[INARI] YoY TTM Result on 30-Jun-2017 [#4]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 12.72%
YoY- 53.69%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,057,951 1,152,860 1,376,042 1,176,311 1,043,120 933,099 793,655 4.90%
PBT 172,364 216,205 295,458 240,828 153,131 151,676 106,934 8.27%
Tax -15,924 -23,858 -35,328 -12,105 -6,040 -1,428 -6,535 15.98%
NP 156,440 192,347 260,130 228,723 147,091 150,248 100,399 7.66%
-
NP to SH 155,750 191,723 249,266 227,853 148,254 152,534 99,220 7.79%
-
Tax Rate 9.24% 11.03% 11.96% 5.03% 3.94% 0.94% 6.11% -
Total Cost 901,511 960,513 1,115,912 947,588 896,029 782,851 693,256 4.47%
-
Net Worth 1,202,337 1,128,255 1,073,757 870,558 719,127 535,326 247,700 30.09%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 141,264 165,431 193,993 144,583 69,903 57,176 32,160 27.94%
Div Payout % 90.70% 86.29% 77.83% 63.45% 47.15% 37.48% 32.41% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,202,337 1,128,255 1,073,757 870,558 719,127 535,326 247,700 30.09%
NOSH 3,249,764 3,177,150 3,141,043 1,982,598 1,005,491 724,883 495,104 36.79%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 14.79% 16.68% 18.90% 19.44% 14.10% 16.10% 12.65% -
ROE 12.95% 16.99% 23.21% 26.17% 20.62% 28.49% 40.06% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 32.62 35.97 43.33 59.33 103.74 128.72 160.30 -23.28%
EPS 4.80 5.98 7.85 11.49 14.74 21.04 20.04 -21.17%
DPS 4.36 5.20 6.11 7.29 6.95 7.89 6.50 -6.43%
NAPS 0.3707 0.352 0.3381 0.4391 0.7152 0.7385 0.5003 -4.86%
Adjusted Per Share Value based on latest NOSH - 1,982,598
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.53 31.09 37.11 31.72 28.13 25.16 21.40 4.90%
EPS 4.20 5.17 6.72 6.14 4.00 4.11 2.68 7.76%
DPS 3.81 4.46 5.23 3.90 1.89 1.54 0.87 27.88%
NAPS 0.3242 0.3042 0.2895 0.2348 0.1939 0.1444 0.0668 30.08%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.69 1.60 2.26 2.11 2.97 3.25 3.03 -
P/RPS 5.18 4.45 5.22 3.56 2.86 2.52 1.89 18.28%
P/EPS 35.19 26.75 28.79 18.36 20.14 15.44 15.12 15.10%
EY 2.84 3.74 3.47 5.45 4.96 6.47 6.61 -13.12%
DY 2.58 3.25 2.70 3.46 2.34 2.43 2.14 3.16%
P/NAPS 4.56 4.55 6.68 4.81 4.15 4.40 6.06 -4.62%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 -
Price 2.24 1.59 2.37 2.50 3.06 3.13 3.23 -
P/RPS 6.87 4.42 5.47 4.21 2.95 2.43 2.01 22.70%
P/EPS 46.65 26.58 30.20 21.75 20.75 14.87 16.12 19.35%
EY 2.14 3.76 3.31 4.60 4.82 6.72 6.20 -16.23%
DY 1.94 3.27 2.58 2.92 2.27 2.52 2.01 -0.58%
P/NAPS 6.04 4.52 7.01 5.69 4.28 4.24 6.46 -1.11%

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