[INARI] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 100.35%
YoY- 33.75%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 377,000 1,547,899 1,211,722 851,380 431,123 1,428,704 1,067,384 -50.00%
PBT 121,057 446,109 338,124 235,046 118,322 352,249 258,854 -39.72%
Tax -14,678 -54,916 -32,896 -20,102 -11,429 -21,534 -16,812 -8.64%
NP 106,379 391,193 305,228 214,944 106,893 330,715 242,042 -42.16%
-
NP to SH 106,252 390,917 304,701 214,226 106,927 330,473 242,113 -42.22%
-
Tax Rate 12.12% 12.31% 9.73% 8.55% 9.66% 6.11% 6.49% -
Total Cost 270,621 1,156,706 906,494 636,436 324,230 1,097,989 825,342 -52.41%
-
Net Worth 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 51.32%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 96,472 370,669 288,942 206,777 100,341 367,787 281,954 -51.04%
Div Payout % 90.80% 94.82% 94.83% 96.52% 93.84% 111.29% 116.46% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 1,385,890 51.32%
NOSH 3,713,129 3,707,354 3,705,170 3,702,338 3,684,841 3,346,436 3,338,921 7.33%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.22% 25.27% 25.19% 25.25% 24.79% 23.15% 22.68% -
ROE 4.12% 15.61% 12.32% 8.67% 4.53% 24.09% 17.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.16 41.76 32.71 23.06 12.03 42.73 32.18 -53.60%
EPS 2.86 10.65 8.33 5.89 2.98 10.01 7.36 -46.71%
DPS 2.60 10.00 7.80 5.60 2.80 11.00 8.50 -54.56%
NAPS 0.6957 0.6756 0.6679 0.6694 0.6589 0.4103 0.4178 40.44%
Adjusted Per Share Value based on latest NOSH - 3,702,338
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.95 40.86 31.99 22.47 11.38 37.71 28.18 -50.01%
EPS 2.80 10.32 8.04 5.65 2.82 8.72 6.39 -42.28%
DPS 2.55 9.78 7.63 5.46 2.65 9.71 7.44 -50.99%
NAPS 0.6814 0.661 0.6531 0.6525 0.6233 0.3621 0.3658 51.33%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.52 2.64 3.07 4.00 3.69 3.17 3.28 -
P/RPS 24.80 6.32 9.39 17.35 30.67 7.42 10.19 80.83%
P/EPS 88.00 25.03 37.32 68.95 123.67 32.07 44.94 56.45%
EY 1.14 3.99 2.68 1.45 0.81 3.12 2.23 -36.03%
DY 1.03 3.79 2.54 1.40 0.76 3.47 2.59 -45.89%
P/NAPS 3.62 3.91 4.60 5.98 5.60 7.73 7.85 -40.28%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 19/08/22 13/05/22 18/02/22 12/11/21 06/08/21 21/05/21 -
Price 2.58 2.86 2.56 3.20 4.00 3.60 3.00 -
P/RPS 25.39 6.85 7.83 13.88 33.25 8.42 9.32 94.93%
P/EPS 90.10 27.12 31.12 55.16 134.06 36.42 41.10 68.67%
EY 1.11 3.69 3.21 1.81 0.75 2.75 2.43 -40.65%
DY 1.01 3.50 3.05 1.75 0.70 3.06 2.83 -49.65%
P/NAPS 3.71 4.23 3.83 4.78 6.07 8.77 7.18 -35.58%

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