[INARI] QoQ Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 275,051 281,577 257,210 217,321 293,640 274,949 255,016 5.15% QoQ % -2.32% 9.47% 18.35% -25.99% 6.80% 7.82% - Horiz. % 107.86% 110.42% 100.86% 85.22% 115.15% 107.82% 100.00%
PBT 64,363 49,965 41,326 23,031 44,838 43,936 39,778 37.62% QoQ % 28.82% 20.90% 79.44% -48.64% 2.05% 10.45% - Horiz. % 161.81% 125.61% 103.89% 57.90% 112.72% 110.45% 100.00%
Tax -2,009 -1,813 -2,312 -288 -1,993 -1,447 344 - QoQ % -10.81% 21.58% -702.78% 85.55% -37.73% -520.64% - Horiz. % -584.01% -527.03% -672.09% -83.72% -579.36% -420.64% 100.00%
NP 62,354 48,152 39,014 22,743 42,845 42,489 40,122 33.99% QoQ % 29.49% 23.42% 71.54% -46.92% 0.84% 5.90% - Horiz. % 155.41% 120.01% 97.24% 56.68% 106.79% 105.90% 100.00%
NP to SH 63,047 48,004 39,918 21,402 41,425 45,509 40,376 34.41% QoQ % 31.34% 20.26% 86.52% -48.34% -8.97% 12.71% - Horiz. % 156.15% 118.89% 98.87% 53.01% 102.60% 112.71% 100.00%
Tax Rate 3.12 % 3.63 % 5.59 % 1.25 % 4.44 % 3.29 % -0.86 % - QoQ % -14.05% -35.06% 347.20% -71.85% 34.95% 482.56% - Horiz. % -362.79% -422.09% -650.00% -145.35% -516.28% -382.56% 100.00%
Total Cost 212,697 233,425 218,196 194,578 250,795 232,460 214,894 -0.68% QoQ % -8.88% 6.98% 12.14% -22.42% 7.89% 8.17% - Horiz. % 98.98% 108.62% 101.54% 90.55% 116.71% 108.17% 100.00%
Net Worth 794,546 718,239 719,127 655,363 642,198 608,026 535,326 29.96% QoQ % 10.62% -0.12% 9.73% 2.05% 5.62% 13.58% - Horiz. % 148.42% 134.17% 134.33% 122.42% 119.96% 113.58% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 17,352 28,744 22,120 9,640 17,721 20,420 16,672 2.69% QoQ % -39.63% 29.95% 129.46% -45.60% -13.22% 22.48% - Horiz. % 104.08% 172.41% 132.68% 57.82% 106.30% 122.48% 100.00%
Div Payout % 27.52 % 59.88 % 55.42 % 45.05 % 42.78 % 44.87 % 41.29 % -23.60% QoQ % -54.04% 8.05% 23.02% 5.31% -4.66% 8.67% - Horiz. % 66.65% 145.02% 134.22% 109.11% 103.61% 108.67% 100.00%
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 794,546 718,239 719,127 655,363 642,198 608,026 535,326 29.96% QoQ % 10.62% -0.12% 9.73% 2.05% 5.62% 13.58% - Horiz. % 148.42% 134.17% 134.33% 122.42% 119.96% 113.58% 100.00%
NOSH 964,021 958,163 1,005,491 964,054 738,413 729,310 724,883 20.83% QoQ % 0.61% -4.71% 4.30% 30.56% 1.25% 0.61% - Horiz. % 132.99% 132.18% 138.71% 132.99% 101.87% 100.61% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.67 % 17.10 % 15.17 % 10.47 % 14.59 % 15.45 % 15.73 % 27.45% QoQ % 32.57% 12.72% 44.89% -28.24% -5.57% -1.78% - Horiz. % 144.12% 108.71% 96.44% 66.56% 92.75% 98.22% 100.00%
ROE 7.93 % 6.68 % 5.55 % 3.27 % 6.45 % 7.48 % 7.54 % 3.40% QoQ % 18.71% 20.36% 69.72% -49.30% -13.77% -0.80% - Horiz. % 105.17% 88.59% 73.61% 43.37% 85.54% 99.20% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.53 29.39 25.58 22.54 39.77 37.70 35.18 -12.98% QoQ % -2.93% 14.89% 13.49% -43.32% 5.49% 7.16% - Horiz. % 81.10% 83.54% 72.71% 64.07% 113.05% 107.16% 100.00%
EPS 6.54 5.01 2.02 2.22 5.61 6.24 5.57 11.24% QoQ % 30.54% 148.02% -9.01% -60.43% -10.10% 12.03% - Horiz. % 117.41% 89.95% 36.27% 39.86% 100.72% 112.03% 100.00%
DPS 1.80 3.00 2.20 1.00 2.40 2.80 2.30 -15.01% QoQ % -40.00% 36.36% 120.00% -58.33% -14.29% 21.74% - Horiz. % 78.26% 130.43% 95.65% 43.48% 104.35% 121.74% 100.00%
NAPS 0.8242 0.7496 0.7152 0.6798 0.8697 0.8337 0.7385 7.56% QoQ % 9.95% 4.81% 5.21% -21.84% 4.32% 12.89% - Horiz. % 111.60% 101.50% 96.84% 92.05% 117.77% 112.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.32 7.49 6.84 5.78 7.81 7.32 6.79 5.11% QoQ % -2.27% 9.50% 18.34% -25.99% 6.69% 7.81% - Horiz. % 107.81% 110.31% 100.74% 85.13% 115.02% 107.81% 100.00%
EPS 1.68 1.28 1.06 0.57 1.10 1.21 1.07 34.90% QoQ % 31.25% 20.75% 85.96% -48.18% -9.09% 13.08% - Horiz. % 157.01% 119.63% 99.07% 53.27% 102.80% 113.08% 100.00%
DPS 0.46 0.76 0.59 0.26 0.47 0.54 0.44 2.99% QoQ % -39.47% 28.81% 126.92% -44.68% -12.96% 22.73% - Horiz. % 104.55% 172.73% 134.09% 59.09% 106.82% 122.73% 100.00%
NAPS 0.2114 0.1911 0.1913 0.1744 0.1709 0.1618 0.1424 29.98% QoQ % 10.62% -0.10% 9.69% 2.05% 5.62% 13.62% - Horiz. % 148.46% 134.20% 134.34% 122.47% 120.01% 113.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.3200 3.3200 2.9700 3.2200 4.5800 3.3900 3.2500 -
P/RPS 11.64 11.30 11.61 14.28 11.52 8.99 9.24 16.56% QoQ % 3.01% -2.67% -18.70% 23.96% 28.14% -2.71% - Horiz. % 125.97% 122.29% 125.65% 154.55% 124.68% 97.29% 100.00%
P/EPS 50.76 66.27 74.81 145.05 81.64 54.33 58.35 -8.83% QoQ % -23.40% -11.42% -48.42% 77.67% 50.27% -6.89% - Horiz. % 86.99% 113.57% 128.21% 248.59% 139.91% 93.11% 100.00%
EY 1.97 1.51 1.34 0.69 1.22 1.84 1.71 9.85% QoQ % 30.46% 12.69% 94.20% -43.44% -33.70% 7.60% - Horiz. % 115.20% 88.30% 78.36% 40.35% 71.35% 107.60% 100.00%
DY 0.54 0.90 0.74 0.31 0.52 0.83 0.71 -16.61% QoQ % -40.00% 21.62% 138.71% -40.38% -37.35% 16.90% - Horiz. % 76.06% 126.76% 104.23% 43.66% 73.24% 116.90% 100.00%
P/NAPS 4.03 4.43 4.15 4.74 5.27 4.07 4.40 -5.66% QoQ % -9.03% 6.75% -12.45% -10.06% 29.48% -7.50% - Horiz. % 91.59% 100.68% 94.32% 107.73% 119.77% 92.50% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 20/08/15 -
Price 1.9100 3.3000 3.0600 2.7200 3.3900 3.8200 3.1300 -
P/RPS 6.69 11.23 11.96 12.07 8.52 10.13 8.90 -17.26% QoQ % -40.43% -6.10% -0.91% 41.67% -15.89% 13.82% - Horiz. % 75.17% 126.18% 134.38% 135.62% 95.73% 113.82% 100.00%
P/EPS 29.20 65.87 77.08 122.52 60.43 61.22 56.19 -35.23% QoQ % -55.67% -14.54% -37.09% 102.75% -1.29% 8.95% - Horiz. % 51.97% 117.23% 137.18% 218.05% 107.55% 108.95% 100.00%
EY 3.42 1.52 1.30 0.82 1.65 1.63 1.78 54.25% QoQ % 125.00% 16.92% 58.54% -50.30% 1.23% -8.43% - Horiz. % 192.13% 85.39% 73.03% 46.07% 92.70% 91.57% 100.00%
DY 0.94 0.91 0.72 0.37 0.71 0.73 0.73 18.27% QoQ % 3.30% 26.39% 94.59% -47.89% -2.74% 0.00% - Horiz. % 128.77% 124.66% 98.63% 50.68% 97.26% 100.00% 100.00%
P/NAPS 2.32 4.40 4.28 4.00 3.90 4.58 4.24 -32.98% QoQ % -47.27% 2.80% 7.00% 2.56% -14.85% 8.02% - Horiz. % 54.72% 103.77% 100.94% 94.34% 91.98% 108.02% 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 2016 Quarterly Annc (Final).pdf 
