[INARI] QoQ Quarter Result on 2020-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 431,123 361,320 342,933 376,830 347,621 233,341 242,566 46.68% QoQ % 19.32% 5.36% -9.00% 8.40% 48.98% -3.80% - Horiz. % 177.73% 148.96% 141.38% 155.35% 143.31% 96.20% 100.00%
PBT 118,322 93,395 86,727 94,713 77,414 34,066 40,757 103.37% QoQ % 26.69% 7.69% -8.43% 22.35% 127.25% -16.42% - Horiz. % 290.31% 229.15% 212.79% 232.38% 189.94% 83.58% 100.00%
Tax -11,429 -4,722 -4,835 -4,628 -7,349 2,076 -5,699 58.96% QoQ % -142.04% 2.34% -4.47% 37.03% -454.00% 136.43% - Horiz. % 200.54% 82.86% 84.84% 81.21% 128.95% -36.43% 100.00%
NP 106,893 88,673 81,892 90,085 70,065 36,142 35,058 110.13% QoQ % 20.55% 8.28% -9.09% 28.57% 93.86% 3.09% - Horiz. % 304.90% 252.93% 233.59% 256.96% 199.85% 103.09% 100.00%
NP to SH 106,927 88,360 81,946 90,097 70,070 35,473 35,062 110.15% QoQ % 21.01% 7.83% -9.05% 28.58% 97.53% 1.17% - Horiz. % 304.97% 252.01% 233.72% 256.96% 199.85% 101.17% 100.00%
Tax Rate 9.66 % 5.06 % 5.57 % 4.89 % 9.49 % -6.09 % 13.98 % -21.82% QoQ % 90.91% -9.16% 13.91% -48.47% 255.83% -143.56% - Horiz. % 69.10% 36.19% 39.84% 34.98% 67.88% -43.56% 100.00%
Total Cost 324,230 272,647 261,041 286,745 277,556 197,199 207,508 34.62% QoQ % 18.92% 4.45% -8.96% 3.31% 40.75% -4.97% - Horiz. % 156.25% 131.39% 125.80% 138.19% 133.76% 95.03% 100.00%
Net Worth 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 57.75% QoQ % 72.12% -1.01% 5.48% 4.76% 4.31% 0.95% - Horiz. % 198.26% 115.19% 116.37% 110.32% 105.30% 100.95% 100.00%
Dividend 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 100,341 83,588 132,684 82,321 65,252 35,677 32,381 112.40% QoQ % 20.04% -37.00% 61.18% 26.16% 82.89% 10.18% - Horiz. % 309.88% 258.14% 409.76% 254.23% 201.51% 110.18% 100.00%
Div Payout % 93.84 % 94.60 % 161.92 % 91.37 % 93.12 % 100.58 % 92.35 % 1.07% QoQ % -0.80% -41.58% 77.21% -1.88% -7.42% 8.91% - Horiz. % 101.61% 102.44% 175.33% 98.94% 100.83% 108.91% 100.00%
Equity 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 57.75% QoQ % 72.12% -1.01% 5.48% 4.76% 4.31% 0.95% - Horiz. % 198.26% 115.19% 116.37% 110.32% 105.30% 100.95% 100.00%
NOSH 3,583,617 3,343,521 3,317,115 3,292,863 3,262,621 3,243,425 3,238,117 6.99% QoQ % 7.18% 0.80% 0.74% 0.93% 0.59% 0.16% - Horiz. % 110.67% 103.26% 102.44% 101.69% 100.76% 100.16% 100.00%
Ratio Analysis 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.79 % 24.54 % 23.88 % 23.91 % 20.16 % 15.49 % 14.45 % 43.26% QoQ % 1.02% 2.76% -0.13% 18.60% 30.15% 7.20% - Horiz. % 171.56% 169.83% 165.26% 165.47% 139.52% 107.20% 100.00%
ROE 4.53 % 6.44 % 5.91 % 6.86 % 5.59 % 2.95 % 2.94 % 33.37% QoQ % -29.66% 8.97% -13.85% 22.72% 89.49% 0.34% - Horiz. % 154.08% 219.05% 201.02% 233.33% 190.14% 100.34% 100.00%
Per Share 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.03 10.81 10.34 11.44 10.65 7.19 7.49 37.11% QoQ % 11.29% 4.55% -9.62% 7.42% 48.12% -4.01% - Horiz. % 160.61% 144.33% 138.05% 152.74% 142.19% 95.99% 100.00%
EPS 2.98 2.64 2.47 2.74 2.15 1.09 1.08 96.60% QoQ % 12.88% 6.88% -9.85% 27.44% 97.25% 0.93% - Horiz. % 275.93% 244.44% 228.70% 253.70% 199.07% 100.93% 100.00%
DPS 2.80 2.50 4.00 2.50 2.00 1.10 1.00 98.53% QoQ % 12.00% -37.50% 60.00% 25.00% 81.82% 10.00% - Horiz. % 280.00% 250.00% 400.00% 250.00% 200.00% 110.00% 100.00%
NAPS 0.6589 0.4103 0.4178 0.3990 0.3844 0.3707 0.3678 47.45% QoQ % 60.59% -1.80% 4.71% 3.80% 3.70% 0.79% - Horiz. % 179.15% 111.56% 113.59% 108.48% 104.51% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 11.47 9.61 9.12 10.03 9.25 6.21 6.45 46.73% QoQ % 19.35% 5.37% -9.07% 8.43% 48.95% -3.72% - Horiz. % 177.83% 148.99% 141.40% 155.50% 143.41% 96.28% 100.00%
EPS 2.85 2.35 2.18 2.40 1.86 0.94 0.93 110.84% QoQ % 21.28% 7.80% -9.17% 29.03% 97.87% 1.08% - Horiz. % 306.45% 252.69% 234.41% 258.06% 200.00% 101.08% 100.00%
DPS 2.67 2.22 3.53 2.19 1.74 0.95 0.86 112.67% QoQ % 20.27% -37.11% 61.19% 25.86% 83.16% 10.47% - Horiz. % 310.47% 258.14% 410.47% 254.65% 202.33% 110.47% 100.00%
NAPS 0.6283 0.3650 0.3688 0.3496 0.3337 0.3199 0.3169 57.75% QoQ % 72.14% -1.03% 5.49% 4.76% 4.31% 0.95% - Horiz. % 198.26% 115.18% 116.38% 110.32% 105.30% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.6900 3.1700 3.2800 2.7600 2.2800 1.6900 1.2400 -
P/RPS 30.67 29.33 31.73 24.12 21.40 23.49 16.55 50.82% QoQ % 4.57% -7.56% 31.55% 12.71% -8.90% 41.93% - Horiz. % 185.32% 177.22% 191.72% 145.74% 129.31% 141.93% 100.00%
P/EPS 123.67 119.95 132.77 100.87 106.16 154.52 114.52 5.25% QoQ % 3.10% -9.66% 31.62% -4.98% -31.30% 34.93% - Horiz. % 107.99% 104.74% 115.94% 88.08% 92.70% 134.93% 100.00%
EY 0.81 0.83 0.75 0.99 0.94 0.65 0.87 -4.65% QoQ % -2.41% 10.67% -24.24% 5.32% 44.62% -25.29% - Horiz. % 93.10% 95.40% 86.21% 113.79% 108.05% 74.71% 100.00%
DY 0.76 0.79 1.22 0.91 0.88 0.65 0.81 -4.16% QoQ % -3.80% -35.25% 34.07% 3.41% 35.38% -19.75% - Horiz. % 93.83% 97.53% 150.62% 112.35% 108.64% 80.25% 100.00%
P/NAPS 5.60 7.73 7.85 6.92 5.93 4.56 3.37 40.25% QoQ % -27.55% -1.53% 13.44% 16.69% 30.04% 35.31% - Horiz. % 166.17% 229.38% 232.94% 205.34% 175.96% 135.31% 100.00%
Price Multiplier on Announcement Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 06/08/21 21/05/21 - 24/11/20 27/08/20 21/05/20 -
Price 4.0000 3.6000 3.0000 3.2800 2.4700 2.2400 1.4400 -
P/RPS 33.25 33.31 29.02 28.66 23.18 31.14 19.22 44.06% QoQ % -0.18% 14.78% 1.26% 23.64% -25.56% 62.02% - Horiz. % 173.00% 173.31% 150.99% 149.12% 120.60% 162.02% 100.00%
P/EPS 134.06 136.22 121.44 119.88 115.01 204.81 132.99 0.54% QoQ % -1.59% 12.17% 1.30% 4.23% -43.85% 54.00% - Horiz. % 100.80% 102.43% 91.32% 90.14% 86.48% 154.00% 100.00%
EY 0.75 0.73 0.82 0.83 0.87 0.49 0.75 - QoQ % 2.74% -10.98% -1.20% -4.60% 77.55% -34.67% - Horiz. % 100.00% 97.33% 109.33% 110.67% 116.00% 65.33% 100.00%
DY 0.70 0.69 1.33 0.76 0.81 0.49 0.69 0.96% QoQ % 1.45% -48.12% 75.00% -6.17% 65.31% -28.99% - Horiz. % 101.45% 100.00% 192.75% 110.14% 117.39% 71.01% 100.00%
P/NAPS 6.07 8.77 7.18 8.22 6.43 6.04 3.92 33.81% QoQ % -30.79% 22.14% -12.65% 27.84% 6.46% 54.08% - Horiz. % 154.85% 223.72% 183.16% 209.69% 164.03% 154.08% 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
lnari Financial Result Q2 FY2021.pdf 
