[INARI] QoQ Quarter Result on 2014-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 227,912 221,883 223,884 191,814 186,618 191,339 67,661 124.21% QoQ % 2.72% -0.89% 16.72% 2.78% -2.47% 182.79% - Horiz. % 336.84% 327.93% 330.89% 283.49% 275.81% 282.79% 100.00%
PBT 39,989 33,948 31,138 27,173 26,557 22,066 13,537 105.47% QoQ % 17.79% 9.02% 14.59% 2.32% 20.35% 63.01% - Horiz. % 295.41% 250.78% 230.02% 200.73% 196.18% 163.01% 100.00%
Tax -662 -342 -2,186 -1,675 -1,482 -1,192 -769 -9.48% QoQ % -93.57% 84.35% -30.51% -13.02% -24.33% -55.01% - Horiz. % 86.09% 44.47% 284.27% 217.82% 192.72% 155.01% 100.00%
NP 39,327 33,606 28,952 25,498 25,075 20,874 12,768 111.26% QoQ % 17.02% 16.07% 13.55% 1.69% 20.13% 63.49% - Horiz. % 308.01% 263.20% 226.75% 199.70% 196.39% 163.49% 100.00%
NP to SH 40,324 33,756 28,791 24,966 24,429 21,034 13,116 111.00% QoQ % 19.46% 17.24% 15.32% 2.20% 16.14% 60.37% - Horiz. % 307.44% 257.37% 219.51% 190.35% 186.25% 160.37% 100.00%
Tax Rate 1.66 % 1.01 % 7.02 % 6.16 % 5.58 % 5.40 % 5.68 % -55.86% QoQ % 64.36% -85.61% 13.96% 10.39% 3.33% -4.93% - Horiz. % 29.23% 17.78% 123.59% 108.45% 98.24% 95.07% 100.00%
Total Cost 188,585 188,277 194,932 166,316 161,543 170,465 54,893 127.17% QoQ % 0.16% -3.41% 17.21% 2.95% -5.23% 210.54% - Horiz. % 343.55% 342.99% 355.11% 302.98% 294.29% 310.54% 100.00%
Net Worth 347,802 297,390 247,700 224,405 196,950 174,281 124,442 98.04% QoQ % 16.95% 20.06% 10.38% 13.94% 13.01% 40.05% - Horiz. % 279.49% 238.98% 199.05% 180.33% 158.27% 140.05% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 14,073 12,377 8,911 9,620 6,900 6,727 3,554 149.65% QoQ % 13.71% 38.88% -7.37% 39.41% 2.58% 89.26% - Horiz. % 395.94% 348.21% 250.72% 270.67% 194.15% 189.26% 100.00%
Div Payout % 34.90 % 36.67 % 30.95 % 38.54 % 28.25 % 31.98 % 27.10 % 18.31% QoQ % -4.83% 18.48% -19.69% 36.42% -11.66% 18.01% - Horiz. % 128.78% 135.31% 114.21% 142.21% 104.24% 118.01% 100.00%
Equity 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 347,802 297,390 247,700 224,405 196,950 174,281 124,442 98.04% QoQ % 16.95% 20.06% 10.38% 13.94% 13.01% 40.05% - Horiz. % 279.49% 238.98% 199.05% 180.33% 158.27% 140.05% 100.00%
NOSH 611,896 562,600 495,104 481,040 460,056 448,486 355,447 43.50% QoQ % 8.76% 13.63% 2.92% 4.56% 2.58% 26.18% - Horiz. % 172.15% 158.28% 139.29% 135.33% 129.43% 126.18% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.26 % 15.15 % 12.93 % 13.29 % 13.44 % 10.91 % 18.87 % -5.76% QoQ % 13.93% 17.17% -2.71% -1.12% 23.19% -42.18% - Horiz. % 91.47% 80.29% 68.52% 70.43% 71.22% 57.82% 100.00%
ROE 11.59 % 11.35 % 11.62 % 11.13 % 12.40 % 12.07 % 10.54 % 6.52% QoQ % 2.11% -2.32% 4.40% -10.24% 2.73% 14.52% - Horiz. % 109.96% 107.69% 110.25% 105.60% 117.65% 114.52% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.25 39.44 45.22 39.87 40.56 42.66 19.04 56.23% QoQ % -5.55% -12.78% 13.42% -1.70% -4.92% 124.05% - Horiz. % 195.64% 207.14% 237.50% 209.40% 213.03% 224.05% 100.00%
EPS 6.59 6.00 5.81 5.19 5.31 4.69 3.69 47.04% QoQ % 9.83% 3.27% 11.95% -2.26% 13.22% 27.10% - Horiz. % 178.59% 162.60% 157.45% 140.65% 143.90% 127.10% 100.00%
DPS 2.30 2.20 1.80 2.00 1.50 1.50 1.00 73.98% QoQ % 4.55% 22.22% -10.00% 33.33% 0.00% 50.00% - Horiz. % 230.00% 220.00% 180.00% 200.00% 150.00% 150.00% 100.00%
NAPS 0.5684 0.5286 0.5003 0.4665 0.4281 0.3886 0.3501 38.01% QoQ % 7.53% 5.66% 7.25% 8.97% 10.16% 11.00% - Horiz. % 162.35% 150.99% 142.90% 133.25% 122.28% 111.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.06 5.90 5.96 5.10 4.97 5.09 1.80 124.13% QoQ % 2.71% -1.01% 16.86% 2.62% -2.36% 182.78% - Horiz. % 336.67% 327.78% 331.11% 283.33% 276.11% 282.78% 100.00%
EPS 1.07 0.90 0.77 0.66 0.65 0.56 0.35 110.21% QoQ % 18.89% 16.88% 16.67% 1.54% 16.07% 60.00% - Horiz. % 305.71% 257.14% 220.00% 188.57% 185.71% 160.00% 100.00%
DPS 0.37 0.33 0.24 0.26 0.18 0.18 0.09 155.97% QoQ % 12.12% 37.50% -7.69% 44.44% 0.00% 100.00% - Horiz. % 411.11% 366.67% 266.67% 288.89% 200.00% 200.00% 100.00%
NAPS 0.0925 0.0791 0.0659 0.0597 0.0524 0.0464 0.0331 98.03% QoQ % 16.94% 20.03% 10.39% 13.93% 12.93% 40.18% - Horiz. % 279.46% 238.97% 199.09% 180.36% 158.31% 140.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.5400 3.2300 3.0300 2.6900 1.6300 1.0200 0.7150 -
P/RPS 6.82 8.19 6.70 6.75 4.02 2.39 3.76 48.57% QoQ % -16.73% 22.24% -0.74% 67.91% 68.20% -36.44% - Horiz. % 181.38% 217.82% 178.19% 179.52% 106.91% 63.56% 100.00%
P/EPS 38.54 53.83 52.11 51.83 30.70 21.75 19.38 57.94% QoQ % -28.40% 3.30% 0.54% 68.83% 41.15% 12.23% - Horiz. % 198.86% 277.76% 268.89% 267.44% 158.41% 112.23% 100.00%
EY 2.59 1.86 1.92 1.93 3.26 4.60 5.16 -36.76% QoQ % 39.25% -3.12% -0.52% -40.80% -29.13% -10.85% - Horiz. % 50.19% 36.05% 37.21% 37.40% 63.18% 89.15% 100.00%
DY 0.91 0.68 0.59 0.74 0.92 1.47 1.40 -24.90% QoQ % 33.82% 15.25% -20.27% -19.57% -37.41% 5.00% - Horiz. % 65.00% 48.57% 42.14% 52.86% 65.71% 105.00% 100.00%
P/NAPS 4.47 6.11 6.06 5.77 3.81 2.62 2.04 68.46% QoQ % -26.84% 0.83% 5.03% 51.44% 45.42% 28.43% - Horiz. % 219.12% 299.51% 297.06% 282.84% 186.76% 128.43% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 04/02/15 25/11/14 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 -
Price 2.8600 2.8800 3.2300 2.8400 1.9400 1.5200 0.7850 -
P/RPS 7.68 7.30 7.14 7.12 4.78 3.56 4.12 51.29% QoQ % 5.21% 2.24% 0.28% 48.95% 34.27% -13.59% - Horiz. % 186.41% 177.18% 173.30% 172.82% 116.02% 86.41% 100.00%
P/EPS 43.40 48.00 55.54 54.72 36.53 32.41 21.27 60.66% QoQ % -9.58% -13.58% 1.50% 49.79% 12.71% 52.37% - Horiz. % 204.04% 225.67% 261.12% 257.26% 171.74% 152.37% 100.00%
EY 2.30 2.08 1.80 1.83 2.74 3.09 4.70 -37.82% QoQ % 10.58% 15.56% -1.64% -33.21% -11.33% -34.26% - Horiz. % 48.94% 44.26% 38.30% 38.94% 58.30% 65.74% 100.00%
DY 0.80 0.76 0.56 0.70 0.77 0.99 1.27 -26.45% QoQ % 5.26% 35.71% -20.00% -9.09% -22.22% -22.05% - Horiz. % 62.99% 59.84% 44.09% 55.12% 60.63% 77.95% 100.00%
P/NAPS 5.03 5.45 6.46 6.09 4.53 3.91 2.24 71.23% QoQ % -7.71% -15.63% 6.08% 34.44% 15.86% 74.55% - Horiz. % 224.55% 243.30% 288.39% 271.88% 202.23% 174.55% 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
Q3 2014 15 5 2014.pdf 
