[INARI] YoY TTM Result on 31-Mar-2013 [#3]

Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 30.97%
YoY- 85.68%
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,040,926 901,967 637,432 215,278 181,637 76,962 68.26%
PBT 151,583 143,036 89,333 33,593 21,721 15,222 58.27%
Tax -3,384 -3,958 -5,118 12 -3,455 -574 42.53%
NP 148,199 139,078 84,215 33,605 18,266 14,648 58.77%
-
NP to SH 148,712 140,949 83,545 34,380 18,516 14,648 58.88%
-
Tax Rate 2.23% 2.77% 5.73% -0.04% 15.91% 3.77% -
Total Cost 892,727 762,889 553,217 181,673 163,371 62,314 70.20%
-
Net Worth 655,363 473,933 224,405 108,495 81,445 24,024 93.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 64,455 49,416 26,803 14,401 6,490 - -
Div Payout % 43.34% 35.06% 32.08% 41.89% 35.05% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 655,363 473,933 224,405 108,495 81,445 24,024 93.57%
NOSH 964,054 669,209 481,040 336,630 327,615 144,725 46.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.24% 15.42% 13.21% 15.61% 10.06% 19.03% -
ROE 22.69% 29.74% 37.23% 31.69% 22.73% 60.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 107.97 134.78 132.51 63.95 55.44 53.18 15.19%
EPS 15.43 21.06 17.37 10.21 5.65 10.12 8.79%
DPS 6.69 7.38 5.57 4.28 1.98 0.00 -
NAPS 0.6798 0.7082 0.4665 0.3223 0.2486 0.166 32.53%
Adjusted Per Share Value based on latest NOSH - 336,630
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 28.07 24.32 17.19 5.81 4.90 2.08 68.18%
EPS 4.01 3.80 2.25 0.93 0.50 0.39 59.29%
DPS 1.74 1.33 0.72 0.39 0.18 0.00 -
NAPS 0.1767 0.1278 0.0605 0.0293 0.022 0.0065 93.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 3.22 3.31 2.69 0.435 0.38 0.00 -
P/RPS 2.98 2.46 2.03 0.68 0.69 0.00 -
P/EPS 20.87 15.72 15.49 4.26 6.72 0.00 -
EY 4.79 6.36 6.46 23.48 14.87 0.00 -
DY 2.08 2.23 2.07 9.83 5.21 0.00 -
P/NAPS 4.74 4.67 5.77 1.35 1.53 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 - -
Price 2.72 3.32 2.84 0.595 0.365 0.00 -
P/RPS 2.52 2.46 2.14 0.93 0.66 0.00 -
P/EPS 17.63 15.76 16.35 5.83 6.46 0.00 -
EY 5.67 6.34 6.12 17.16 15.48 0.00 -
DY 2.46 2.22 1.96 7.19 5.43 0.00 -
P/NAPS 4.00 4.69 6.09 1.85 1.47 0.00 -

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