[INARI] QoQ Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 217,321 293,640 274,949 255,016 228,288 227,912 221,883 -1.37% QoQ % -25.99% 6.80% 7.82% 11.71% 0.16% 2.72% - Horiz. % 97.94% 132.34% 123.92% 114.93% 102.89% 102.72% 100.00%
PBT 23,031 44,838 43,936 39,778 37,961 39,989 33,948 -22.77% QoQ % -48.64% 2.05% 10.45% 4.79% -5.07% 17.79% - Horiz. % 67.84% 132.08% 129.42% 117.17% 111.82% 117.79% 100.00%
Tax -288 -1,993 -1,447 344 -768 -662 -342 -10.82% QoQ % 85.55% -37.73% -520.64% 144.79% -16.01% -93.57% - Horiz. % 84.21% 582.75% 423.10% -100.58% 224.56% 193.57% 100.00%
NP 22,743 42,845 42,489 40,122 37,193 39,327 33,606 -22.90% QoQ % -46.92% 0.84% 5.90% 7.88% -5.43% 17.02% - Horiz. % 67.68% 127.49% 126.43% 119.39% 110.67% 117.02% 100.00%
NP to SH 21,402 41,425 45,509 40,376 38,078 40,324 33,756 -26.18% QoQ % -48.34% -8.97% 12.71% 6.03% -5.57% 19.46% - Horiz. % 63.40% 122.72% 134.82% 119.61% 112.80% 119.46% 100.00%
Tax Rate 1.25 % 4.44 % 3.29 % -0.86 % 2.02 % 1.66 % 1.01 % 15.26% QoQ % -71.85% 34.95% 482.56% -142.57% 21.69% 64.36% - Horiz. % 123.76% 439.60% 325.74% -85.15% 200.00% 164.36% 100.00%
Total Cost 194,578 250,795 232,460 214,894 191,095 188,585 188,277 2.22% QoQ % -22.42% 7.89% 8.17% 12.45% 1.33% 0.16% - Horiz. % 103.35% 133.21% 123.47% 114.14% 101.50% 100.16% 100.00%
Net Worth 655,363 642,198 608,026 535,326 473,933 347,802 297,390 69.26% QoQ % 2.05% 5.62% 13.58% 12.95% 36.27% 16.95% - Horiz. % 220.37% 215.94% 204.45% 180.01% 159.36% 116.95% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 9,640 17,721 20,420 16,672 14,053 14,073 12,377 -15.33% QoQ % -45.60% -13.22% 22.48% 18.64% -0.14% 13.71% - Horiz. % 77.89% 143.18% 164.99% 134.70% 113.54% 113.71% 100.00%
Div Payout % 45.05 % 42.78 % 44.87 % 41.29 % 36.91 % 34.90 % 36.67 % 14.69% QoQ % 5.31% -4.66% 8.67% 11.87% 5.76% -4.83% - Horiz. % 122.85% 116.66% 122.36% 112.60% 100.65% 95.17% 100.00%
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 655,363 642,198 608,026 535,326 473,933 347,802 297,390 69.26% QoQ % 2.05% 5.62% 13.58% 12.95% 36.27% 16.95% - Horiz. % 220.37% 215.94% 204.45% 180.01% 159.36% 116.95% 100.00%
NOSH 964,054 738,413 729,310 724,883 669,209 611,896 562,600 43.15% QoQ % 30.56% 1.25% 0.61% 8.32% 9.37% 8.76% - Horiz. % 171.36% 131.25% 129.63% 128.85% 118.95% 108.76% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.47 % 14.59 % 15.45 % 15.73 % 16.29 % 17.26 % 15.15 % -21.82% QoQ % -28.24% -5.57% -1.78% -3.44% -5.62% 13.93% - Horiz. % 69.11% 96.30% 101.98% 103.83% 107.52% 113.93% 100.00%
ROE 3.27 % 6.45 % 7.48 % 7.54 % 8.03 % 11.59 % 11.35 % -56.35% QoQ % -49.30% -13.77% -0.80% -6.10% -30.72% 2.11% - Horiz. % 28.81% 56.83% 65.90% 66.43% 70.75% 102.11% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.54 39.77 37.70 35.18 34.11 37.25 39.44 -31.11% QoQ % -43.32% 5.49% 7.16% 3.14% -8.43% -5.55% - Horiz. % 57.15% 100.84% 95.59% 89.20% 86.49% 94.45% 100.00%
EPS 2.22 5.61 6.24 5.57 5.69 6.59 6.00 -48.43% QoQ % -60.43% -10.10% 12.03% -2.11% -13.66% 9.83% - Horiz. % 37.00% 93.50% 104.00% 92.83% 94.83% 109.83% 100.00%
DPS 1.00 2.40 2.80 2.30 2.10 2.30 2.20 -40.85% QoQ % -58.33% -14.29% 21.74% 9.52% -8.70% 4.55% - Horiz. % 45.45% 109.09% 127.27% 104.55% 95.45% 104.55% 100.00%
NAPS 0.6798 0.8697 0.8337 0.7385 0.7082 0.5684 0.5286 18.24% QoQ % -21.84% 4.32% 12.89% 4.28% 24.60% 7.53% - Horiz. % 128.60% 164.53% 157.72% 139.71% 133.98% 107.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.78 7.81 7.32 6.79 6.07 6.06 5.90 -1.36% QoQ % -25.99% 6.69% 7.81% 11.86% 0.17% 2.71% - Horiz. % 97.97% 132.37% 124.07% 115.08% 102.88% 102.71% 100.00%
EPS 0.57 1.10 1.21 1.07 1.01 1.07 0.90 -26.23% QoQ % -48.18% -9.09% 13.08% 5.94% -5.61% 18.89% - Horiz. % 63.33% 122.22% 134.44% 118.89% 112.22% 118.89% 100.00%
DPS 0.26 0.47 0.54 0.44 0.37 0.37 0.33 -14.68% QoQ % -44.68% -12.96% 22.73% 18.92% 0.00% 12.12% - Horiz. % 78.79% 142.42% 163.64% 133.33% 112.12% 112.12% 100.00%
NAPS 0.1744 0.1709 0.1618 0.1424 0.1261 0.0925 0.0791 69.32% QoQ % 2.05% 5.62% 13.62% 12.93% 36.32% 16.94% - Horiz. % 220.48% 216.06% 204.55% 180.03% 159.42% 116.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.2200 4.5800 3.3900 3.2500 3.3100 2.5400 3.2300 -
P/RPS 14.28 11.52 8.99 9.24 9.70 6.82 8.19 44.82% QoQ % 23.96% 28.14% -2.71% -4.74% 42.23% -16.73% - Horiz. % 174.36% 140.66% 109.77% 112.82% 118.44% 83.27% 100.00%
P/EPS 145.05 81.64 54.33 58.35 58.17 38.54 53.83 93.52% QoQ % 77.67% 50.27% -6.89% 0.31% 50.93% -28.40% - Horiz. % 269.46% 151.66% 100.93% 108.40% 108.06% 71.60% 100.00%
EY 0.69 1.22 1.84 1.71 1.72 2.59 1.86 -48.34% QoQ % -43.44% -33.70% 7.60% -0.58% -33.59% 39.25% - Horiz. % 37.10% 65.59% 98.92% 91.94% 92.47% 139.25% 100.00%
DY 0.31 0.52 0.83 0.71 0.63 0.91 0.68 -40.74% QoQ % -40.38% -37.35% 16.90% 12.70% -30.77% 33.82% - Horiz. % 45.59% 76.47% 122.06% 104.41% 92.65% 133.82% 100.00%
P/NAPS 4.74 5.27 4.07 4.40 4.67 4.47 6.11 -15.56% QoQ % -10.06% 29.48% -7.50% -5.78% 4.47% -26.84% - Horiz. % 77.58% 86.25% 66.61% 72.01% 76.43% 73.16% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 -
Price 2.7200 3.3900 3.8200 3.1300 3.3200 2.8600 2.8800 -
P/RPS 12.07 8.52 10.13 8.90 9.73 7.68 7.30 39.78% QoQ % 41.67% -15.89% 13.82% -8.53% 26.69% 5.21% - Horiz. % 165.34% 116.71% 138.77% 121.92% 133.29% 105.21% 100.00%
P/EPS 122.52 60.43 61.22 56.19 58.35 43.40 48.00 86.67% QoQ % 102.75% -1.29% 8.95% -3.70% 34.45% -9.58% - Horiz. % 255.25% 125.90% 127.54% 117.06% 121.56% 90.42% 100.00%
EY 0.82 1.65 1.63 1.78 1.71 2.30 2.08 -46.20% QoQ % -50.30% 1.23% -8.43% 4.09% -25.65% 10.58% - Horiz. % 39.42% 79.33% 78.37% 85.58% 82.21% 110.58% 100.00%
DY 0.37 0.71 0.73 0.73 0.63 0.80 0.76 -38.09% QoQ % -47.89% -2.74% 0.00% 15.87% -21.25% 5.26% - Horiz. % 48.68% 93.42% 96.05% 96.05% 82.89% 105.26% 100.00%
P/NAPS 4.00 3.90 4.58 4.24 4.69 5.03 5.45 -18.62% QoQ % 2.56% -14.85% 8.02% -9.59% -6.76% -7.71% - Horiz. % 73.39% 71.56% 84.04% 77.80% 86.06% 92.29% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q4 2015 BOD_final 20.8.15.pdf 
