[INARI] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 0.78%
YoY- 101.3%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,527,516 1,407,001 1,615,629 1,423,178 1,099,480 1,176,253 1,433,173 1.06%
PBT 342,440 377,552 450,832 345,138 184,397 222,592 285,409 3.07%
Tax -14,701 -35,168 -43,861 -22,416 -24,000 -17,232 -27,718 -10.02%
NP 327,738 342,384 406,970 322,722 160,397 205,360 257,690 4.08%
-
NP to SH 327,348 342,964 406,268 322,817 160,369 204,572 256,217 4.16%
-
Tax Rate 4.29% 9.31% 9.73% 6.49% 13.02% 7.74% 9.71% -
Total Cost 1,199,777 1,064,617 1,208,658 1,100,456 939,082 970,893 1,175,482 0.34%
-
Net Worth 2,761,852 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 17.90%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 315,083 308,585 385,256 375,939 142,477 174,582 178,756 9.89%
Div Payout % 96.25% 89.98% 94.83% 116.46% 88.84% 85.34% 69.77% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,761,852 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 17.90%
NOSH 3,758,342 3,732,934 3,705,170 3,338,921 3,239,284 3,171,129 2,076,018 10.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.46% 24.33% 25.19% 22.68% 14.59% 17.46% 17.98% -
ROE 11.85% 13.44% 16.42% 23.29% 13.47% 18.47% 24.95% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 40.72 37.69 43.61 42.90 33.95 36.83 68.42 -8.27%
EPS 8.75 9.20 11.11 9.81 5.03 6.47 12.60 -5.89%
DPS 8.40 8.27 10.40 11.33 4.40 5.47 8.53 -0.25%
NAPS 0.7363 0.6836 0.6679 0.4178 0.3678 0.3469 0.4902 7.00%
Adjusted Per Share Value based on latest NOSH - 3,338,921
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 40.32 37.14 42.65 37.57 29.02 31.05 37.83 1.06%
EPS 8.64 9.05 10.72 8.52 4.23 5.40 6.76 4.17%
DPS 8.32 8.15 10.17 9.92 3.76 4.61 4.72 9.89%
NAPS 0.729 0.6736 0.6531 0.3658 0.3144 0.2924 0.2711 17.90%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.23 2.46 3.07 3.28 1.24 1.57 2.75 -
P/RPS 7.93 6.53 7.04 7.64 3.65 4.26 4.02 11.97%
P/EPS 37.01 26.78 27.99 33.70 25.04 24.51 22.48 8.65%
EY 2.70 3.73 3.57 2.97 3.99 4.08 4.45 -7.98%
DY 2.60 3.36 3.39 3.46 3.55 3.48 3.10 -2.88%
P/NAPS 4.39 3.60 4.60 7.85 3.37 4.53 5.61 -4.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 13/05/22 21/05/21 21/05/20 23/05/19 22/05/18 -
Price 3.23 2.26 2.56 3.00 1.44 1.32 2.16 -
P/RPS 7.93 6.00 5.87 6.99 4.24 3.58 3.16 16.55%
P/EPS 37.01 24.60 23.34 30.83 29.08 20.61 17.66 13.11%
EY 2.70 4.07 4.28 3.24 3.44 4.85 5.66 -11.59%
DY 2.60 3.66 4.06 3.78 3.06 4.14 3.95 -6.72%
P/NAPS 4.39 3.31 3.83 7.18 3.92 3.81 4.41 -0.07%

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