[INARI] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Announcement Date
12-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 29.42%
YoY- 52.6%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,535,728 1,508,000 1,724,492 1,390,484 1,266,428 1,302,884 1,492,356 0.47%
PBT 358,868 484,228 473,288 309,656 219,556 259,592 294,672 3.33%
Tax -17,552 -58,712 -45,716 -29,396 -28,580 -19,120 -19,892 -2.06%
NP 341,316 425,516 427,572 280,260 190,976 240,472 274,780 3.67%
-
NP to SH 339,912 425,008 427,708 280,280 190,920 240,620 273,504 3.68%
-
Tax Rate 4.89% 12.12% 9.66% 9.49% 13.02% 7.37% 6.75% -
Total Cost 1,194,412 1,082,484 1,296,920 1,110,224 1,075,452 1,062,412 1,217,576 -0.31%
-
Net Worth 2,634,369 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 19.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 328,829 385,889 401,365 261,009 165,283 201,672 184,474 10.10%
Div Payout % 96.74% 90.80% 93.84% 93.12% 86.57% 83.81% 67.45% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,634,369 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 19.41%
NOSH 3,743,747 3,713,129 3,684,841 3,271,213 3,179,132 3,163,302 2,005,161 10.96%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 22.23% 28.22% 24.79% 20.16% 15.08% 18.46% 18.41% -
ROE 12.90% 16.46% 18.11% 22.35% 16.75% 22.03% 30.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.10 40.64 48.12 42.62 39.84 41.35 74.43 -9.41%
EPS 9.08 11.44 11.92 8.60 6.00 7.64 13.64 -6.55%
DPS 8.80 10.40 11.20 8.00 5.20 6.40 9.20 -0.73%
NAPS 0.705 0.6957 0.6589 0.3844 0.3587 0.3466 0.4528 7.65%
Adjusted Per Share Value based on latest NOSH - 3,684,841
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 40.54 39.81 45.52 36.70 33.43 34.39 39.39 0.48%
EPS 8.97 11.22 11.29 7.40 5.04 6.35 7.22 3.68%
DPS 8.68 10.19 10.59 6.89 4.36 5.32 4.87 10.10%
NAPS 0.6954 0.6814 0.6233 0.3311 0.301 0.2883 0.2397 19.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.90 2.52 3.69 2.28 1.82 2.28 2.54 -
P/RPS 7.06 6.20 7.67 5.35 4.57 5.51 3.41 12.88%
P/EPS 31.88 22.00 30.92 26.54 30.30 29.86 18.62 9.37%
EY 3.14 4.55 3.23 3.77 3.30 3.35 5.37 -8.55%
DY 3.03 4.13 3.04 3.51 2.86 2.81 3.62 -2.92%
P/NAPS 4.11 3.62 5.60 5.93 5.07 6.58 5.61 -5.05%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 17/11/22 12/11/21 24/11/20 26/11/19 26/11/18 21/11/17 -
Price 3.00 2.58 4.00 2.47 1.95 1.71 2.83 -
P/RPS 7.30 6.35 8.31 5.80 4.89 4.14 3.80 11.48%
P/EPS 32.98 22.52 33.51 28.75 32.46 22.39 20.75 8.02%
EY 3.03 4.44 2.98 3.48 3.08 4.47 4.82 -7.44%
DY 2.93 4.03 2.80 3.24 2.67 3.74 3.25 -1.71%
P/NAPS 4.26 3.71 6.07 6.43 5.44 4.93 6.25 -6.18%

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