[INARI] QoQ Quarter Result on 2020-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 376,830 347,621 233,341 242,566 265,437 316,607 270,670 24.56% QoQ % 8.40% 48.98% -3.80% -8.62% -16.16% 16.97% - Horiz. % 139.22% 128.43% 86.21% 89.62% 98.07% 116.97% 100.00%
PBT 94,713 77,414 34,066 40,757 42,652 54,889 49,261 54.32% QoQ % 22.35% 127.25% -16.42% -4.44% -22.29% 11.42% - Horiz. % 192.27% 157.15% 69.15% 82.74% 86.58% 111.42% 100.00%
Tax -4,628 -7,349 2,076 -5,699 -5,156 -7,145 -10,934 -43.48% QoQ % 37.03% -454.00% 136.43% -10.53% 27.84% 34.65% - Horiz. % 42.33% 67.21% -18.99% 52.12% 47.16% 65.35% 100.00%
NP 90,085 70,065 36,142 35,058 37,496 47,744 38,327 76.32% QoQ % 28.57% 93.86% 3.09% -6.50% -21.46% 24.57% - Horiz. % 235.04% 182.81% 94.30% 91.47% 97.83% 124.57% 100.00%
NP to SH 90,097 70,070 35,473 35,062 37,485 47,730 38,294 76.44% QoQ % 28.58% 97.53% 1.17% -6.46% -21.46% 24.64% - Horiz. % 235.28% 182.98% 92.63% 91.56% 97.89% 124.64% 100.00%
Tax Rate 4.89 % 9.49 % -6.09 % 13.98 % 12.09 % 13.02 % 22.20 % -63.36% QoQ % -48.47% 255.83% -143.56% 15.63% -7.14% -41.35% - Horiz. % 22.03% 42.75% -27.43% 62.97% 54.46% 58.65% 100.00%
Total Cost 286,745 277,556 197,199 207,508 227,941 268,863 232,343 14.98% QoQ % 3.31% 40.75% -4.97% -8.96% -15.22% 15.72% - Horiz. % 123.41% 119.46% 84.87% 89.31% 98.11% 115.72% 100.00%
Net Worth 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 10.63% QoQ % 4.76% 4.31% 0.95% 4.05% 0.40% 1.05% - Horiz. % 116.45% 111.16% 106.57% 105.56% 101.45% 101.05% 100.00%
Dividend 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 82,321 65,252 35,677 32,381 31,884 41,320 35,257 75.54% QoQ % 26.16% 82.89% 10.18% 1.56% -22.84% 17.20% - Horiz. % 233.48% 185.07% 101.19% 91.84% 90.43% 117.20% 100.00%
Div Payout % 91.37 % 93.12 % 100.58 % 92.35 % 85.06 % 86.57 % 92.07 % -0.51% QoQ % -1.88% -7.42% 8.91% 8.57% -1.74% -5.97% - Horiz. % 99.24% 101.14% 109.24% 100.30% 92.39% 94.03% 100.00%
Equity 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,313,852 1,254,151 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 10.63% QoQ % 4.76% 4.31% 0.95% 4.05% 0.40% 1.05% - Horiz. % 116.45% 111.16% 106.57% 105.56% 101.45% 101.05% 100.00%
NOSH 3,292,863 3,262,621 3,243,425 3,238,117 3,188,456 3,178,530 3,205,270 1.81% QoQ % 0.93% 0.59% 0.16% 1.56% 0.31% -0.83% - Horiz. % 102.73% 101.79% 101.19% 101.02% 99.48% 99.17% 100.00%
Ratio Analysis 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 23.91 % 20.16 % 15.49 % 14.45 % 14.13 % 15.08 % 14.16 % 41.58% QoQ % 18.60% 30.15% 7.20% 2.26% -6.30% 6.50% - Horiz. % 168.86% 142.37% 109.39% 102.05% 99.79% 106.50% 100.00%
ROE 6.86 % 5.59 % 2.95 % 2.94 % 3.27 % 4.19 % 3.39 % 59.64% QoQ % 22.72% 89.49% 0.34% -10.09% -21.96% 23.60% - Horiz. % 202.36% 164.90% 87.02% 86.73% 96.46% 123.60% 100.00%
Per Share 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.44 10.65 7.19 7.49 8.32 9.96 8.44 22.36% QoQ % 7.42% 48.12% -4.01% -9.98% -16.47% 18.01% - Horiz. % 135.55% 126.18% 85.19% 88.74% 98.58% 118.01% 100.00%
EPS 2.74 2.15 1.09 1.08 1.18 1.50 1.19 73.93% QoQ % 27.44% 97.25% 0.93% -8.47% -21.33% 26.05% - Horiz. % 230.25% 180.67% 91.60% 90.76% 99.16% 126.05% 100.00%
DPS 2.50 2.00 1.10 1.00 1.00 1.30 1.10 72.43% QoQ % 25.00% 81.82% 10.00% 0.00% -23.08% 18.18% - Horiz. % 227.27% 181.82% 100.00% 90.91% 90.91% 118.18% 100.00%
NAPS 0.3990 0.3844 0.3707 0.3678 0.3590 0.3587 0.3520 8.67% QoQ % 3.80% 3.70% 0.79% 2.45% 0.08% 1.90% - Horiz. % 113.35% 109.20% 105.31% 104.49% 101.99% 101.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.03 9.25 6.21 6.45 7.06 8.42 7.20 24.61% QoQ % 8.43% 48.95% -3.72% -8.64% -16.15% 16.94% - Horiz. % 139.31% 128.47% 86.25% 89.58% 98.06% 116.94% 100.00%
EPS 2.40 1.86 0.94 0.93 1.00 1.27 1.02 76.45% QoQ % 29.03% 97.87% 1.08% -7.00% -21.26% 24.51% - Horiz. % 235.29% 182.35% 92.16% 91.18% 98.04% 124.51% 100.00%
DPS 2.19 1.74 0.95 0.86 0.85 1.10 0.94 75.29% QoQ % 25.86% 83.16% 10.47% 1.18% -22.73% 17.02% - Horiz. % 232.98% 185.11% 101.06% 91.49% 90.43% 117.02% 100.00%
NAPS 0.3496 0.3337 0.3199 0.3169 0.3046 0.3034 0.3002 10.64% QoQ % 4.76% 4.31% 0.95% 4.04% 0.40% 1.07% - Horiz. % 116.46% 111.16% 106.56% 105.56% 101.47% 101.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.7600 2.2800 1.6900 1.2400 1.7000 1.8200 1.6000 -
P/RPS 24.12 21.40 23.49 16.55 20.42 18.27 18.95 17.36% QoQ % 12.71% -8.90% 41.93% -18.95% 11.77% -3.59% - Horiz. % 127.28% 112.93% 123.96% 87.34% 107.76% 96.41% 100.00%
P/EPS 100.87 106.16 154.52 114.52 144.60 121.20 133.92 -17.15% QoQ % -4.98% -31.30% 34.93% -20.80% 19.31% -9.50% - Horiz. % 75.32% 79.27% 115.38% 85.51% 107.97% 90.50% 100.00%
EY 0.99 0.94 0.65 0.87 0.69 0.83 0.75 20.23% QoQ % 5.32% 44.62% -25.29% 26.09% -16.87% 10.67% - Horiz. % 132.00% 125.33% 86.67% 116.00% 92.00% 110.67% 100.00%
DY 0.91 0.88 0.65 0.81 0.59 0.71 0.69 20.16% QoQ % 3.41% 35.38% -19.75% 37.29% -16.90% 2.90% - Horiz. % 131.88% 127.54% 94.20% 117.39% 85.51% 102.90% 100.00%
P/NAPS 6.92 5.93 4.56 3.37 4.74 5.07 4.55 32.08% QoQ % 16.69% 30.04% 35.31% -28.90% -6.51% 11.43% - Horiz. % 152.09% 130.33% 100.22% 74.07% 104.18% 111.43% 100.00%
Price Multiplier on Announcement Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 -
Price 3.2800 2.4700 2.2400 1.4400 1.6400 1.9500 1.5900 -
P/RPS 28.66 23.18 31.14 19.22 19.70 19.58 18.83 32.15% QoQ % 23.64% -25.56% 62.02% -2.44% 0.61% 3.98% - Horiz. % 152.20% 123.10% 165.37% 102.07% 104.62% 103.98% 100.00%
P/EPS 119.88 115.01 204.81 132.99 139.50 129.86 133.09 -6.70% QoQ % 4.23% -43.85% 54.00% -4.67% 7.42% -2.43% - Horiz. % 90.07% 86.42% 153.89% 99.92% 104.82% 97.57% 100.00%
EY 0.83 0.87 0.49 0.75 0.72 0.77 0.75 6.96% QoQ % -4.60% 77.55% -34.67% 4.17% -6.49% 2.67% - Horiz. % 110.67% 116.00% 65.33% 100.00% 96.00% 102.67% 100.00%
DY 0.76 0.81 0.49 0.69 0.61 0.67 0.69 6.62% QoQ % -6.17% 65.31% -28.99% 13.11% -8.96% -2.90% - Horiz. % 110.14% 117.39% 71.01% 100.00% 88.41% 97.10% 100.00%
P/NAPS 8.22 6.43 6.04 3.92 4.57 5.44 4.52 48.72% QoQ % 27.84% 6.46% 54.08% -14.22% -15.99% 20.35% - Horiz. % 181.86% 142.26% 133.63% 86.73% 101.11% 120.35% 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 FY 2020.pdf 
