[INARI] QoQ Quarter Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 265,437 316,607 270,670 256,322 300,147 325,721 301,162 -8.05% QoQ % -16.16% 16.97% 5.60% -14.60% -7.85% 8.15% - Horiz. % 88.14% 105.13% 89.88% 85.11% 99.66% 108.15% 100.00%
PBT 42,652 54,889 49,261 42,570 59,476 64,898 81,401 -34.93% QoQ % -22.29% 11.42% 15.72% -28.42% -8.35% -20.27% - Horiz. % 52.40% 67.43% 60.52% 52.30% 73.07% 79.73% 100.00%
Tax -5,156 -7,145 -10,934 -3,823 -4,321 -4,780 -14,539 -49.80% QoQ % 27.84% 34.65% -186.01% 11.53% 9.60% 67.12% - Horiz. % 35.46% 49.14% 75.20% 26.29% 29.72% 32.88% 100.00%
NP 37,496 47,744 38,327 38,747 55,155 60,118 66,862 -31.92% QoQ % -21.46% 24.57% -1.08% -29.75% -8.26% -10.09% - Horiz. % 56.08% 71.41% 57.32% 57.95% 82.49% 89.91% 100.00%
NP to SH 37,485 47,730 38,294 38,188 55,086 60,155 57,103 -24.41% QoQ % -21.46% 24.64% 0.28% -30.68% -8.43% 5.34% - Horiz. % 65.64% 83.59% 67.06% 66.88% 96.47% 105.34% 100.00%
Tax Rate 12.09 % 13.02 % 22.20 % 8.98 % 7.27 % 7.37 % 17.86 % -22.85% QoQ % -7.14% -41.35% 147.22% 23.52% -1.36% -58.73% - Horiz. % 67.69% 72.90% 124.30% 50.28% 40.71% 41.27% 100.00%
Total Cost 227,941 268,863 232,343 217,575 244,992 265,603 234,300 -1.81% QoQ % -15.22% 15.72% 6.79% -11.19% -7.76% 13.36% - Horiz. % 97.29% 114.75% 99.16% 92.86% 104.56% 113.36% 100.00%
Net Worth 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 4.34% QoQ % 0.40% 1.05% 1.84% -0.71% 2.16% 1.72% - Horiz. % 106.60% 106.18% 105.08% 103.18% 103.91% 101.72% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 31,884 41,320 35,257 31,935 47,818 50,418 63,517 -36.76% QoQ % -22.84% 17.20% 10.40% -33.22% -5.16% -20.62% - Horiz. % 50.20% 65.05% 55.51% 50.28% 75.29% 79.38% 100.00%
Div Payout % 85.06 % 86.57 % 92.07 % 83.63 % 86.81 % 83.81 % 111.23 % -16.33% QoQ % -1.74% -5.97% 10.09% -3.66% 3.58% -24.65% - Horiz. % 76.47% 77.83% 82.77% 75.19% 78.05% 75.35% 100.00%
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 1,092,184 1,073,757 4.34% QoQ % 0.40% 1.05% 1.84% -0.71% 2.16% 1.72% - Horiz. % 106.60% 106.18% 105.08% 103.18% 103.91% 101.72% 100.00%
NOSH 3,188,456 3,178,530 3,205,270 3,193,585 3,187,933 3,151,139 3,175,857 0.26% QoQ % 0.31% -0.83% 0.37% 0.18% 1.17% -0.78% - Horiz. % 100.40% 100.08% 100.93% 100.56% 100.38% 99.22% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 14.13 % 15.08 % 14.16 % 15.12 % 18.38 % 18.46 % 22.20 % -25.95% QoQ % -6.30% 6.50% -6.35% -17.74% -0.43% -16.85% - Horiz. % 63.65% 67.93% 63.78% 68.11% 82.79% 83.15% 100.00%
ROE 3.27 % 4.19 % 3.39 % 3.45 % 4.94 % 5.51 % 5.32 % -27.64% QoQ % -21.96% 23.60% -1.74% -30.16% -10.34% 3.57% - Horiz. % 61.47% 78.76% 63.72% 64.85% 92.86% 103.57% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.32 9.96 8.44 8.03 9.42 10.34 9.48 -8.31% QoQ % -16.47% 18.01% 5.11% -14.76% -8.90% 9.07% - Horiz. % 87.76% 105.06% 89.03% 84.70% 99.37% 109.07% 100.00%
EPS 1.18 1.50 1.19 1.20 1.73 1.91 1.80 -24.48% QoQ % -21.33% 26.05% -0.83% -30.64% -9.42% 6.11% - Horiz. % 65.56% 83.33% 66.11% 66.67% 96.11% 106.11% 100.00%
DPS 1.00 1.30 1.10 1.00 1.50 1.60 2.00 -36.92% QoQ % -23.08% 18.18% 10.00% -33.33% -6.25% -20.00% - Horiz. % 50.00% 65.00% 55.00% 50.00% 75.00% 80.00% 100.00%
NAPS 0.3590 0.3587 0.3520 0.3469 0.3500 0.3466 0.3381 4.07% QoQ % 0.08% 1.90% 1.47% -0.89% 0.98% 2.51% - Horiz. % 106.18% 106.09% 104.11% 102.60% 103.52% 102.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.06 8.42 7.20 6.82 7.99 8.67 8.01 -8.05% QoQ % -16.15% 16.94% 5.57% -14.64% -7.84% 8.24% - Horiz. % 88.14% 105.12% 89.89% 85.14% 99.75% 108.24% 100.00%
EPS 1.00 1.27 1.02 1.02 1.47 1.60 1.52 -24.30% QoQ % -21.26% 24.51% 0.00% -30.61% -8.12% 5.26% - Horiz. % 65.79% 83.55% 67.11% 67.11% 96.71% 105.26% 100.00%
DPS 0.85 1.10 0.94 0.85 1.27 1.34 1.69 -36.68% QoQ % -22.73% 17.02% 10.59% -33.07% -5.22% -20.71% - Horiz. % 50.30% 65.09% 55.62% 50.30% 75.15% 79.29% 100.00%
NAPS 0.3046 0.3034 0.3002 0.2948 0.2969 0.2906 0.2857 4.35% QoQ % 0.40% 1.07% 1.83% -0.71% 2.17% 1.72% - Horiz. % 106.62% 106.20% 105.08% 103.19% 103.92% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.7000 1.8200 1.6000 1.5700 1.5000 2.2800 2.2600 -
P/RPS 20.42 18.27 18.95 19.56 15.93 22.06 23.83 -9.76% QoQ % 11.77% -3.59% -3.12% 22.79% -27.79% -7.43% - Horiz. % 85.69% 76.67% 79.52% 82.08% 66.85% 92.57% 100.00%
P/EPS 144.60 121.20 133.92 131.30 86.81 119.43 125.69 9.77% QoQ % 19.31% -9.50% 2.00% 51.25% -27.31% -4.98% - Horiz. % 115.04% 96.43% 106.55% 104.46% 69.07% 95.02% 100.00%
EY 0.69 0.83 0.75 0.76 1.15 0.84 0.80 -9.37% QoQ % -16.87% 10.67% -1.32% -33.91% 36.90% 5.00% - Horiz. % 86.25% 103.75% 93.75% 95.00% 143.75% 105.00% 100.00%
DY 0.59 0.71 0.69 0.64 1.00 0.70 0.88 -23.34% QoQ % -16.90% 2.90% 7.81% -36.00% 42.86% -20.45% - Horiz. % 67.05% 80.68% 78.41% 72.73% 113.64% 79.55% 100.00%
P/NAPS 4.74 5.07 4.55 4.53 4.29 6.58 6.68 -20.40% QoQ % -6.51% 11.43% 0.44% 5.59% -34.80% -1.50% - Horiz. % 70.96% 75.90% 68.11% 67.81% 64.22% 98.50% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 -
Price 1.6400 1.9500 1.5900 1.3200 1.6100 1.7100 2.3700 -
P/RPS 19.70 19.58 18.83 16.45 17.10 16.54 24.99 -14.63% QoQ % 0.61% 3.98% 14.47% -3.80% 3.39% -33.81% - Horiz. % 78.83% 78.35% 75.35% 65.83% 68.43% 66.19% 100.00%
P/EPS 139.50 129.86 133.09 110.39 93.17 89.58 131.81 3.84% QoQ % 7.42% -2.43% 20.56% 18.48% 4.01% -32.04% - Horiz. % 105.83% 98.52% 100.97% 83.75% 70.69% 67.96% 100.00%
EY 0.72 0.77 0.75 0.91 1.07 1.12 0.76 -3.53% QoQ % -6.49% 2.67% -17.58% -14.95% -4.46% 47.37% - Horiz. % 94.74% 101.32% 98.68% 119.74% 140.79% 147.37% 100.00%
DY 0.61 0.67 0.69 0.76 0.93 0.94 0.84 -19.16% QoQ % -8.96% -2.90% -9.21% -18.28% -1.06% 11.90% - Horiz. % 72.62% 79.76% 82.14% 90.48% 110.71% 111.90% 100.00%
P/NAPS 4.57 5.44 4.52 3.81 4.60 4.93 7.01 -24.76% QoQ % -15.99% 20.35% 18.64% -17.17% -6.69% -29.67% - Horiz. % 65.19% 77.60% 64.48% 54.35% 65.62% 70.33% 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 Q3 2019.pdf 
