[INARI] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 402,456 377,000 336,177 360,342 420,257 431,123 361,320 7.43% QoQ % 6.75% 12.14% -6.71% -14.26% -2.52% 19.32% - Horiz. % 111.38% 104.34% 93.04% 99.73% 116.31% 119.32% 100.00%
PBT 100,213 121,057 107,985 103,078 116,724 118,322 93,395 4.80% QoQ % -17.22% 12.11% 4.76% -11.69% -1.35% 26.69% - Horiz. % 107.30% 129.62% 115.62% 110.37% 124.98% 126.69% 100.00%
Tax -7,064 -14,678 -22,020 -12,794 -8,673 -11,429 -4,722 30.71% QoQ % 51.87% 33.34% -72.11% -47.52% 24.11% -142.04% - Horiz. % 149.60% 310.84% 466.33% 270.94% 183.67% 242.04% 100.00%
NP 93,149 106,379 85,965 90,284 108,051 106,893 88,673 3.33% QoQ % -12.44% 23.75% -4.78% -16.44% 1.08% 20.55% - Horiz. % 105.05% 119.97% 96.95% 101.82% 121.85% 120.55% 100.00%
NP to SH 93,609 106,252 86,216 90,475 107,299 106,927 88,360 3.91% QoQ % -11.90% 23.24% -4.71% -15.68% 0.35% 21.01% - Horiz. % 105.94% 120.25% 97.57% 102.39% 121.43% 121.01% 100.00%
Tax Rate 7.05 % 12.12 % 20.39 % 12.41 % 7.43 % 9.66 % 5.06 % 24.67% QoQ % -41.83% -40.56% 64.30% 67.03% -23.08% 90.91% - Horiz. % 139.33% 239.53% 402.96% 245.26% 146.84% 190.91% 100.00%
Total Cost 309,307 270,621 250,212 270,058 312,206 324,230 272,647 8.75% QoQ % 14.30% 8.16% -7.35% -13.50% -3.71% 18.92% - Horiz. % 113.45% 99.26% 91.77% 99.05% 114.51% 118.92% 100.00%
Net Worth 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 52.03% QoQ % -0.21% 3.08% 1.22% 0.10% 4.68% 72.12% - Horiz. % 187.78% 188.17% 182.55% 180.35% 180.18% 172.12% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 82,121 96,472 81,547 81,496 103,388 100,341 83,588 -1.17% QoQ % -14.88% 18.30% 0.06% -21.17% 3.04% 20.04% - Horiz. % 98.25% 115.41% 97.56% 97.50% 123.69% 120.04% 100.00%
Div Payout % 87.73 % 90.80 % 94.58 % 90.08 % 96.36 % 93.84 % 94.60 % -4.89% QoQ % -3.38% -4.00% 5.00% -6.52% 2.69% -0.80% - Horiz. % 92.74% 95.98% 99.98% 95.22% 101.86% 99.20% 100.00%
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 2,361,245 1,371,846 52.03% QoQ % -0.21% 3.08% 1.22% 0.10% 4.68% 72.12% - Horiz. % 187.78% 188.17% 182.55% 180.35% 180.18% 172.12% 100.00%
NOSH 3,732,807 3,710,478 3,706,699 3,704,393 3,692,464 3,583,617 3,343,521 7.60% QoQ % 0.60% 0.10% 0.06% 0.32% 3.04% 7.18% - Horiz. % 111.64% 110.98% 110.86% 110.79% 110.44% 107.18% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 23.15 % 28.22 % 25.57 % 25.06 % 25.71 % 24.79 % 24.54 % -3.80% QoQ % -17.97% 10.36% 2.04% -2.53% 3.71% 1.02% - Horiz. % 94.34% 115.00% 104.20% 102.12% 104.77% 101.02% 100.00%
ROE 3.63 % 4.12 % 3.44 % 3.66 % 4.34 % 4.53 % 6.44 % -31.69% QoQ % -11.89% 19.77% -6.01% -15.67% -4.19% -29.66% - Horiz. % 56.37% 63.98% 53.42% 56.83% 67.39% 70.34% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.78 10.16 9.07 9.73 11.38 12.03 10.81 -0.18% QoQ % 6.10% 12.02% -6.78% -14.50% -5.40% 11.29% - Horiz. % 99.72% 93.99% 83.90% 90.01% 105.27% 111.29% 100.00%
EPS 2.51 2.86 2.33 2.44 2.91 2.98 2.64 -3.30% QoQ % -12.24% 22.75% -4.51% -16.15% -2.35% 12.88% - Horiz. % 95.08% 108.33% 88.26% 92.42% 110.23% 112.88% 100.00%
DPS 2.20 2.60 2.20 2.20 2.80 2.80 2.50 -8.15% QoQ % -15.38% 18.18% 0.00% -21.43% 0.00% 12.00% - Horiz. % 88.00% 104.00% 88.00% 88.00% 112.00% 112.00% 100.00%
NAPS 0.6901 0.6957 0.6756 0.6679 0.6694 0.6589 0.4103 41.30% QoQ % -0.80% 2.98% 1.15% -0.22% 1.59% 60.59% - Horiz. % 168.19% 169.56% 164.66% 162.78% 163.15% 160.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.71 10.03 8.94 9.59 11.18 11.47 9.61 7.47% QoQ % 6.78% 12.19% -6.78% -14.22% -2.53% 19.35% - Horiz. % 111.45% 104.37% 93.03% 99.79% 116.34% 119.35% 100.00%
EPS 2.49 2.83 2.29 2.41 2.85 2.85 2.35 3.92% QoQ % -12.01% 23.58% -4.98% -15.44% 0.00% 21.28% - Horiz. % 105.96% 120.43% 97.45% 102.55% 121.28% 121.28% 100.00%
DPS 2.19 2.57 2.17 2.17 2.75 2.67 2.22 -0.90% QoQ % -14.79% 18.43% 0.00% -21.09% 3.00% 20.27% - Horiz. % 98.65% 115.77% 97.75% 97.75% 123.87% 120.27% 100.00%
NAPS 0.6854 0.6868 0.6663 0.6583 0.6577 0.6283 0.3650 52.03% QoQ % -0.20% 3.08% 1.22% 0.09% 4.68% 72.14% - Horiz. % 187.78% 188.16% 182.55% 180.36% 180.19% 172.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.6100 2.5200 2.6400 3.0700 4.0000 3.6900 3.1700 -
P/RPS 24.21 24.80 29.11 31.56 35.14 30.67 29.33 -11.97% QoQ % -2.38% -14.81% -7.76% -10.19% 14.57% 4.57% - Horiz. % 82.54% 84.56% 99.25% 107.60% 119.81% 104.57% 100.00%
P/EPS 104.08 88.00 113.50 125.70 137.65 123.67 119.95 -9.00% QoQ % 18.27% -22.47% -9.71% -8.68% 11.30% 3.10% - Horiz. % 86.77% 73.36% 94.62% 104.79% 114.76% 103.10% 100.00%
EY 0.96 1.14 0.88 0.80 0.73 0.81 0.83 10.16% QoQ % -15.79% 29.55% 10.00% 9.59% -9.88% -2.41% - Horiz. % 115.66% 137.35% 106.02% 96.39% 87.95% 97.59% 100.00%
DY 0.84 1.03 0.83 0.72 0.70 0.76 0.79 4.16% QoQ % -18.45% 24.10% 15.28% 2.86% -7.89% -3.80% - Horiz. % 106.33% 130.38% 105.06% 91.14% 88.61% 96.20% 100.00%
P/NAPS 3.78 3.62 3.91 4.60 5.98 5.60 7.73 -37.85% QoQ % 4.42% -7.42% -15.00% -23.08% 6.79% -27.55% - Horiz. % 48.90% 46.83% 50.58% 59.51% 77.36% 72.45% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 - 19/08/22 13/05/22 18/02/22 12/11/21 06/08/21 -
Price 2.4500 2.5800 2.8600 2.5600 3.2000 4.0000 3.6000 -
P/RPS 22.72 25.39 31.53 26.32 28.12 33.25 33.31 -22.46% QoQ % -10.52% -19.47% 19.79% -6.40% -15.43% -0.18% - Horiz. % 68.21% 76.22% 94.66% 79.02% 84.42% 99.82% 100.00%
P/EPS 97.70 90.10 122.96 104.82 110.12 134.06 136.22 -19.83% QoQ % 8.44% -26.72% 17.31% -4.81% -17.86% -1.59% - Horiz. % 71.72% 66.14% 90.27% 76.95% 80.84% 98.41% 100.00%
EY 1.02 1.11 0.81 0.95 0.91 0.75 0.73 24.91% QoQ % -8.11% 37.04% -14.74% 4.40% 21.33% 2.74% - Horiz. % 139.73% 152.05% 110.96% 130.14% 124.66% 102.74% 100.00%
DY 0.90 1.01 0.77 0.86 0.87 0.70 0.69 19.32% QoQ % -10.89% 31.17% -10.47% -1.15% 24.29% 1.45% - Horiz. % 130.43% 146.38% 111.59% 124.64% 126.09% 101.45% 100.00%
P/NAPS 3.55 3.71 4.23 3.83 4.78 6.07 8.77 -45.19% QoQ % -4.31% -12.29% 10.44% -19.87% -21.25% -30.79% - Horiz. % 40.48% 42.30% 48.23% 43.67% 54.50% 69.21% 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 FY2022.pdf 
