[INARI] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -5.9%
YoY- -21.61%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,407,001 1,615,629 1,423,178 1,099,480 1,176,253 1,433,173 1,107,548 4.06%
PBT 377,552 450,832 345,138 184,397 222,592 285,409 224,806 9.02%
Tax -35,168 -43,861 -22,416 -24,000 -17,232 -27,718 -7,916 28.20%
NP 342,384 406,970 322,722 160,397 205,360 257,690 216,890 7.90%
-
NP to SH 342,964 406,268 322,817 160,369 204,572 256,217 216,305 7.98%
-
Tax Rate 9.31% 9.73% 6.49% 13.02% 7.74% 9.71% 3.52% -
Total Cost 1,064,617 1,208,658 1,100,456 939,082 970,893 1,175,482 890,657 3.01%
-
Net Worth 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 824,131 20.71%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 308,585 385,256 375,939 142,477 174,582 178,756 180,900 9.30%
Div Payout % 89.98% 94.83% 116.46% 88.84% 85.34% 69.77% 83.63% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 824,131 20.71%
NOSH 3,732,934 3,705,170 3,338,921 3,239,284 3,171,129 2,076,018 1,938,219 11.53%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 24.33% 25.19% 22.68% 14.59% 17.46% 17.98% 19.58% -
ROE 13.44% 16.42% 23.29% 13.47% 18.47% 24.95% 26.25% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.69 43.61 42.90 33.95 36.83 68.42 57.14 -6.69%
EPS 9.20 11.11 9.81 5.03 6.47 12.60 11.16 -3.16%
DPS 8.27 10.40 11.33 4.40 5.47 8.53 9.33 -1.98%
NAPS 0.6836 0.6679 0.4178 0.3678 0.3469 0.4902 0.4252 8.23%
Adjusted Per Share Value based on latest NOSH - 3,239,284
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.14 42.65 37.57 29.02 31.05 37.83 29.24 4.06%
EPS 9.05 10.72 8.52 4.23 5.40 6.76 5.71 7.97%
DPS 8.15 10.17 9.92 3.76 4.61 4.72 4.78 9.29%
NAPS 0.6736 0.6531 0.3658 0.3144 0.2924 0.2711 0.2175 20.72%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.46 3.07 3.28 1.24 1.57 2.75 2.04 -
P/RPS 6.53 7.04 7.64 3.65 4.26 4.02 3.57 10.58%
P/EPS 26.78 27.99 33.70 25.04 24.51 22.48 18.28 6.56%
EY 3.73 3.57 2.97 3.99 4.08 4.45 5.47 -6.17%
DY 3.36 3.39 3.46 3.55 3.48 3.10 4.58 -5.02%
P/NAPS 3.60 4.60 7.85 3.37 4.53 5.61 4.80 -4.67%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 13/05/22 21/05/21 21/05/20 23/05/19 22/05/18 16/05/17 -
Price 2.26 2.56 3.00 1.44 1.32 2.16 2.18 -
P/RPS 6.00 5.87 6.99 4.24 3.58 3.16 3.82 7.81%
P/EPS 24.60 23.34 30.83 29.08 20.61 17.66 19.53 3.91%
EY 4.07 4.28 3.24 3.44 4.85 5.66 5.12 -3.75%
DY 3.66 4.06 3.78 3.06 4.14 3.95 4.28 -2.57%
P/NAPS 3.31 3.83 7.18 3.92 3.81 4.41 5.13 -7.03%

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