 14.03 22.54 -13.05%
EPS 2.44 2.47 1.08 1.20 2.63 2.62 2.22 1.58%
DPS 2.20 4.00 1.00 1.00 1.60 2.20 1.00 14.03%
NAPS 0.6679 0.4178 0.3678 0.3469 0.4902 0.4252 0.6798 -0.29%
Adjusted Per Share Value based on latest NOSH - 3,239,284
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 9.72 9.25 6.54 6.91 8.79 7.39 5.86 8.79%
EPS 2.44 2.21 0.95 1.03 1.49 1.38 0.58 27.04%
DPS 2.20 3.58 0.87 0.86 0.90 1.16 0.26 42.72%
NAPS 0.6673 0.3738 0.3212 0.2988 0.277 0.224 0.1768 24.76%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.07 3.28 1.24 1.57 2.75 2.04 3.22 -
P/RPS 31.56 31.73 16.55 19.56 17.68 14.54 14.28 14.12%
P/EPS 125.70 132.77 114.52 131.30 104.41 77.86 145.05 -2.35%
EY 0.80 0.75 0.87 0.76 0.96 1.28 0.69 2.49%
DY 0.72 1.22 0.81 0.64 0.58 1.08 0.31 15.07%
P/NAPS 4.60 7.85 3.37 4.53 5.61 4.80 4.74 -0.49%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 13/05/22 21/05/21 21/05/20 23/05/19 22/05/18 16/05/17 18/05/16 -
Price 2.56 3.00 1.44 1.32 2.16 2.18 2.72 -
P/RPS 26.32 29.02 19.22 16.45 13.89 15.54 12.07 13.86%
P/EPS 104.82 121.44 132.99 110.39 82.01 83.21 122.52 -2.56%
EY 0.95 0.82 0.75 0.91 1.22 1.20 0.82 2.48%
DY 0.86 1.33 0.69 0.76 0.74 1.01 0.37 15.08%
P/NAPS 3.83 7.18 3.92 3.81 4.41 5.13 4.00 -0.72%

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