[INARI] QoQ Quarter Result on 2013-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 186,618 191,339 67,661 56,776 62,057 54,646 41,799 170.40% QoQ % -2.47% 182.79% 19.17% -8.51% 13.56% 30.74% - Horiz. % 446.47% 457.76% 161.87% 135.83% 148.47% 130.74% 100.00%
PBT 26,557 22,066 13,537 8,324 11,269 10,158 3,842 261.59% QoQ % 20.35% 63.01% 62.63% -26.13% 10.94% 164.39% - Horiz. % 691.23% 574.34% 352.34% 216.66% 293.31% 264.39% 100.00%
Tax -1,482 -1,192 -769 4,113 -2,616 -2,773 1,288 - QoQ % -24.33% -55.01% -118.70% 257.22% 5.66% -315.30% - Horiz. % -115.06% -92.55% -59.70% 319.33% -203.11% -215.30% 100.00%
NP 25,075 20,874 12,768 12,437 8,653 7,385 5,130 187.18% QoQ % 20.13% 63.49% 2.66% 43.73% 17.17% 43.96% - Horiz. % 488.79% 406.90% 248.89% 242.44% 168.67% 143.96% 100.00%
NP to SH 24,429 21,034 13,116 12,388 8,982 7,529 5,481 170.09% QoQ % 16.14% 60.37% 5.88% 37.92% 19.30% 37.37% - Horiz. % 445.70% 383.76% 239.30% 226.02% 163.88% 137.37% 100.00%
Tax Rate 5.58 % 5.40 % 5.68 % -49.41 % 23.21 % 27.30 % -33.52 % - QoQ % 3.33% -4.93% 111.50% -312.88% -14.98% 181.44% - Horiz. % -16.65% -16.11% -16.95% 147.40% -69.24% -81.44% 100.00%
Total Cost 161,543 170,465 54,893 44,339 53,404 47,261 36,669 168.01% QoQ % -5.23% 210.54% 23.80% -16.97% 13.00% 28.89% - Horiz. % 440.54% 464.87% 149.70% 120.92% 145.64% 128.89% 100.00%
Net Worth 196,950 174,281 124,442 108,495 96,043 94,179 82,083 78.94% QoQ % 13.01% 40.05% 14.70% 12.97% 1.98% 14.74% - Horiz. % 239.94% 212.32% 151.60% 132.18% 117.01% 114.74% 100.00%
Dividend 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,900 6,727 3,554 6,059 3,027 2,688 2,625 90.11% QoQ % 2.58% 89.26% -41.34% 100.13% 12.60% 2.41% - Horiz. % 262.83% 256.22% 135.38% 230.78% 115.31% 102.41% 100.00%
Div Payout % 28.25 % 31.98 % 27.10 % 48.91 % 33.71 % 35.71 % 47.90 % -29.61% QoQ % -11.66% 18.01% -44.59% 45.09% -5.60% -25.45% - Horiz. % 58.98% 66.76% 56.58% 102.11% 70.38% 74.55% 100.00%
Equity 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 196,950 174,281 124,442 108,495 96,043 94,179 82,083 78.94% QoQ % 13.01% 40.05% 14.70% 12.97% 1.98% 14.74% - Horiz. % 239.94% 212.32% 151.60% 132.18% 117.01% 114.74% 100.00%
NOSH 460,056 448,486 355,447 336,630 336,404 336,116 328,203 25.17% QoQ % 2.58% 26.18% 5.59% 0.07% 0.09% 2.41% - Horiz. % 140.17% 136.65% 108.30% 102.57% 102.50% 102.41% 100.00%
Ratio Analysis 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.44 % 10.91 % 18.87 % 21.91 % 13.94 % 13.51 % 12.27 % 6.24% QoQ % 23.19% -42.18% -13.87% 57.17% 3.18% 10.11% - Horiz. % 109.54% 88.92% 153.79% 178.57% 113.61% 110.11% 100.00%
ROE 12.40 % 12.07 % 10.54 % 11.42 % 9.35 % 7.99 % 6.68 % 50.87% QoQ % 2.73% 14.52% -7.71% 22.14% 17.02% 19.61% - Horiz. % 185.63% 180.69% 157.78% 170.96% 139.97% 119.61% 100.00%
Per Share 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.56 42.66 19.04 16.87 18.45 16.26 12.74 115.96% QoQ % -4.92% 124.05% 12.86% -8.56% 13.47% 27.63% - Horiz. % 318.37% 334.85% 149.45% 132.42% 144.82% 127.63% 100.00%
EPS 5.31 4.69 3.69 3.68 2.67 2.24 1.67 115.78% QoQ % 13.22% 27.10% 0.27% 37.83% 19.20% 34.13% - Horiz. % 317.96% 280.84% 220.96% 220.36% 159.88% 134.13% 100.00%
DPS 1.50 1.50 1.00 1.80 0.90 0.80 0.80 51.88% QoQ % 0.00% 50.00% -44.44% 100.00% 12.50% 0.00% - Horiz. % 187.50% 187.50% 125.00% 225.00% 112.50% 100.00% 100.00%
NAPS 0.4281 0.3886 0.3501 0.3223 0.2855 0.2802 0.2501 42.95% QoQ % 10.16% 11.00% 8.63% 12.89% 1.89% 12.04% - Horiz. % 171.17% 155.38% 139.98% 128.87% 114.15% 112.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.97 5.09 1.80 1.51 1.65 1.45 1.11 170.92% QoQ % -2.36% 182.78% 19.21% -8.48% 13.79% 30.63% - Horiz. % 447.75% 458.56% 162.16% 136.04% 148.65% 130.63% 100.00%
EPS 0.65 0.56 0.35 0.33 0.24 0.20 0.15 165.09% QoQ % 16.07% 60.00% 6.06% 37.50% 20.00% 33.33% - Horiz. % 433.33% 373.33% 233.33% 220.00% 160.00% 133.33% 100.00%
DPS 0.18 0.18 0.09 0.16 0.08 0.07 0.07 87.37% QoQ % 0.00% 100.00% -43.75% 100.00% 14.29% 0.00% - Horiz. % 257.14% 257.14% 128.57% 228.57% 114.29% 100.00% 100.00%
NAPS 0.0524 0.0464 0.0331 0.0289 0.0256 0.0251 0.0218 79.15% QoQ % 12.93% 40.18% 14.53% 12.89% 1.99% 15.14% - Horiz. % 240.37% 212.84% 151.83% 132.57% 117.43% 115.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.6300 1.0200 0.7150 0.4350 0.4000 0.3400 0.3700 -
P/RPS 4.02 2.39 3.76 2.58 2.17 2.09 2.91 23.97% QoQ % 68.20% -36.44% 45.74% 18.89% 3.83% -28.18% - Horiz. % 138.14% 82.13% 129.21% 88.66% 74.57% 71.82% 100.00%
P/EPS 30.70 21.75 19.38 11.82 14.98 15.18 22.16 24.20% QoQ % 41.15% 12.23% 63.96% -21.09% -1.32% -31.50% - Horiz. % 138.54% 98.15% 87.45% 53.34% 67.60% 68.50% 100.00%
EY 3.26 4.60 5.16 8.46 6.68 6.59 4.51 -19.41% QoQ % -29.13% -10.85% -39.01% 26.65% 1.37% 46.12% - Horiz. % 72.28% 102.00% 114.41% 187.58% 148.12% 146.12% 100.00%
DY 0.92 1.47 1.40 4.14 2.25 2.35 2.16 -43.30% QoQ % -37.41% 5.00% -66.18% 84.00% -4.26% 8.80% - Horiz. % 42.59% 68.06% 64.81% 191.67% 104.17% 108.80% 100.00%
P/NAPS 3.81 2.62 2.04 1.35 1.40 1.21 1.48 87.51% QoQ % 45.42% 28.43% 51.11% -3.57% 15.70% -18.24% - Horiz. % 257.43% 177.03% 137.84% 91.22% 94.59% 81.76% 100.00%
Price Multiplier on Announcement Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 26/11/13 27/08/13 16/05/13 25/02/13 20/11/12 27/08/12 -
Price 1.9400 1.5200 0.7850 0.5950 0.4250 0.3200 0.3600 -
P/RPS 4.78 3.56 4.12 3.53 2.30 1.97 2.83 41.69% QoQ % 34.27% -13.59% 16.71% 53.48% 16.75% -30.39% - Horiz. % 168.90% 125.80% 145.58% 124.73% 81.27% 69.61% 100.00%
P/EPS 36.53 32.41 21.27 16.17 15.92 14.29 21.56 41.99% QoQ % 12.71% 52.37% 31.54% 1.57% 11.41% -33.72% - Horiz. % 169.43% 150.32% 98.65% 75.00% 73.84% 66.28% 100.00%
EY 2.74 3.09 4.70 6.18 6.28 7.00 4.64 -29.55% QoQ % -11.33% -34.26% -23.95% -1.59% -10.29% 50.86% - Horiz. % 59.05% 66.59% 101.29% 133.19% 135.34% 150.86% 100.00%
DY 0.77 0.99 1.27 3.03 2.12 2.50 2.22 -50.54% QoQ % -22.22% -22.05% -58.09% 42.92% -15.20% 12.61% - Horiz. % 34.68% 44.59% 57.21% 136.49% 95.50% 112.61% 100.00%
P/NAPS 4.53 3.91 2.24 1.85 1.49 1.14 1.44 114.25% QoQ % 15.86% 74.55% 21.08% 24.16% 30.70% -20.83% - Horiz. % 314.58% 271.53% 155.56% 128.47% 103.47% 79.17% 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
InariBhd-Q3-2013 Final.pdf 
