[INARI] QoQ Quarter Result on 2015-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 281,577 257,210 217,321 293,640 274,949 255,016 228,288 14.97% QoQ % 9.47% 18.35% -25.99% 6.80% 7.82% 11.71% - Horiz. % 123.34% 112.67% 95.20% 128.63% 120.44% 111.71% 100.00%
PBT 49,965 41,326 23,031 44,838 43,936 39,778 37,961 20.04% QoQ % 20.90% 79.44% -48.64% 2.05% 10.45% 4.79% - Horiz. % 131.62% 108.86% 60.67% 118.12% 115.74% 104.79% 100.00%
Tax -1,813 -2,312 -288 -1,993 -1,447 344 -768 77.02% QoQ % 21.58% -702.78% 85.55% -37.73% -520.64% 144.79% - Horiz. % 236.07% 301.04% 37.50% 259.51% 188.41% -44.79% 100.00%
NP 48,152 39,014 22,743 42,845 42,489 40,122 37,193 18.73% QoQ % 23.42% 71.54% -46.92% 0.84% 5.90% 7.88% - Horiz. % 129.47% 104.90% 61.15% 115.20% 114.24% 107.88% 100.00%
NP to SH 48,004 39,918 21,402 41,425 45,509 40,376 38,078 16.65% QoQ % 20.26% 86.52% -48.34% -8.97% 12.71% 6.03% - Horiz. % 126.07% 104.83% 56.21% 108.79% 119.52% 106.03% 100.00%
Tax Rate 3.63 % 5.59 % 1.25 % 4.44 % 3.29 % -0.86 % 2.02 % 47.65% QoQ % -35.06% 347.20% -71.85% 34.95% 482.56% -142.57% - Horiz. % 179.70% 276.73% 61.88% 219.80% 162.87% -42.57% 100.00%
Total Cost 233,425 218,196 194,578 250,795 232,460 214,894 191,095 14.23% QoQ % 6.98% 12.14% -22.42% 7.89% 8.17% 12.45% - Horiz. % 122.15% 114.18% 101.82% 131.24% 121.65% 112.45% 100.00%
Net Worth 718,239 719,127 655,363 642,198 608,026 535,326 473,933 31.84% QoQ % -0.12% 9.73% 2.05% 5.62% 13.58% 12.95% - Horiz. % 151.55% 151.74% 138.28% 135.50% 128.29% 112.95% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 28,744 22,120 9,640 17,721 20,420 16,672 14,053 60.92% QoQ % 29.95% 129.46% -45.60% -13.22% 22.48% 18.64% - Horiz. % 204.54% 157.41% 68.60% 126.10% 145.31% 118.64% 100.00%
Div Payout % 59.88 % 55.42 % 45.05 % 42.78 % 44.87 % 41.29 % 36.91 % 37.95% QoQ % 8.05% 23.02% 5.31% -4.66% 8.67% 11.87% - Horiz. % 162.23% 150.15% 122.05% 115.90% 121.57% 111.87% 100.00%
Equity 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 718,239 719,127 655,363 642,198 608,026 535,326 473,933 31.84% QoQ % -0.12% 9.73% 2.05% 5.62% 13.58% 12.95% - Horiz. % 151.55% 151.74% 138.28% 135.50% 128.29% 112.95% 100.00%
NOSH 958,163 1,005,491 964,054 738,413 729,310 724,883 669,209 26.95% QoQ % -4.71% 4.30% 30.56% 1.25% 0.61% 8.32% - Horiz. % 143.18% 150.25% 144.06% 110.34% 108.98% 108.32% 100.00%
Ratio Analysis 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.10 % 15.17 % 10.47 % 14.59 % 15.45 % 15.73 % 16.29 % 3.28% QoQ % 12.72% 44.89% -28.24% -5.57% -1.78% -3.44% - Horiz. % 104.97% 93.12% 64.27% 89.56% 94.84% 96.56% 100.00%
ROE 6.68 % 5.55 % 3.27 % 6.45 % 7.48 % 7.54 % 8.03 % -11.52% QoQ % 20.36% 69.72% -49.30% -13.77% -0.80% -6.10% - Horiz. % 83.19% 69.12% 40.72% 80.32% 93.15% 93.90% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.39 25.58 22.54 39.77 37.70 35.18 34.11 -9.43% QoQ % 14.89% 13.49% -43.32% 5.49% 7.16% 3.14% - Horiz. % 86.16% 74.99% 66.08% 116.59% 110.52% 103.14% 100.00%
EPS 5.01 2.02 2.22 5.61 6.24 5.57 5.69 -8.11% QoQ % 148.02% -9.01% -60.43% -10.10% 12.03% -2.11% - Horiz. % 88.05% 35.50% 39.02% 98.59% 109.67% 97.89% 100.00%
DPS 3.00 2.20 1.00 2.40 2.80 2.30 2.10 26.76% QoQ % 36.36% 120.00% -58.33% -14.29% 21.74% 9.52% - Horiz. % 142.86% 104.76% 47.62% 114.29% 133.33% 109.52% 100.00%
NAPS 0.7496 0.7152 0.6798 0.8697 0.8337 0.7385 0.7082 3.85% QoQ % 4.81% 5.21% -21.84% 4.32% 12.89% 4.28% - Horiz. % 105.85% 100.99% 95.99% 122.80% 117.72% 104.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.49 6.84 5.78 7.81 7.32 6.79 6.07 15.00% QoQ % 9.50% 18.34% -25.99% 6.69% 7.81% 11.86% - Horiz. % 123.39% 112.69% 95.22% 128.67% 120.59% 111.86% 100.00%
EPS 1.28 1.06 0.57 1.10 1.21 1.07 1.01 17.06% QoQ % 20.75% 85.96% -48.18% -9.09% 13.08% 5.94% - Horiz. % 126.73% 104.95% 56.44% 108.91% 119.80% 105.94% 100.00%
DPS 0.76 0.59 0.26 0.47 0.54 0.44 0.37 61.38% QoQ % 28.81% 126.92% -44.68% -12.96% 22.73% 18.92% - Horiz. % 205.41% 159.46% 70.27% 127.03% 145.95% 118.92% 100.00%
NAPS 0.1911 0.1913 0.1744 0.1709 0.1618 0.1424 0.1261 31.84% QoQ % -0.10% 9.69% 2.05% 5.62% 13.62% 12.93% - Horiz. % 151.55% 151.70% 138.30% 135.53% 128.31% 112.93% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.3200 2.9700 3.2200 4.5800 3.3900 3.2500 3.3100 -
P/RPS 11.30 11.61 14.28 11.52 8.99 9.24 9.70 10.68% QoQ % -2.67% -18.70% 23.96% 28.14% -2.71% -4.74% - Horiz. % 116.49% 119.69% 147.22% 118.76% 92.68% 95.26% 100.00%
P/EPS 66.27 74.81 145.05 81.64 54.33 58.35 58.17 9.05% QoQ % -11.42% -48.42% 77.67% 50.27% -6.89% 0.31% - Horiz. % 113.92% 128.61% 249.36% 140.35% 93.40% 100.31% 100.00%
EY 1.51 1.34 0.69 1.22 1.84 1.71 1.72 -8.29% QoQ % 12.69% 94.20% -43.44% -33.70% 7.60% -0.58% - Horiz. % 87.79% 77.91% 40.12% 70.93% 106.98% 99.42% 100.00%
DY 0.90 0.74 0.31 0.52 0.83 0.71 0.63 26.76% QoQ % 21.62% 138.71% -40.38% -37.35% 16.90% 12.70% - Horiz. % 142.86% 117.46% 49.21% 82.54% 131.75% 112.70% 100.00%
P/NAPS 4.43 4.15 4.74 5.27 4.07 4.40 4.67 -3.45% QoQ % 6.75% -12.45% -10.06% 29.48% -7.50% -5.78% - Horiz. % 94.86% 88.87% 101.50% 112.85% 87.15% 94.22% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 14/05/15 -
Price 3.3000 3.0600 2.7200 3.3900 3.8200 3.1300 3.3200 -
P/RPS 11.23 11.96 12.07 8.52 10.13 8.90 9.73 10.00% QoQ % -6.10% -0.91% 41.67% -15.89% 13.82% -8.53% - Horiz. % 115.42% 122.92% 124.05% 87.56% 104.11% 91.47% 100.00%
P/EPS 65.87 77.08 122.52 60.43 61.22 56.19 58.35 8.39% QoQ % -14.54% -37.09% 102.75% -1.29% 8.95% -3.70% - Horiz. % 112.89% 132.10% 209.97% 103.56% 104.92% 96.30% 100.00%
EY 1.52 1.30 0.82 1.65 1.63 1.78 1.71 -7.53% QoQ % 16.92% 58.54% -50.30% 1.23% -8.43% 4.09% - Horiz. % 88.89% 76.02% 47.95% 96.49% 95.32% 104.09% 100.00%
DY 0.91 0.72 0.37 0.71 0.73 0.73 0.63 27.70% QoQ % 26.39% 94.59% -47.89% -2.74% 0.00% 15.87% - Horiz. % 144.44% 114.29% 58.73% 112.70% 115.87% 115.87% 100.00%
P/NAPS 4.40 4.28 4.00 3.90 4.58 4.24 4.69 -4.15% QoQ % 2.80% 7.00% 2.56% -14.85% 8.02% -9.59% - Horiz. % 93.82% 91.26% 85.29% 83.16% 97.65% 90.41% 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 2016 Quarterly Annc - 23.02.2016.pdf 
