[INARI] QoQ 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- 23.24%
YoY- -0.63%
View:
Show?
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 298,752 275,795 402,456 377,000 336,177 360,342 420,257 -20.39%
PBT 72,612 61,894 100,213 121,057 107,985 103,078 116,724 -27.19%
Tax -4,375 -4,634 -7,064 -14,678 -22,020 -12,794 -8,673 -36.71%
NP 68,237 57,260 93,149 106,379 85,965 90,284 108,051 -26.45%
-
NP to SH 66,312 57,362 93,609 106,252 86,216 90,475 107,299 -27.50%
-
Tax Rate 6.03% 7.49% 7.05% 12.12% 20.39% 12.41% 7.43% -
Total Cost 230,515 218,535 309,307 270,621 250,212 270,058 312,206 -18.35%
-
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 74,656 52,260 82,121 96,472 81,547 81,496 103,388 -19.56%
Div Payout % 112.58% 91.11% 87.73% 90.80% 94.58% 90.08% 96.36% -
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 22.84% 20.76% 23.15% 28.22% 25.57% 25.06% 25.71% -
ROE 2.55% 2.25% 3.63% 4.12% 3.44% 3.66% 4.34% -
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 8.00 7.39 10.78 10.16 9.07 9.73 11.38 -20.98%
EPS 1.78 1.54 2.51 2.86 2.33 2.44 2.91 -28.00%
DPS 2.00 1.40 2.20 2.60 2.20 2.20 2.80 -20.14%
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 7.89 7.28 10.62 9.95 8.87 9.51 11.09 -20.35%
EPS 1.75 1.51 2.47 2.80 2.28 2.39 2.83 -27.48%
DPS 1.97 1.38 2.17 2.55 2.15 2.15 2.73 -19.59%
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 34.24 33.30 24.21 24.80 29.11 31.56 35.14 -1.71%
P/EPS 154.24 160.09 104.08 88.00 113.50 125.70 137.65 7.90%
EY 0.65 0.62 0.96 1.14 0.88 0.80 0.73 -7.46%
DY 0.73 0.57 0.84 1.03 0.83 0.72 0.70 2.84%
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 37.86 30.59 22.72 25.39 31.53 26.32 28.12 21.99%
P/EPS 170.56 147.07 97.70 90.10 122.96 104.82 110.12 33.97%
EY 0.59 0.68 1.02 1.11 0.81 0.95 0.91 -25.14%
DY 0.66 0.62 0.90 1.01 0.77 0.86 0.87 -16.86%
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