[INARI] QoQ Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 274,949 255,016 228,288 227,912 221,883 223,884 191,814 27.10% QoQ % 7.82% 11.71% 0.16% 2.72% -0.89% 16.72% - Horiz. % 143.34% 132.95% 119.02% 118.82% 115.68% 116.72% 100.00%
PBT 43,936 39,778 37,961 39,989 33,948 31,138 27,173 37.72% QoQ % 10.45% 4.79% -5.07% 17.79% 9.02% 14.59% - Horiz. % 161.69% 146.39% 139.70% 147.16% 124.93% 114.59% 100.00%
Tax -1,447 344 -768 -662 -342 -2,186 -1,675 -9.29% QoQ % -520.64% 144.79% -16.01% -93.57% 84.35% -30.51% - Horiz. % 86.39% -20.54% 45.85% 39.52% 20.42% 130.51% 100.00%
NP 42,489 40,122 37,193 39,327 33,606 28,952 25,498 40.51% QoQ % 5.90% 7.88% -5.43% 17.02% 16.07% 13.55% - Horiz. % 166.64% 157.35% 145.87% 154.24% 131.80% 113.55% 100.00%
NP to SH 45,509 40,376 38,078 40,324 33,756 28,791 24,966 49.17% QoQ % 12.71% 6.03% -5.57% 19.46% 17.24% 15.32% - Horiz. % 182.28% 161.72% 152.52% 161.52% 135.21% 115.32% 100.00%
Tax Rate 3.29 % -0.86 % 2.02 % 1.66 % 1.01 % 7.02 % 6.16 % -34.15% QoQ % 482.56% -142.57% 21.69% 64.36% -85.61% 13.96% - Horiz. % 53.41% -13.96% 32.79% 26.95% 16.40% 113.96% 100.00%
Total Cost 232,460 214,894 191,095 188,585 188,277 194,932 166,316 24.98% QoQ % 8.17% 12.45% 1.33% 0.16% -3.41% 17.21% - Horiz. % 139.77% 129.21% 114.90% 113.39% 113.20% 117.21% 100.00%
Net Worth 608,026 535,326 473,933 347,802 297,390 247,700 224,405 94.24% QoQ % 13.58% 12.95% 36.27% 16.95% 20.06% 10.38% - Horiz. % 270.95% 238.55% 211.20% 154.99% 132.52% 110.38% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 20,420 16,672 14,053 14,073 12,377 8,911 9,620 65.08% QoQ % 22.48% 18.64% -0.14% 13.71% 38.88% -7.37% - Horiz. % 212.26% 173.29% 146.07% 146.28% 128.65% 92.63% 100.00%
Div Payout % 44.87 % 41.29 % 36.91 % 34.90 % 36.67 % 30.95 % 38.54 % 10.66% QoQ % 8.67% 11.87% 5.76% -4.83% 18.48% -19.69% - Horiz. % 116.42% 107.14% 95.77% 90.56% 95.15% 80.31% 100.00%
Equity 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 608,026 535,326 473,933 347,802 297,390 247,700 224,405 94.24% QoQ % 13.58% 12.95% 36.27% 16.95% 20.06% 10.38% - Horiz. % 270.95% 238.55% 211.20% 154.99% 132.52% 110.38% 100.00%
NOSH 729,310 724,883 669,209 611,896 562,600 495,104 481,040 31.94% QoQ % 0.61% 8.32% 9.37% 8.76% 13.63% 2.92% - Horiz. % 151.61% 150.69% 139.12% 127.20% 116.95% 102.92% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.45 % 15.73 % 16.29 % 17.26 % 15.15 % 12.93 % 13.29 % 10.55% QoQ % -1.78% -3.44% -5.62% 13.93% 17.17% -2.71% - Horiz. % 116.25% 118.36% 122.57% 129.87% 114.00% 97.29% 100.00%
ROE 7.48 % 7.54 % 8.03 % 11.59 % 11.35 % 11.62 % 11.13 % -23.26% QoQ % -0.80% -6.10% -30.72% 2.11% -2.32% 4.40% - Horiz. % 67.21% 67.74% 72.15% 104.13% 101.98% 104.40% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.70 35.18 34.11 37.25 39.44 45.22 39.87 -3.66% QoQ % 7.16% 3.14% -8.43% -5.55% -12.78% 13.42% - Horiz. % 94.56% 88.24% 85.55% 93.43% 98.92% 113.42% 100.00%
EPS 6.24 5.57 5.69 6.59 6.00 5.81 5.19 13.06% QoQ % 12.03% -2.11% -13.66% 9.83% 3.27% 11.95% - Horiz. % 120.23% 107.32% 109.63% 126.97% 115.61% 111.95% 100.00%
DPS 2.80 2.30 2.10 2.30 2.20 1.80 2.00 25.12% QoQ % 21.74% 9.52% -8.70% 4.55% 22.22% -10.00% - Horiz. % 140.00% 115.00% 105.00% 115.00% 110.00% 90.00% 100.00%
NAPS 0.8337 0.7385 0.7082 0.5684 0.5286 0.5003 0.4665 47.21% QoQ % 12.89% 4.28% 24.60% 7.53% 5.66% 7.25% - Horiz. % 178.71% 158.31% 151.81% 121.84% 113.31% 107.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.32 6.79 6.07 6.06 5.90 5.96 5.10 27.21% QoQ % 7.81% 11.86% 0.17% 2.71% -1.01% 16.86% - Horiz. % 143.53% 133.14% 119.02% 118.82% 115.69% 116.86% 100.00%
EPS 1.21 1.07 1.01 1.07 0.90 0.77 0.66 49.74% QoQ % 13.08% 5.94% -5.61% 18.89% 16.88% 16.67% - Horiz. % 183.33% 162.12% 153.03% 162.12% 136.36% 116.67% 100.00%
DPS 0.54 0.44 0.37 0.37 0.33 0.24 0.26 62.71% QoQ % 22.73% 18.92% 0.00% 12.12% 37.50% -7.69% - Horiz. % 207.69% 169.23% 142.31% 142.31% 126.92% 92.31% 100.00%
NAPS 0.1618 0.1424 0.1261 0.0925 0.0791 0.0659 0.0597 94.27% QoQ % 13.62% 12.93% 36.32% 16.94% 20.03% 10.39% - Horiz. % 271.02% 238.53% 211.22% 154.94% 132.50% 110.39% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.3900 3.2500 3.3100 2.5400 3.2300 3.0300 2.6900 -
P/RPS 8.99 9.24 9.70 6.82 8.19 6.70 6.75 21.03% QoQ % -2.71% -4.74% 42.23% -16.73% 22.24% -0.74% - Horiz. % 133.19% 136.89% 143.70% 101.04% 121.33% 99.26% 100.00%
P/EPS 54.33 58.35 58.17 38.54 53.83 52.11 51.83 3.19% QoQ % -6.89% 0.31% 50.93% -28.40% 3.30% 0.54% - Horiz. % 104.82% 112.58% 112.23% 74.36% 103.86% 100.54% 100.00%
EY 1.84 1.71 1.72 2.59 1.86 1.92 1.93 -3.13% QoQ % 7.60% -0.58% -33.59% 39.25% -3.12% -0.52% - Horiz. % 95.34% 88.60% 89.12% 134.20% 96.37% 99.48% 100.00%
DY 0.83 0.71 0.63 0.91 0.68 0.59 0.74 7.94% QoQ % 16.90% 12.70% -30.77% 33.82% 15.25% -20.27% - Horiz. % 112.16% 95.95% 85.14% 122.97% 91.89% 79.73% 100.00%
P/NAPS 4.07 4.40 4.67 4.47 6.11 6.06 5.77 -20.74% QoQ % -7.50% -5.78% 4.47% -26.84% 0.83% 5.03% - Horiz. % 70.54% 76.26% 80.94% 77.47% 105.89% 105.03% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 12/11/15 20/08/15 14/05/15 04/02/15 25/11/14 26/08/14 15/05/14 -
Price 3.8200 3.1300 3.3200 2.8600 2.8800 3.2300 2.8400 -
P/RPS 10.13 8.90 9.73 7.68 7.30 7.14 7.12 26.47% QoQ % 13.82% -8.53% 26.69% 5.21% 2.24% 0.28% - Horiz. % 142.28% 125.00% 136.66% 107.87% 102.53% 100.28% 100.00%
P/EPS 61.22 56.19 58.35 43.40 48.00 55.54 54.72 7.76% QoQ % 8.95% -3.70% 34.45% -9.58% -13.58% 1.50% - Horiz. % 111.88% 102.69% 106.63% 79.31% 87.72% 101.50% 100.00%
EY 1.63 1.78 1.71 2.30 2.08 1.80 1.83 -7.42% QoQ % -8.43% 4.09% -25.65% 10.58% 15.56% -1.64% - Horiz. % 89.07% 97.27% 93.44% 125.68% 113.66% 98.36% 100.00%
DY 0.73 0.73 0.63 0.80 0.76 0.56 0.70 2.83% QoQ % 0.00% 15.87% -21.25% 5.26% 35.71% -20.00% - Horiz. % 104.29% 104.29% 90.00% 114.29% 108.57% 80.00% 100.00%
P/NAPS 4.58 4.24 4.69 5.03 5.45 6.46 6.09 -17.29% QoQ % 8.02% -9.59% -6.76% -7.71% -15.63% 6.08% - Horiz. % 75.21% 69.62% 77.01% 82.59% 89.49% 106.08% 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
Q2 2015 BOD 4 2 2015 v1.pdf 
