[INARI] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -0.42%
YoY- -20.65%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,508,000 1,724,492 1,390,484 1,266,428 1,302,884 1,492,356 1,126,308 4.98%
PBT 484,228 473,288 309,656 219,556 259,592 294,672 199,860 15.88%
Tax -58,712 -45,716 -29,396 -28,580 -19,120 -19,892 -7,252 41.68%
NP 425,516 427,572 280,260 190,976 240,472 274,780 192,608 14.11%
-
NP to SH 425,008 427,708 280,280 190,920 240,620 273,504 192,016 14.15%
-
Tax Rate 12.12% 9.66% 9.49% 13.02% 7.37% 6.75% 3.63% -
Total Cost 1,082,484 1,296,920 1,110,224 1,075,452 1,062,412 1,217,576 933,700 2.49%
-
Net Worth 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 718,239 23.75%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 385,889 401,365 261,009 165,283 201,672 184,474 114,979 22.34%
Div Payout % 90.80% 93.84% 93.12% 86.57% 83.81% 67.45% 59.88% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 718,239 23.75%
NOSH 3,713,129 3,684,841 3,271,213 3,179,132 3,163,302 2,005,161 958,163 25.31%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 28.22% 24.79% 20.16% 15.08% 18.46% 18.41% 17.10% -
ROE 16.46% 18.11% 22.35% 16.75% 22.03% 30.12% 26.73% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 40.64 48.12 42.62 39.84 41.35 74.43 117.55 -16.21%
EPS 11.44 11.92 8.60 6.00 7.64 13.64 20.04 -8.91%
DPS 10.40 11.20 8.00 5.20 6.40 9.20 12.00 -2.35%
NAPS 0.6957 0.6589 0.3844 0.3587 0.3466 0.4528 0.7496 -1.23%
Adjusted Per Share Value based on latest NOSH - 3,179,132
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 39.81 45.52 36.70 33.43 34.39 39.39 29.73 4.98%
EPS 11.22 11.29 7.40 5.04 6.35 7.22 5.07 14.14%
DPS 10.19 10.59 6.89 4.36 5.32 4.87 3.04 22.32%
NAPS 0.6814 0.6233 0.3311 0.301 0.2883 0.2397 0.1896 23.75%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.52 3.69 2.28 1.82 2.28 2.54 3.32 -
P/RPS 6.20 7.67 5.35 4.57 5.51 3.41 2.82 14.02%
P/EPS 22.00 30.92 26.54 30.30 29.86 18.62 16.57 4.83%
EY 4.55 3.23 3.77 3.30 3.35 5.37 6.04 -4.60%
DY 4.13 3.04 3.51 2.86 2.81 3.62 3.61 2.26%
P/NAPS 3.62 5.60 5.93 5.07 6.58 5.61 4.43 -3.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 12/11/21 24/11/20 26/11/19 26/11/18 21/11/17 22/11/16 -
Price 2.58 4.00 2.47 1.95 1.71 2.83 3.30 -
P/RPS 6.35 8.31 5.80 4.89 4.14 3.80 2.81 14.54%
P/EPS 22.52 33.51 28.75 32.46 22.39 20.75 16.47 5.35%
EY 4.44 2.98 3.48 3.08 4.47 4.82 6.07 -5.07%
DY 4.03 2.80 3.24 2.67 3.74 3.25 3.64 1.71%
P/NAPS 3.71 6.07 6.43 5.44 4.93 6.25 4.40 -2.80%

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