[INARI] QoQ Quarter Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 301,162 325,827 375,964 373,089 345,650 274,033 275,051 6.25% QoQ % -7.57% -13.34% 0.77% 7.94% 26.13% -0.37% - Horiz. % 109.49% 118.46% 136.69% 135.64% 125.67% 99.63% 100.00%
PBT 81,401 62,486 77,903 73,668 72,223 54,277 64,363 17.00% QoQ % 30.27% -19.79% 5.75% 2.00% 33.06% -15.67% - Horiz. % 126.47% 97.08% 121.04% 114.46% 112.21% 84.33% 100.00%
Tax -14,539 -6,981 -8,835 -4,973 -6,168 -2,115 -2,009 275.50% QoQ % -108.27% 20.98% -77.66% 19.37% -191.63% -5.28% - Horiz. % 723.69% 347.49% 439.77% 247.54% 307.02% 105.28% 100.00%
NP 66,862 55,505 69,068 68,695 66,055 52,162 62,354 4.78% QoQ % 20.46% -19.64% 0.54% 4.00% 26.63% -16.35% - Horiz. % 107.23% 89.02% 110.77% 110.17% 105.94% 83.65% 100.00%
NP to SH 57,103 55,174 68,613 68,376 65,624 51,178 63,047 -6.41% QoQ % 3.50% -19.59% 0.35% 4.19% 28.23% -18.83% - Horiz. % 90.57% 87.51% 108.83% 108.45% 104.09% 81.17% 100.00%
Tax Rate 17.86 % 11.17 % 11.34 % 6.75 % 8.54 % 3.90 % 3.12 % 221.03% QoQ % 59.89% -1.50% 68.00% -20.96% 118.97% 25.00% - Horiz. % 572.44% 358.01% 363.46% 216.35% 273.72% 125.00% 100.00%
Total Cost 234,300 270,322 306,896 304,394 279,595 221,871 212,697 6.68% QoQ % -13.33% -11.92% 0.82% 8.87% 26.02% 4.31% - Horiz. % 110.16% 127.09% 144.29% 143.11% 131.45% 104.31% 100.00%
Net Worth 1,073,757 1,026,872 978,584 907,937 870,558 830,568 794,546 22.30% QoQ % 4.57% 4.93% 7.78% 4.29% 4.81% 4.53% - Horiz. % 135.14% 129.24% 123.16% 114.27% 109.57% 104.53% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 63,517 33,516 50,840 46,118 55,512 42,973 17,352 138.08% QoQ % 89.51% -34.07% 10.24% -16.92% 29.18% 147.65% - Horiz. % 366.04% 193.15% 292.99% 265.78% 319.91% 247.65% 100.00%
Div Payout % 111.23 % 60.75 % 74.10 % 67.45 % 84.59 % 83.97 % 27.52 % 154.39% QoQ % 83.09% -18.02% 9.86% -20.26% 0.74% 205.12% - Horiz. % 404.18% 220.75% 269.26% 245.09% 307.38% 305.12% 100.00%
Equity 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,073,757 1,026,872 978,584 907,937 870,558 830,568 794,546 22.30% QoQ % 4.57% 4.93% 7.78% 4.29% 4.81% 4.53% - Horiz. % 135.14% 129.24% 123.16% 114.27% 109.57% 104.53% 100.00%
NOSH 3,175,857 2,094,803 2,033,633 2,005,161 1,982,598 1,953,358 964,021 121.89% QoQ % 51.61% 3.01% 1.42% 1.14% 1.50% 102.63% - Horiz. % 329.44% 217.30% 210.95% 208.00% 205.66% 202.63% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.20 % 17.04 % 18.37 % 18.41 % 19.11 % 19.03 % 22.67 % -1.39% QoQ % 30.28% -7.24% -0.22% -3.66% 0.42% -16.06% - Horiz. % 97.93% 75.17% 81.03% 81.21% 84.30% 83.94% 100.00%
ROE 5.32 % 5.37 % 7.01 % 7.53 % 7.54 % 6.16 % 7.93 % -23.42% QoQ % -0.93% -23.40% -6.91% -0.13% 22.40% -22.32% - Horiz. % 67.09% 67.72% 88.40% 94.96% 95.08% 77.68% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.48 15.55 18.49 18.61 17.43 14.03 28.53 -52.12% QoQ % -39.04% -15.90% -0.64% 6.77% 24.23% -50.82% - Horiz. % 33.23% 54.50% 64.81% 65.23% 61.09% 49.18% 100.00%
EPS 1.80 2.63 3.37 3.41 3.31 2.62 6.54 -57.79% QoQ % -31.56% -21.96% -1.17% 3.02% 26.34% -59.94% - Horiz. % 27.52% 40.21% 51.53% 52.14% 50.61% 40.06% 100.00%
DPS 2.00 1.60 2.50 2.30 2.80 2.20 1.80 7.30% QoQ % 25.00% -36.00% 8.70% -17.86% 27.27% 22.22% - Horiz. % 111.11% 88.89% 138.89% 127.78% 155.56% 122.22% 100.00%
NAPS 0.3381 0.4902 0.4812 0.4528 0.4391 0.4252 0.8242 -44.88% QoQ % -31.03% 1.87% 6.27% 3.12% 3.27% -48.41% - Horiz. % 41.02% 59.48% 58.38% 54.94% 53.28% 51.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.01 8.67 10.00 9.93 9.20 7.29 7.32 6.21% QoQ % -7.61% -13.30% 0.70% 7.93% 26.20% -0.41% - Horiz. % 109.43% 118.44% 136.61% 135.66% 125.68% 99.59% 100.00%
EPS 1.52 1.47 1.83 1.82 1.75 1.36 1.68 -6.47% QoQ % 3.40% -19.67% 0.55% 4.00% 28.68% -19.05% - Horiz. % 90.48% 87.50% 108.93% 108.33% 104.17% 80.95% 100.00%
DPS 1.69 0.89 1.35 1.23 1.48 1.14 0.46 138.66% QoQ % 89.89% -34.07% 9.76% -16.89% 29.82% 147.83% - Horiz. % 367.39% 193.48% 293.48% 267.39% 321.74% 247.83% 100.00%
NAPS 0.2857 0.2732 0.2604 0.2416 0.2316 0.2210 0.2114 22.30% QoQ % 4.58% 4.92% 7.78% 4.32% 4.80% 4.54% - Horiz. % 135.15% 129.23% 123.18% 114.29% 109.56% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.2600 2.7500 3.4000 2.5400 2.1100 2.0400 3.3200 -
P/RPS 23.83 17.68 18.39 13.65 12.10 14.54 11.64 61.44% QoQ % 34.79% -3.86% 34.73% 12.81% -16.78% 24.91% - Horiz. % 204.73% 151.89% 157.99% 117.27% 103.95% 124.91% 100.00%
P/EPS 125.69 104.41 100.77 74.49 63.75 77.86 50.76 83.33% QoQ % 20.38% 3.61% 35.28% 16.85% -18.12% 53.39% - Horiz. % 247.62% 205.69% 198.52% 146.75% 125.59% 153.39% 100.00%
EY 0.80 0.96 0.99 1.34 1.57 1.28 1.97 -45.25% QoQ % -16.67% -3.03% -26.12% -14.65% 22.66% -35.03% - Horiz. % 40.61% 48.73% 50.25% 68.02% 79.70% 64.97% 100.00%
DY 0.88 0.58 0.74 0.91 1.33 1.08 0.54 38.61% QoQ % 51.72% -21.62% -18.68% -31.58% 23.15% 100.00% - Horiz. % 162.96% 107.41% 137.04% 168.52% 246.30% 200.00% 100.00%
P/NAPS 6.68 5.61 7.07 5.61 4.81 4.80 4.03 40.19% QoQ % 19.07% -20.65% 26.02% 16.63% 0.21% 19.11% - Horiz. % 165.76% 139.21% 175.43% 139.21% 119.35% 119.11% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 16/05/17 23/02/17 -
Price 2.3700 2.1600 3.4500 2.8300 2.5000 2.1800 1.9100 -
P/RPS 24.99 13.89 18.66 15.21 14.34 15.54 6.69 141.33% QoQ % 79.91% -25.56% 22.68% 6.07% -7.72% 132.29% - Horiz. % 373.54% 207.62% 278.92% 227.35% 214.35% 232.29% 100.00%
P/EPS 131.81 82.01 102.26 82.99 75.53 83.21 29.20 173.89% QoQ % 60.72% -19.80% 23.22% 9.88% -9.23% 184.97% - Horiz. % 451.40% 280.86% 350.21% 284.21% 258.66% 284.97% 100.00%
EY 0.76 1.22 0.98 1.20 1.32 1.20 3.42 -63.41% QoQ % -37.70% 24.49% -18.33% -9.09% 10.00% -64.91% - Horiz. % 22.22% 35.67% 28.65% 35.09% 38.60% 35.09% 100.00%
DY 0.84 0.74 0.72 0.81 1.12 1.01 0.94 -7.24% QoQ % 13.51% 2.78% -11.11% -27.68% 10.89% 7.45% - Horiz. % 89.36% 78.72% 76.60% 86.17% 119.15% 107.45% 100.00%
P/NAPS 7.01 4.41 7.17 6.25 5.69 5.13 2.32 109.43% QoQ % 58.96% -38.49% 14.72% 9.84% 10.92% 121.12% - Horiz. % 302.16% 190.09% 309.05% 269.40% 245.26% 221.12% 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
Q1 18 lnari Quarterly Report.pdf 
