[INARI] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -14.2%
YoY- -15.58%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,596,016 1,535,728 1,354,003 1,407,001 1,558,912 1,508,000 1,547,899 2.05%
PBT 360,094 358,868 355,776 377,552 442,540 484,228 446,109 -13.27%
Tax -16,236 -17,552 -30,751 -35,168 -43,484 -58,712 -54,916 -55.52%
NP 343,858 341,316 325,025 342,384 399,056 425,516 391,193 -8.21%
-
NP to SH 343,574 339,912 323,535 342,964 399,722 425,008 390,917 -8.22%
-
Tax Rate 4.51% 4.89% 8.64% 9.31% 9.83% 12.12% 12.31% -
Total Cost 1,252,158 1,194,412 1,028,978 1,064,617 1,159,856 1,082,484 1,156,706 5.41%
-
Net Worth 2,645,888 2,634,369 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 3.72%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 329,565 328,829 306,090 308,585 358,349 385,889 370,669 -7.51%
Div Payout % 95.92% 96.74% 94.61% 89.98% 89.65% 90.80% 94.82% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,645,888 2,634,369 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 3.72%
NOSH 3,747,167 3,743,747 3,732,934 3,732,934 3,731,076 3,713,129 3,707,354 0.71%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 21.54% 22.23% 24.00% 24.33% 25.60% 28.22% 25.27% -
ROE 12.99% 12.90% 12.43% 13.44% 15.52% 16.46% 15.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.62 41.10 36.27 37.69 41.76 40.64 41.76 1.36%
EPS 9.18 9.08 8.68 9.20 10.74 11.44 10.65 -9.40%
DPS 8.80 8.80 8.20 8.27 9.60 10.40 10.00 -8.14%
NAPS 0.7065 0.705 0.6972 0.6836 0.6901 0.6957 0.6756 3.01%
Adjusted Per Share Value based on latest NOSH - 3,732,934
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.13 40.54 35.74 37.14 41.15 39.81 40.86 2.05%
EPS 9.07 8.97 8.54 9.05 10.55 11.22 10.32 -8.22%
DPS 8.70 8.68 8.08 8.15 9.46 10.19 9.78 -7.48%
NAPS 0.6984 0.6954 0.687 0.6736 0.68 0.6814 0.661 3.72%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.01 2.90 2.74 2.46 2.61 2.52 2.64 -
P/RPS 7.06 7.06 7.55 6.53 6.25 6.20 6.32 7.63%
P/EPS 32.81 31.88 31.61 26.78 24.37 22.00 25.03 19.71%
EY 3.05 3.14 3.16 3.73 4.10 4.55 3.99 -16.35%
DY 2.92 3.03 2.99 3.36 3.68 4.13 3.79 -15.91%
P/NAPS 4.26 4.11 3.93 3.60 3.78 3.62 3.91 5.86%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 22/11/23 29/08/23 25/05/23 24/02/23 17/11/22 19/08/22 -
Price 3.16 3.00 3.03 2.26 2.45 2.58 2.86 -
P/RPS 7.41 7.30 8.35 6.00 5.87 6.35 6.85 5.36%
P/EPS 34.45 32.98 34.96 24.60 22.88 22.52 27.12 17.24%
EY 2.90 3.03 2.86 4.07 4.37 4.44 3.69 -14.80%
DY 2.78 2.93 2.71 3.66 3.92 4.03 3.50 -14.19%
P/NAPS 4.47 4.26 4.35 3.31 3.55 3.71 4.23 3.73%

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