[INARI] QoQ Quarter Result on 2017-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 325,827 375,964 373,089 345,650 274,033 275,051 281,577 10.23% QoQ % -13.34% 0.77% 7.94% 26.13% -0.37% -2.32% - Horiz. % 115.72% 133.52% 132.50% 122.76% 97.32% 97.68% 100.00%
PBT 62,486 77,903 73,668 72,223 54,277 64,363 49,965 16.09% QoQ % -19.79% 5.75% 2.00% 33.06% -15.67% 28.82% - Horiz. % 125.06% 155.92% 147.44% 144.55% 108.63% 128.82% 100.00%
Tax -6,981 -8,835 -4,973 -6,168 -2,115 -2,009 -1,813 145.87% QoQ % 20.98% -77.66% 19.37% -191.63% -5.28% -10.81% - Horiz. % 385.05% 487.31% 274.30% 340.21% 116.66% 110.81% 100.00%
NP 55,505 69,068 68,695 66,055 52,162 62,354 48,152 9.95% QoQ % -19.64% 0.54% 4.00% 26.63% -16.35% 29.49% - Horiz. % 115.27% 143.44% 142.66% 137.18% 108.33% 129.49% 100.00%
NP to SH 55,174 68,613 68,376 65,624 51,178 63,047 48,004 9.73% QoQ % -19.59% 0.35% 4.19% 28.23% -18.83% 31.34% - Horiz. % 114.94% 142.93% 142.44% 136.71% 106.61% 131.34% 100.00%
Tax Rate 11.17 % 11.34 % 6.75 % 8.54 % 3.90 % 3.12 % 3.63 % 111.70% QoQ % -1.50% 68.00% -20.96% 118.97% 25.00% -14.05% - Horiz. % 307.71% 312.40% 185.95% 235.26% 107.44% 85.95% 100.00%
Total Cost 270,322 306,896 304,394 279,595 221,871 212,697 233,425 10.29% QoQ % -11.92% 0.82% 8.87% 26.02% 4.31% -8.88% - Horiz. % 115.81% 131.48% 130.40% 119.78% 95.05% 91.12% 100.00%
Net Worth 1,026,872 978,584 907,937 870,558 830,568 794,546 718,239 26.94% QoQ % 4.93% 7.78% 4.29% 4.81% 4.53% 10.62% - Horiz. % 142.97% 136.25% 126.41% 121.21% 115.64% 110.62% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 33,516 50,840 46,118 55,512 42,973 17,352 28,744 10.79% QoQ % -34.07% 10.24% -16.92% 29.18% 147.65% -39.63% - Horiz. % 116.60% 176.87% 160.44% 193.12% 149.50% 60.37% 100.00%
Div Payout % 60.75 % 74.10 % 67.45 % 84.59 % 83.97 % 27.52 % 59.88 % 0.97% QoQ % -18.02% 9.86% -20.26% 0.74% 205.12% -54.04% - Horiz. % 101.45% 123.75% 112.64% 141.27% 140.23% 45.96% 100.00%
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,026,872 978,584 907,937 870,558 830,568 794,546 718,239 26.94% QoQ % 4.93% 7.78% 4.29% 4.81% 4.53% 10.62% - Horiz. % 142.97% 136.25% 126.41% 121.21% 115.64% 110.62% 100.00%
NOSH 2,094,803 2,033,633 2,005,161 1,982,598 1,953,358 964,021 958,163 68.53% QoQ % 3.01% 1.42% 1.14% 1.50% 102.63% 0.61% - Horiz. % 218.63% 212.24% 209.27% 206.92% 203.86% 100.61% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.04 % 18.37 % 18.41 % 19.11 % 19.03 % 22.67 % 17.10 % -0.23% QoQ % -7.24% -0.22% -3.66% 0.42% -16.06% 32.57% - Horiz. % 99.65% 107.43% 107.66% 111.75% 111.29% 132.57% 100.00%
ROE 5.37 % 7.01 % 7.53 % 7.54 % 6.16 % 7.93 % 6.68 % -13.55% QoQ % -23.40% -6.91% -0.13% 22.40% -22.32% 18.71% - Horiz. % 80.39% 104.94% 112.72% 112.87% 92.22% 118.71% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.55 18.49 18.61 17.43 14.03 28.53 29.39 -34.61% QoQ % -15.90% -0.64% 6.77% 24.23% -50.82% -2.93% - Horiz. % 52.91% 62.91% 63.32% 59.31% 47.74% 97.07% 100.00%
EPS 2.63 3.37 3.41 3.31 2.62 6.54 5.01 -34.95% QoQ % -21.96% -1.17% 3.02% 26.34% -59.94% 30.54% - Horiz. % 52.50% 67.27% 68.06% 66.07% 52.30% 130.54% 100.00%
DPS 1.60 2.50 2.30 2.80 2.20 1.80 3.00 -34.26% QoQ % -36.00% 8.70% -17.86% 27.27% 22.22% -40.00% - Horiz. % 53.33% 83.33% 76.67% 93.33% 73.33% 60.00% 100.00%
NAPS 0.4902 0.4812 0.4528 0.4391 0.4252 0.8242 0.7496 -24.68% QoQ % 1.87% 6.27% 3.12% 3.27% -48.41% 9.95% - Horiz. % 65.39% 64.19% 60.41% 58.58% 56.72% 109.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.67 10.00 9.93 9.20 7.29 7.32 7.49 10.25% QoQ % -13.30% 0.70% 7.93% 26.20% -0.41% -2.27% - Horiz. % 115.75% 133.51% 132.58% 122.83% 97.33% 97.73% 100.00%
EPS 1.47 1.83 1.82 1.75 1.36 1.68 1.28 9.68% QoQ % -19.67% 0.55% 4.00% 28.68% -19.05% 31.25% - Horiz. % 114.84% 142.97% 142.19% 136.72% 106.25% 131.25% 100.00%
DPS 0.89 1.35 1.23 1.48 1.14 0.46 0.76 11.11% QoQ % -34.07% 9.76% -16.89% 29.82% 147.83% -39.47% - Horiz. % 117.11% 177.63% 161.84% 194.74% 150.00% 60.53% 100.00%
NAPS 0.2732 0.2604 0.2416 0.2316 0.2210 0.2114 0.1911 26.93% QoQ % 4.92% 7.78% 4.32% 4.80% 4.54% 10.62% - Horiz. % 142.96% 136.26% 126.43% 121.19% 115.65% 110.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.7500 3.4000 2.5400 2.1100 2.0400 3.3200 3.3200 -
P/RPS 17.68 18.39 13.65 12.10 14.54 11.64 11.30 34.81% QoQ % -3.86% 34.73% 12.81% -16.78% 24.91% 3.01% - Horiz. % 156.46% 162.74% 120.80% 107.08% 128.67% 103.01% 100.00%
P/EPS 104.41 100.77 74.49 63.75 77.86 50.76 66.27 35.44% QoQ % 3.61% 35.28% 16.85% -18.12% 53.39% -23.40% - Horiz. % 157.55% 152.06% 112.40% 96.20% 117.49% 76.60% 100.00%
EY 0.96 0.99 1.34 1.57 1.28 1.97 1.51 -26.08% QoQ % -3.03% -26.12% -14.65% 22.66% -35.03% 30.46% - Horiz. % 63.58% 65.56% 88.74% 103.97% 84.77% 130.46% 100.00%
DY 0.58 0.74 0.91 1.33 1.08 0.54 0.90 -25.41% QoQ % -21.62% -18.68% -31.58% 23.15% 100.00% -40.00% - Horiz. % 64.44% 82.22% 101.11% 147.78% 120.00% 60.00% 100.00%
P/NAPS 5.61 7.07 5.61 4.81 4.80 4.03 4.43 17.07% QoQ % -20.65% 26.02% 16.63% 0.21% 19.11% -9.03% - Horiz. % 126.64% 159.59% 126.64% 108.58% 108.35% 90.97% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 22/11/16 -
Price 2.1600 3.4500 2.8300 2.5000 2.1800 1.9100 3.3000 -
P/RPS 13.89 18.66 15.21 14.34 15.54 6.69 11.23 15.24% QoQ % -25.56% 22.68% 6.07% -7.72% 132.29% -40.43% - Horiz. % 123.69% 166.16% 135.44% 127.69% 138.38% 59.57% 100.00%
P/EPS 82.01 102.26 82.99 75.53 83.21 29.20 65.87 15.75% QoQ % -19.80% 23.22% 9.88% -9.23% 184.97% -55.67% - Horiz. % 124.50% 155.25% 125.99% 114.67% 126.32% 44.33% 100.00%
EY 1.22 0.98 1.20 1.32 1.20 3.42 1.52 -13.65% QoQ % 24.49% -18.33% -9.09% 10.00% -64.91% 125.00% - Horiz. % 80.26% 64.47% 78.95% 86.84% 78.95% 225.00% 100.00%
DY 0.74 0.72 0.81 1.12 1.01 0.94 0.91 -12.89% QoQ % 2.78% -11.11% -27.68% 10.89% 7.45% 3.30% - Horiz. % 81.32% 79.12% 89.01% 123.08% 110.99% 103.30% 100.00%
P/NAPS 4.41 7.17 6.25 5.69 5.13 2.32 4.40 0.15% QoQ % -38.49% 14.72% 9.84% 10.92% 121.12% -47.27% - Horiz. % 100.23% 162.95% 142.05% 129.32% 116.59% 52.73% 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
0617 lNARI Quarterly Report (Final).pdf 
