[INARI] QoQ TTM Result on 31-Mar-2022 [#3]

Announcement Date
13-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 2.22%
YoY- 41.6%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,475,975 1,493,776 1,547,899 1,573,042 1,555,633 1,512,206 1,428,704 2.18%
PBT 432,333 448,844 446,109 431,519 415,168 393,157 352,249 14.59%
Tax -56,556 -58,165 -54,916 -37,618 -29,659 -25,614 -21,534 90.02%
NP 375,777 390,679 391,193 393,901 385,509 367,543 330,715 8.86%
-
NP to SH 376,552 390,242 390,917 393,061 384,532 367,330 330,473 9.06%
-
Tax Rate 13.08% 12.96% 12.31% 8.72% 7.14% 6.51% 6.11% -
Total Cost 1,100,198 1,103,097 1,156,706 1,179,141 1,170,124 1,144,663 1,097,989 0.13%
-
Net Worth 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 52.03%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 341,638 362,905 366,774 368,814 420,002 398,935 363,846 -4.10%
Div Payout % 90.73% 92.99% 93.82% 93.83% 109.22% 108.60% 110.10% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 52.03%
NOSH 3,731,076 3,713,129 3,707,354 3,705,170 3,702,338 3,684,841 3,346,436 7.50%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 25.46% 26.15% 25.27% 25.04% 24.78% 24.31% 23.15% -
ROE 14.62% 15.12% 15.61% 15.89% 15.56% 15.56% 24.09% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.54 40.26 41.76 42.46 42.13 42.20 42.73 -5.02%
EPS 10.09 10.52 10.55 10.61 10.41 10.25 9.88 1.40%
DPS 9.20 9.80 9.89 9.96 11.37 11.13 10.88 -10.55%
NAPS 0.6901 0.6957 0.6756 0.6679 0.6694 0.6589 0.4103 41.29%
Adjusted Per Share Value based on latest NOSH - 3,705,170
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 38.96 39.43 40.86 41.52 41.06 39.92 37.71 2.19%
EPS 9.94 10.30 10.32 10.38 10.15 9.70 8.72 9.09%
DPS 9.02 9.58 9.68 9.74 11.09 10.53 9.60 -4.05%
NAPS 0.68 0.6814 0.661 0.6531 0.6525 0.6233 0.3621 52.03%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.61 2.52 2.64 3.07 4.00 3.69 3.17 -
P/RPS 6.60 6.26 6.32 7.23 9.49 8.74 7.42 -7.49%
P/EPS 25.87 23.96 25.03 28.93 38.41 36.00 32.07 -13.31%
EY 3.86 4.17 3.99 3.46 2.60 2.78 3.12 15.20%
DY 3.52 3.89 3.75 3.24 2.84 3.02 3.43 1.73%
P/NAPS 3.78 3.62 3.91 4.60 5.98 5.60 7.73 -37.85%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 17/11/22 19/08/22 13/05/22 18/02/22 12/11/21 06/08/21 -
Price 2.45 2.58 2.86 2.56 3.20 4.00 3.60 -
P/RPS 6.20 6.41 6.85 6.03 7.60 9.48 8.42 -18.41%
P/EPS 24.29 24.53 27.12 24.13 30.73 39.02 36.42 -23.60%
EY 4.12 4.08 3.69 4.14 3.25 2.56 2.75 30.83%
DY 3.76 3.80 3.46 3.89 3.55 2.78 3.02 15.68%
P/NAPS 3.55 3.71 4.23 3.83 4.78 6.07 8.77 -45.18%

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