[INARI] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 29.42%
YoY- 52.6%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,547,899 1,615,629 1,702,760 1,724,492 1,428,704 1,423,178 1,448,902 4.51%
PBT 446,109 450,832 470,092 473,288 352,249 345,138 344,254 18.91%
Tax -54,916 -43,861 -40,204 -45,716 -21,534 -22,416 -23,954 74.13%
NP 391,193 406,970 429,888 427,572 330,715 322,722 320,300 14.30%
-
NP to SH 390,917 406,268 428,452 427,708 330,473 322,817 320,334 14.23%
-
Tax Rate 12.31% 9.73% 8.55% 9.66% 6.11% 6.49% 6.96% -
Total Cost 1,156,706 1,208,658 1,272,872 1,296,920 1,097,989 1,100,456 1,128,602 1.65%
-
Net Worth 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 53.90%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 370,669 385,256 413,555 401,365 367,787 375,939 296,357 16.13%
Div Payout % 94.82% 94.83% 96.52% 93.84% 111.29% 116.46% 92.52% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 1,313,852 53.90%
NOSH 3,707,354 3,705,170 3,702,338 3,684,841 3,346,436 3,338,921 3,300,592 8.07%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.27% 25.19% 25.25% 24.79% 23.15% 22.68% 22.11% -
ROE 15.61% 16.42% 17.33% 18.11% 24.09% 23.29% 24.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.76 43.61 46.11 48.12 42.73 42.90 44.00 -3.43%
EPS 10.65 11.11 11.78 11.92 10.01 9.81 9.78 5.86%
DPS 10.00 10.40 11.20 11.20 11.00 11.33 9.00 7.29%
NAPS 0.6756 0.6679 0.6694 0.6589 0.4103 0.4178 0.399 42.19%
Adjusted Per Share Value based on latest NOSH - 3,684,841
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.86 42.65 44.95 45.52 37.71 37.57 38.25 4.51%
EPS 10.32 10.72 11.31 11.29 8.72 8.52 8.46 14.20%
DPS 9.78 10.17 10.92 10.59 9.71 9.92 7.82 16.12%
NAPS 0.661 0.6531 0.6525 0.6233 0.3621 0.3658 0.3468 53.90%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.64 3.07 4.00 3.69 3.17 3.28 2.76 -
P/RPS 6.32 7.04 8.67 7.67 7.42 7.64 6.27 0.53%
P/EPS 25.03 27.99 34.47 30.92 32.07 33.70 28.37 -8.03%
EY 3.99 3.57 2.90 3.23 3.12 2.97 3.52 8.73%
DY 3.79 3.39 2.80 3.04 3.47 3.46 3.26 10.59%
P/NAPS 3.91 4.60 5.98 5.60 7.73 7.85 6.92 -31.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 13/05/22 18/02/22 12/11/21 06/08/21 21/05/21 24/02/21 -
Price 2.86 2.56 3.20 4.00 3.60 3.00 3.28 -
P/RPS 6.85 5.87 6.94 8.31 8.42 6.99 7.45 -5.45%
P/EPS 27.12 23.34 27.58 33.51 36.42 30.83 33.72 -13.55%
EY 3.69 4.28 3.63 2.98 2.75 3.24 2.97 15.61%
DY 3.50 4.06 3.50 2.80 3.06 3.78 2.74 17.78%
P/NAPS 4.23 3.83 4.78 6.07 8.77 7.18 8.22 -35.86%

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