[INARI] QoQ Quarter Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 256,322 300,147 325,721 301,162 325,827 375,964 373,089 -22.16% QoQ % -14.60% -7.85% 8.15% -7.57% -13.34% 0.77% - Horiz. % 68.70% 80.45% 87.30% 80.72% 87.33% 100.77% 100.00%
PBT 42,570 59,476 64,898 81,401 62,486 77,903 73,668 -30.65% QoQ % -28.42% -8.35% -20.27% 30.27% -19.79% 5.75% - Horiz. % 57.79% 80.74% 88.10% 110.50% 84.82% 105.75% 100.00%
Tax -3,823 -4,321 -4,780 -14,539 -6,981 -8,835 -4,973 -16.10% QoQ % 11.53% 9.60% 67.12% -108.27% 20.98% -77.66% - Horiz. % 76.88% 86.89% 96.12% 292.36% 140.38% 177.66% 100.00%
NP 38,747 55,155 60,118 66,862 55,505 69,068 68,695 -31.76% QoQ % -29.75% -8.26% -10.09% 20.46% -19.64% 0.54% - Horiz. % 56.40% 80.29% 87.51% 97.33% 80.80% 100.54% 100.00%
NP to SH 38,188 55,086 60,155 57,103 55,174 68,613 68,376 -32.21% QoQ % -30.68% -8.43% 5.34% 3.50% -19.59% 0.35% - Horiz. % 55.85% 80.56% 87.98% 83.51% 80.69% 100.35% 100.00%
Tax Rate 8.98 % 7.27 % 7.37 % 17.86 % 11.17 % 11.34 % 6.75 % 20.98% QoQ % 23.52% -1.36% -58.73% 59.89% -1.50% 68.00% - Horiz. % 133.04% 107.70% 109.19% 264.59% 165.48% 168.00% 100.00%
Total Cost 217,575 244,992 265,603 234,300 270,322 306,896 304,394 -20.07% QoQ % -11.19% -7.76% 13.36% -13.33% -11.92% 0.82% - Horiz. % 71.48% 80.49% 87.26% 76.97% 88.81% 100.82% 100.00%
Net Worth 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 14.20% QoQ % -0.71% 2.16% 1.72% 4.57% 4.93% 7.78% - Horiz. % 122.02% 122.89% 120.29% 118.26% 113.10% 107.78% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 31,935 47,818 50,418 63,517 33,516 50,840 46,118 -21.75% QoQ % -33.22% -5.16% -20.62% 89.51% -34.07% 10.24% - Horiz. % 69.25% 103.69% 109.32% 137.73% 72.68% 110.24% 100.00%
Div Payout % 83.63 % 86.81 % 83.81 % 111.23 % 60.75 % 74.10 % 67.45 % 15.43% QoQ % -3.66% 3.58% -24.65% 83.09% -18.02% 9.86% - Horiz. % 123.99% 128.70% 124.26% 164.91% 90.07% 109.86% 100.00%
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,107,854 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 14.20% QoQ % -0.71% 2.16% 1.72% 4.57% 4.93% 7.78% - Horiz. % 122.02% 122.89% 120.29% 118.26% 113.10% 107.78% 100.00%
NOSH 3,193,585 3,187,933 3,151,139 3,175,857 2,094,803 2,033,633 2,005,161 36.42% QoQ % 0.18% 1.17% -0.78% 51.61% 3.01% 1.42% - Horiz. % 159.27% 158.99% 157.15% 158.38% 104.47% 101.42% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.12 % 18.38 % 18.46 % 22.20 % 17.04 % 18.37 % 18.41 % -12.31% QoQ % -17.74% -0.43% -16.85% 30.28% -7.24% -0.22% - Horiz. % 82.13% 99.84% 100.27% 120.59% 92.56% 99.78% 100.00%
ROE 3.45 % 4.94 % 5.51 % 5.32 % 5.37 % 7.01 % 7.53 % -40.60% QoQ % -30.16% -10.34% 3.57% -0.93% -23.40% -6.91% - Horiz. % 45.82% 65.60% 73.17% 70.65% 71.31% 93.09% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 8.03 9.42 10.34 9.48 15.55 18.49 18.61 -42.93% QoQ % -14.76% -8.90% 9.07% -39.04% -15.90% -0.64% - Horiz. % 43.15% 50.62% 55.56% 50.94% 83.56% 99.36% 100.00%
EPS 1.20 1.73 1.91 1.80 2.63 3.37 3.41 -50.19% QoQ % -30.64% -9.42% 6.11% -31.56% -21.96% -1.17% - Horiz. % 35.19% 50.73% 56.01% 52.79% 77.13% 98.83% 100.00%
DPS 1.00 1.50 1.60 2.00 1.60 2.50 2.30 -42.64% QoQ % -33.33% -6.25% -20.00% 25.00% -36.00% 8.70% - Horiz. % 43.48% 65.22% 69.57% 86.96% 69.57% 108.70% 100.00%
NAPS 0.3469 0.3500 0.3466 0.3381 0.4902 0.4812 0.4528 -16.29% QoQ % -0.89% 0.98% 2.51% -31.03% 1.87% 6.27% - Horiz. % 76.61% 77.30% 76.55% 74.67% 108.26% 106.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.82 7.99 8.67 8.01 8.67 10.00 9.93 -22.17% QoQ % -14.64% -7.84% 8.24% -7.61% -13.30% 0.70% - Horiz. % 68.68% 80.46% 87.31% 80.66% 87.31% 100.70% 100.00%
EPS 1.02 1.47 1.60 1.52 1.47 1.83 1.82 -32.05% QoQ % -30.61% -8.12% 5.26% 3.40% -19.67% 0.55% - Horiz. % 56.04% 80.77% 87.91% 83.52% 80.77% 100.55% 100.00%
DPS 0.85 1.27 1.34 1.69 0.89 1.35 1.23 -21.85% QoQ % -33.07% -5.22% -20.71% 89.89% -34.07% 9.76% - Horiz. % 69.11% 103.25% 108.94% 137.40% 72.36% 109.76% 100.00%
NAPS 0.2948 0.2969 0.2906 0.2857 0.2732 0.2604 0.2416 14.20% QoQ % -0.71% 2.17% 1.72% 4.58% 4.92% 7.78% - Horiz. % 122.02% 122.89% 120.28% 118.25% 113.08% 107.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.5700 1.5000 2.2800 2.2600 2.7500 3.4000 2.5400 -
P/RPS 19.56 15.93 22.06 23.83 17.68 18.39 13.65 27.13% QoQ % 22.79% -27.79% -7.43% 34.79% -3.86% 34.73% - Horiz. % 143.30% 116.70% 161.61% 174.58% 129.52% 134.73% 100.00%
P/EPS 131.30 86.81 119.43 125.69 104.41 100.77 74.49 45.97% QoQ % 51.25% -27.31% -4.98% 20.38% 3.61% 35.28% - Horiz. % 176.27% 116.54% 160.33% 168.73% 140.17% 135.28% 100.00%
EY 0.76 1.15 0.84 0.80 0.96 0.99 1.34 -31.51% QoQ % -33.91% 36.90% 5.00% -16.67% -3.03% -26.12% - Horiz. % 56.72% 85.82% 62.69% 59.70% 71.64% 73.88% 100.00%
DY 0.64 1.00 0.70 0.88 0.58 0.74 0.91 -20.93% QoQ % -36.00% 42.86% -20.45% 51.72% -21.62% -18.68% - Horiz. % 70.33% 109.89% 76.92% 96.70% 63.74% 81.32% 100.00%
P/NAPS 4.53 4.29 6.58 6.68 5.61 7.07 5.61 -13.30% QoQ % 5.59% -34.80% -1.50% 19.07% -20.65% 26.02% - Horiz. % 80.75% 76.47% 117.29% 119.07% 100.00% 126.02% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 -
Price 1.3200 1.6100 1.7100 2.3700 2.1600 3.4500 2.8300 -
P/RPS 16.45 17.10 16.54 24.99 13.89 18.66 15.21 5.37% QoQ % -3.80% 3.39% -33.81% 79.91% -25.56% 22.68% - Horiz. % 108.15% 112.43% 108.74% 164.30% 91.32% 122.68% 100.00%
P/EPS 110.39 93.17 89.58 131.81 82.01 102.26 82.99 20.97% QoQ % 18.48% 4.01% -32.04% 60.72% -19.80% 23.22% - Horiz. % 133.02% 112.27% 107.94% 158.83% 98.82% 123.22% 100.00%
EY 0.91 1.07 1.12 0.76 1.22 0.98 1.20 -16.86% QoQ % -14.95% -4.46% 47.37% -37.70% 24.49% -18.33% - Horiz. % 75.83% 89.17% 93.33% 63.33% 101.67% 81.67% 100.00%
DY 0.76 0.93 0.94 0.84 0.74 0.72 0.81 -4.16% QoQ % -18.28% -1.06% 11.90% 13.51% 2.78% -11.11% - Horiz. % 93.83% 114.81% 116.05% 103.70% 91.36% 88.89% 100.00%
P/NAPS 3.81 4.60 4.93 7.01 4.41 7.17 6.25 -28.13% QoQ % -17.17% -6.69% -29.67% 58.96% -38.49% 14.72% - Horiz. % 60.96% 73.60% 78.88% 112.16% 70.56% 114.72% 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
Inari Financial Result Q4 2018.pdf 
