[INARI] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 8.72%
YoY- -0.63%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,354,003 1,407,001 1,558,912 1,508,000 1,547,899 1,615,629 1,702,760 -14.20%
PBT 355,776 377,552 442,540 484,228 446,109 450,832 470,092 -16.99%
Tax -30,751 -35,168 -43,484 -58,712 -54,916 -43,861 -40,204 -16.40%
NP 325,025 342,384 399,056 425,516 391,193 406,970 429,888 -17.04%
-
NP to SH 323,535 342,964 399,722 425,008 390,917 406,268 428,452 -17.11%
-
Tax Rate 8.64% 9.31% 9.83% 12.12% 12.31% 9.73% 8.55% -
Total Cost 1,028,978 1,064,617 1,159,856 1,082,484 1,156,706 1,208,658 1,272,872 -13.25%
-
Net Worth 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 3.50%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 306,090 308,585 358,349 385,889 370,669 385,256 413,555 -18.22%
Div Payout % 94.61% 89.98% 89.65% 90.80% 94.82% 94.83% 96.52% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 3.50%
NOSH 3,732,934 3,732,934 3,731,076 3,713,129 3,707,354 3,705,170 3,702,338 0.55%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 24.00% 24.33% 25.60% 28.22% 25.27% 25.19% 25.25% -
ROE 12.43% 13.44% 15.52% 16.46% 15.61% 16.42% 17.33% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.27 37.69 41.76 40.64 41.76 43.61 46.11 -14.82%
EPS 8.68 9.20 10.74 11.44 10.65 11.11 11.78 -18.46%
DPS 8.20 8.27 9.60 10.40 10.00 10.40 11.20 -18.81%
NAPS 0.6972 0.6836 0.6901 0.6957 0.6756 0.6679 0.6694 2.75%
Adjusted Per Share Value based on latest NOSH - 3,713,129
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 35.74 37.14 41.15 39.81 40.86 42.65 44.95 -14.21%
EPS 8.54 9.05 10.55 11.22 10.32 10.72 11.31 -17.12%
DPS 8.08 8.15 9.46 10.19 9.78 10.17 10.92 -18.23%
NAPS 0.687 0.6736 0.68 0.6814 0.661 0.6531 0.6525 3.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.74 2.46 2.61 2.52 2.64 3.07 4.00 -
P/RPS 7.55 6.53 6.25 6.20 6.32 7.04 8.67 -8.83%
P/EPS 31.61 26.78 24.37 22.00 25.03 27.99 34.47 -5.62%
EY 3.16 3.73 4.10 4.55 3.99 3.57 2.90 5.90%
DY 2.99 3.36 3.68 4.13 3.79 3.39 2.80 4.48%
P/NAPS 3.93 3.60 3.78 3.62 3.91 4.60 5.98 -24.46%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 24/02/23 17/11/22 19/08/22 13/05/22 18/02/22 -
Price 3.03 2.26 2.45 2.58 2.86 2.56 3.20 -
P/RPS 8.35 6.00 5.87 6.35 6.85 5.87 6.94 13.16%
P/EPS 34.96 24.60 22.88 22.52 27.12 23.34 27.58 17.17%
EY 2.86 4.07 4.37 4.44 3.69 4.28 3.63 -14.73%
DY 2.71 3.66 3.92 4.03 3.50 4.06 3.50 -15.71%
P/NAPS 4.35 3.31 3.55 3.71 4.23 3.83 4.78 -6.10%

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