[INARI] QoQ Quarter Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 347,621 233,341 242,566 265,437 316,607 270,670 256,322 22.45% QoQ % 48.98% -3.80% -8.62% -16.16% 16.97% 5.60% - Horiz. % 135.62% 91.03% 94.63% 103.56% 123.52% 105.60% 100.00%
PBT 77,414 34,066 40,757 42,652 54,889 49,261 42,570 48.82% QoQ % 127.25% -16.42% -4.44% -22.29% 11.42% 15.72% - Horiz. % 181.85% 80.02% 95.74% 100.19% 128.94% 115.72% 100.00%
Tax -7,349 2,076 -5,699 -5,156 -7,145 -10,934 -3,823 54.42% QoQ % -454.00% 136.43% -10.53% 27.84% 34.65% -186.01% - Horiz. % 192.23% -54.30% 149.07% 134.87% 186.90% 286.01% 100.00%
NP 70,065 36,142 35,058 37,496 47,744 38,327 38,747 48.27% QoQ % 93.86% 3.09% -6.50% -21.46% 24.57% -1.08% - Horiz. % 180.83% 93.28% 90.48% 96.77% 123.22% 98.92% 100.00%
NP to SH 70,070 35,473 35,062 37,485 47,730 38,294 38,188 49.71% QoQ % 97.53% 1.17% -6.46% -21.46% 24.64% 0.28% - Horiz. % 183.49% 92.89% 91.81% 98.16% 124.99% 100.28% 100.00%
Tax Rate 9.49 % -6.09 % 13.98 % 12.09 % 13.02 % 22.20 % 8.98 % 3.74% QoQ % 255.83% -143.56% 15.63% -7.14% -41.35% 147.22% - Horiz. % 105.68% -67.82% 155.68% 134.63% 144.99% 247.22% 100.00%
Total Cost 277,556 197,199 207,508 227,941 268,863 232,343 217,575 17.57% QoQ % 40.75% -4.97% -8.96% -15.22% 15.72% 6.79% - Horiz. % 127.57% 90.63% 95.37% 104.76% 123.57% 106.79% 100.00%
Net Worth 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 8.60% QoQ % 4.31% 0.95% 4.05% 0.40% 1.05% 1.84% - Horiz. % 113.21% 108.53% 107.50% 103.32% 102.91% 101.84% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 65,252 35,677 32,381 31,884 41,320 35,257 31,935 60.81% QoQ % 82.89% 10.18% 1.56% -22.84% 17.20% 10.40% - Horiz. % 204.32% 111.72% 101.39% 99.84% 129.39% 110.40% 100.00%
Div Payout % 93.12 % 100.58 % 92.35 % 85.06 % 86.57 % 92.07 % 83.63 % 7.41% QoQ % -7.42% 8.91% 8.57% -1.74% -5.97% 10.09% - Horiz. % 111.35% 120.27% 110.43% 101.71% 103.52% 110.09% 100.00%
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 8.60% QoQ % 4.31% 0.95% 4.05% 0.40% 1.05% 1.84% - Horiz. % 113.21% 108.53% 107.50% 103.32% 102.91% 101.84% 100.00%
NOSH 3,262,621 3,243,425 3,238,117 3,188,456 3,178,530 3,205,270 3,193,585 1.43% QoQ % 0.59% 0.16% 1.56% 0.31% -0.83% 0.37% - Horiz. % 102.16% 101.56% 101.39% 99.84% 99.53% 100.37% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 20.16 % 15.49 % 14.45 % 14.13 % 15.08 % 14.16 % 15.12 % 21.08% QoQ % 30.15% 7.20% 2.26% -6.30% 6.50% -6.35% - Horiz. % 133.33% 102.45% 95.57% 93.45% 99.74% 93.65% 100.00%
ROE 5.59 % 2.95 % 2.94 % 3.27 % 4.19 % 3.39 % 3.45 % 37.83% QoQ % 89.49% 0.34% -10.09% -21.96% 23.60% -1.74% - Horiz. % 162.03% 85.51% 85.22% 94.78% 121.45% 98.26% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.65 7.19 7.49 8.32 9.96 8.44 8.03 20.65% QoQ % 48.12% -4.01% -9.98% -16.47% 18.01% 5.11% - Horiz. % 132.63% 89.54% 93.28% 103.61% 124.03% 105.11% 100.00%
EPS 2.15 1.09 1.08 1.18 1.50 1.19 1.20 47.36% QoQ % 97.25% 0.93% -8.47% -21.33% 26.05% -0.83% - Horiz. % 179.17% 90.83% 90.00% 98.33% 125.00% 99.17% 100.00%
DPS 2.00 1.10 1.00 1.00 1.30 1.10 1.00 58.54% QoQ % 81.82% 10.00% 0.00% -23.08% 18.18% 10.00% - Horiz. % 200.00% 110.00% 100.00% 100.00% 130.00% 110.00% 100.00%
NAPS 0.3844 0.3707 0.3678 0.3590 0.3587 0.3520 0.3469 7.06% QoQ % 3.70% 0.79% 2.45% 0.08% 1.90% 1.47% - Horiz. % 110.81% 106.86% 106.02% 103.49% 103.40% 101.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.25 6.21 6.45 7.06 8.42 7.20 6.82 22.46% QoQ % 48.95% -3.72% -8.64% -16.15% 16.94% 5.57% - Horiz. % 135.63% 91.06% 94.57% 103.52% 123.46% 105.57% 100.00%
EPS 1.86 0.94 0.93 1.00 1.27 1.02 1.02 49.10% QoQ % 97.87% 1.08% -7.00% -21.26% 24.51% 0.00% - Horiz. % 182.35% 92.16% 91.18% 98.04% 124.51% 100.00% 100.00%
DPS 1.74 0.95 0.86 0.85 1.10 0.94 0.85 61.01% QoQ % 83.16% 10.47% 1.18% -22.73% 17.02% 10.59% - Horiz. % 204.71% 111.76% 101.18% 100.00% 129.41% 110.59% 100.00%
NAPS 0.3337 0.3199 0.3169 0.3046 0.3034 0.3002 0.2948 8.59% QoQ % 4.31% 0.95% 4.04% 0.40% 1.07% 1.83% - Horiz. % 113.20% 108.51% 107.50% 103.32% 102.92% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.2800 1.6900 1.2400 1.7000 1.8200 1.6000 1.5700 -
P/RPS 21.40 23.49 16.55 20.42 18.27 18.95 19.56 6.16% QoQ % -8.90% 41.93% -18.95% 11.77% -3.59% -3.12% - Horiz. % 109.41% 120.09% 84.61% 104.40% 93.40% 96.88% 100.00%
P/EPS 106.16 154.52 114.52 144.60 121.20 133.92 131.30 -13.18% QoQ % -31.30% 34.93% -20.80% 19.31% -9.50% 2.00% - Horiz. % 80.85% 117.68% 87.22% 110.13% 92.31% 102.00% 100.00%
EY 0.94 0.65 0.87 0.69 0.83 0.75 0.76 15.18% QoQ % 44.62% -25.29% 26.09% -16.87% 10.67% -1.32% - Horiz. % 123.68% 85.53% 114.47% 90.79% 109.21% 98.68% 100.00%
DY 0.88 0.65 0.81 0.59 0.71 0.69 0.64 23.58% QoQ % 35.38% -19.75% 37.29% -16.90% 2.90% 7.81% - Horiz. % 137.50% 101.56% 126.56% 92.19% 110.94% 107.81% 100.00%
P/NAPS 5.93 4.56 3.37 4.74 5.07 4.55 4.53 19.61% QoQ % 30.04% 35.31% -28.90% -6.51% 11.43% 0.44% - Horiz. % 130.91% 100.66% 74.39% 104.64% 111.92% 100.44% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 -
Price 2.4700 2.2400 1.4400 1.6400 1.9500 1.5900 1.3200 -
P/RPS 23.18 31.14 19.22 19.70 19.58 18.83 16.45 25.61% QoQ % -25.56% 62.02% -2.44% 0.61% 3.98% 14.47% - Horiz. % 140.91% 189.30% 116.84% 119.76% 119.03% 114.47% 100.00%
P/EPS 115.01 204.81 132.99 139.50 129.86 133.09 110.39 2.76% QoQ % -43.85% 54.00% -4.67% 7.42% -2.43% 20.56% - Horiz. % 104.19% 185.53% 120.47% 126.37% 117.64% 120.56% 100.00%
EY 0.87 0.49 0.75 0.72 0.77 0.75 0.91 -2.94% QoQ % 77.55% -34.67% 4.17% -6.49% 2.67% -17.58% - Horiz. % 95.60% 53.85% 82.42% 79.12% 84.62% 82.42% 100.00%
DY 0.81 0.49 0.69 0.61 0.67 0.69 0.76 4.33% QoQ % 65.31% -28.99% 13.11% -8.96% -2.90% -9.21% - Horiz. % 106.58% 64.47% 90.79% 80.26% 88.16% 90.79% 100.00%
P/NAPS 6.43 6.04 3.92 4.57 5.44 4.52 3.81 41.62% QoQ % 6.46% 54.08% -14.22% -15.99% 20.35% 18.64% - Horiz. % 168.77% 158.53% 102.89% 119.95% 142.78% 118.64% 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 Q2 2020.pdf 
