[INARI] YoY TTM Result on 30-Jun-2019 [#4]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -8.93%
YoY- -23.08%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,547,899 1,428,704 1,057,951 1,152,860 1,376,042 1,176,311 1,043,120 6.79%
PBT 446,109 352,249 172,364 216,205 295,458 240,828 153,131 19.49%
Tax -54,916 -21,534 -15,924 -23,858 -35,328 -12,105 -6,040 44.44%
NP 391,193 330,715 156,440 192,347 260,130 228,723 147,091 17.69%
-
NP to SH 390,917 330,473 155,750 191,723 249,266 227,853 148,254 17.52%
-
Tax Rate 12.31% 6.11% 9.24% 11.03% 11.96% 5.03% 3.94% -
Total Cost 1,156,706 1,097,989 901,511 960,513 1,115,912 947,588 896,029 4.34%
-
Net Worth 2,499,894 1,371,846 1,202,337 1,128,255 1,073,757 870,558 719,127 23.06%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 366,632 363,846 141,264 165,431 193,993 144,583 69,903 31.79%
Div Payout % 93.79% 110.10% 90.70% 86.29% 77.83% 63.45% 47.15% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,499,894 1,371,846 1,202,337 1,128,255 1,073,757 870,558 719,127 23.06%
NOSH 3,700,257 3,346,436 3,249,764 3,177,150 3,141,043 1,982,598 1,005,491 24.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 25.27% 23.15% 14.79% 16.68% 18.90% 19.44% 14.10% -
ROE 15.64% 24.09% 12.95% 16.99% 23.21% 26.17% 20.62% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 41.83 42.73 32.62 35.97 43.33 59.33 103.74 -14.04%
EPS 10.56 9.88 4.80 5.98 7.85 11.49 14.74 -5.40%
DPS 9.91 10.88 4.36 5.20 6.11 7.29 6.95 6.08%
NAPS 0.6756 0.4103 0.3707 0.352 0.3381 0.4391 0.7152 -0.94%
Adjusted Per Share Value based on latest NOSH - 3,177,150
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 41.73 38.51 28.52 31.08 37.09 31.71 28.12 6.79%
EPS 10.54 8.91 4.20 5.17 6.72 6.14 4.00 17.51%
DPS 9.88 9.81 3.81 4.46 5.23 3.90 1.88 31.83%
NAPS 0.6739 0.3698 0.3241 0.3041 0.2895 0.2347 0.1939 23.06%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.64 3.17 1.69 1.60 2.26 2.11 2.97 -
P/RPS 6.31 7.42 5.18 4.45 5.22 3.56 2.86 14.09%
P/EPS 24.99 32.07 35.19 26.75 28.79 18.36 20.14 3.65%
EY 4.00 3.12 2.84 3.74 3.47 5.45 4.96 -3.52%
DY 3.75 3.43 2.58 3.25 2.70 3.46 2.34 8.17%
P/NAPS 3.91 7.73 4.56 4.55 6.68 4.81 4.15 -0.98%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 06/08/21 27/08/20 28/08/19 28/08/18 22/08/17 24/08/16 -
Price 2.86 3.60 2.24 1.59 2.37 2.50 3.06 -
P/RPS 6.84 8.42 6.87 4.42 5.47 4.21 2.95 15.03%
P/EPS 27.07 36.42 46.65 26.58 30.20 21.75 20.75 4.52%
EY 3.69 2.75 2.14 3.76 3.31 4.60 4.82 -4.35%
DY 3.46 3.02 1.94 3.27 2.58 2.92 2.27 7.27%
P/NAPS 4.23 8.77 6.04 4.52 7.01 5.69 4.28 -0.19%

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