[INARI] QoQ TTM Result on 2016-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,087,871 1,031,159 1,049,748 1,043,120 1,040,926 1,051,893 986,165 6.76% QoQ % 5.50% -1.77% 0.64% 0.21% -1.04% 6.67% - Horiz. % 110.31% 104.56% 106.45% 105.78% 105.55% 106.67% 100.00%
PBT 209,931 178,685 159,160 153,131 151,583 166,513 161,664 19.01% QoQ % 17.49% 12.27% 3.94% 1.02% -8.97% 3.00% - Horiz. % 129.86% 110.53% 98.45% 94.72% 93.76% 103.00% 100.00%
Tax -8,249 -6,422 -6,406 -6,040 -3,384 -3,864 -2,533 119.55% QoQ % -28.45% -0.25% -6.06% -78.49% 12.42% -52.55% - Horiz. % 325.66% 253.53% 252.90% 238.45% 133.60% 152.55% 100.00%
NP 201,682 172,263 152,754 147,091 148,199 162,649 159,131 17.10% QoQ % 17.08% 12.77% 3.85% -0.75% -8.88% 2.21% - Horiz. % 126.74% 108.25% 95.99% 92.43% 93.13% 102.21% 100.00%
NP to SH 202,147 172,371 150,749 148,254 148,712 165,388 164,287 14.81% QoQ % 17.27% 14.34% 1.68% -0.31% -10.08% 0.67% - Horiz. % 123.05% 104.92% 91.76% 90.24% 90.52% 100.67% 100.00%
Tax Rate 3.93 % 3.59 % 4.02 % 3.94 % 2.23 % 2.32 % 1.57 % 84.26% QoQ % 9.47% -10.70% 2.03% 76.68% -3.88% 47.77% - Horiz. % 250.32% 228.66% 256.05% 250.96% 142.04% 147.77% 100.00%
Total Cost 886,189 858,896 896,994 896,029 892,727 889,244 827,034 4.71% QoQ % 3.18% -4.25% 0.11% 0.37% 0.39% 7.52% - Horiz. % 107.15% 103.85% 108.46% 108.34% 107.94% 107.52% 100.00%
Net Worth 830,568 0 0 719,127 655,363 642,198 608,026 23.09% QoQ % 0.00% 0.00% 0.00% 9.73% 2.05% 5.62% - Horiz. % 136.60% 0.00% 0.00% 118.27% 107.79% 105.62% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 111,191 77,858 78,228 69,903 64,455 68,868 65,220 42.67% QoQ % 42.81% -0.47% 11.91% 8.45% -6.41% 5.59% - Horiz. % 170.49% 119.38% 119.95% 107.18% 98.83% 105.59% 100.00%
Div Payout % 55.01 % 45.17 % 51.89 % 47.15 % 43.34 % 41.64 % 39.70 % 24.26% QoQ % 21.78% -12.95% 10.05% 8.79% 4.08% 4.89% - Horiz. % 138.56% 113.78% 130.71% 118.77% 109.17% 104.89% 100.00%
Equity 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 830,568 0 0 719,127 655,363 642,198 608,026 23.09% QoQ % 0.00% 0.00% 0.00% 9.73% 2.05% 5.62% - Horiz. % 136.60% 0.00% 0.00% 118.27% 107.79% 105.62% 100.00%
NOSH 1,953,358 964,021 958,163 1,005,491 964,054 738,413 729,310 92.75% QoQ % 102.63% 0.61% -4.71% 4.30% 30.56% 1.25% - Horiz. % 267.84% 132.18% 131.38% 137.87% 132.19% 101.25% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 18.54 % 16.71 % 14.55 % 14.10 % 14.24 % 15.46 % 16.14 % 9.67% QoQ % 10.95% 14.85% 3.19% -0.98% -7.89% -4.21% - Horiz. % 114.87% 103.53% 90.15% 87.36% 88.23% 95.79% 100.00%
ROE 24.34 % - % - % 20.62 % 22.69 % 25.75 % 27.02 % -6.72% QoQ % 0.00% 0.00% 0.00% -9.12% -11.88% -4.70% - Horiz. % 90.08% 0.00% 0.00% 76.31% 83.97% 95.30% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 55.69 106.96 109.56 103.74 107.97 142.45 135.22 -44.62% QoQ % -47.93% -2.37% 5.61% -3.92% -24.20% 5.35% - Horiz. % 41.18% 79.10% 81.02% 76.72% 79.85% 105.35% 100.00%
EPS 10.35 17.88 15.73 14.74 15.43 22.40 22.53 -40.43% QoQ % -42.11% 13.67% 6.72% -4.47% -31.12% -0.58% - Horiz. % 45.94% 79.36% 69.82% 65.42% 68.49% 99.42% 100.00%
DPS 5.69 8.08 8.16 6.95 6.69 9.33 8.94 -25.99% QoQ % -29.58% -0.98% 17.41% 3.89% -28.30% 4.36% - Horiz. % 63.65% 90.38% 91.28% 77.74% 74.83% 104.36% 100.00%
NAPS 0.4252 0.0000 0.0000 0.7152 0.6798 0.8697 0.8337 -36.14% QoQ % 0.00% 0.00% 0.00% 5.21% -21.84% 4.32% - Horiz. % 51.00% 0.00% 0.00% 85.79% 81.54% 104.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.95 27.44 27.93 27.75 27.70 27.99 26.24 6.77% QoQ % 5.50% -1.75% 0.65% 0.18% -1.04% 6.67% - Horiz. % 110.33% 104.57% 106.44% 105.75% 105.56% 106.67% 100.00%
EPS 5.38 4.59 4.01 3.94 3.96 4.40 4.37 14.85% QoQ % 17.21% 14.46% 1.78% -0.51% -10.00% 0.69% - Horiz. % 123.11% 105.03% 91.76% 90.16% 90.62% 100.69% 100.00%
DPS 2.96 2.07 2.08 1.86 1.71 1.83 1.74 42.46% QoQ % 43.00% -0.48% 11.83% 8.77% -6.56% 5.17% - Horiz. % 170.11% 118.97% 119.54% 106.90% 98.28% 105.17% 100.00%
NAPS 0.2210 0.0000 0.0000 0.1913 0.1744 0.1709 0.1618 23.08% QoQ % 0.00% 0.00% 0.00% 9.69% 2.05% 5.62% - Horiz. % 136.59% 0.00% 0.00% 118.23% 107.79% 105.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.0400 3.3200 3.3200 2.9700 3.2200 4.5800 3.3900 -
P/RPS 3.66 3.10 3.03 2.86 2.98 3.22 2.51 28.56% QoQ % 18.06% 2.31% 5.94% -4.03% -7.45% 28.29% - Horiz. % 145.82% 123.51% 120.72% 113.94% 118.73% 128.29% 100.00%
P/EPS 19.71 18.57 21.10 20.14 20.87 20.45 15.05 19.68% QoQ % 6.14% -11.99% 4.77% -3.50% 2.05% 35.88% - Horiz. % 130.96% 123.39% 140.20% 133.82% 138.67% 135.88% 100.00%
EY 5.07 5.39 4.74 4.96 4.79 4.89 6.64 -16.45% QoQ % -5.94% 13.71% -4.44% 3.55% -2.04% -26.36% - Horiz. % 76.36% 81.17% 71.39% 74.70% 72.14% 73.64% 100.00%
DY 2.79 2.43 2.46 2.34 2.08 2.04 2.64 3.75% QoQ % 14.81% -1.22% 5.13% 12.50% 1.96% -22.73% - Horiz. % 105.68% 92.05% 93.18% 88.64% 78.79% 77.27% 100.00%
P/NAPS 4.80 0.00 0.00 4.15 4.74 5.27 4.07 11.61% QoQ % 0.00% 0.00% 0.00% -12.45% -10.06% 29.48% - Horiz. % 117.94% 0.00% 0.00% 101.97% 116.46% 129.48% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 12/11/15 -
Price 2.1800 1.9100 3.3000 3.0600 2.7200 3.3900 3.8200 -
P/RPS 3.91 1.79 3.01 2.95 2.52 2.38 2.83 24.02% QoQ % 118.44% -40.53% 2.03% 17.06% 5.88% -15.90% - Horiz. % 138.16% 63.25% 106.36% 104.24% 89.05% 84.10% 100.00%
P/EPS 21.07 10.68 20.97 20.75 17.63 15.14 16.96 15.55% QoQ % 97.28% -49.07% 1.06% 17.70% 16.45% -10.73% - Horiz. % 124.23% 62.97% 123.64% 122.35% 103.95% 89.27% 100.00%
EY 4.75 9.36 4.77 4.82 5.67 6.61 5.90 -13.45% QoQ % -49.25% 96.23% -1.04% -14.99% -14.22% 12.03% - Horiz. % 80.51% 158.64% 80.85% 81.69% 96.10% 112.03% 100.00%
DY 2.61 4.23 2.47 2.27 2.46 2.75 2.34 7.54% QoQ % -38.30% 71.26% 8.81% -7.72% -10.55% 17.52% - Horiz. % 111.54% 180.77% 105.56% 97.01% 105.13% 117.52% 100.00%
P/NAPS 5.13 0.00 0.00 4.28 4.00 3.90 4.58 7.85% QoQ % 0.00% 0.00% 0.00% 7.00% 2.56% -14.85% - Horiz. % 112.01% 0.00% 0.00% 93.45% 87.34% 85.15% 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
0616- Conso Q4 2016 Quarterly Annc(final).pdf 
