[INARI] QoQ TTM Result on 2016-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,176,311 1,087,871 1,031,159 1,049,748 1,043,120 1,040,926 1,051,893 7.74% QoQ % 8.13% 5.50% -1.77% 0.64% 0.21% -1.04% - Horiz. % 111.83% 103.42% 98.03% 99.80% 99.17% 98.96% 100.00%
PBT 240,828 209,931 178,685 159,160 153,131 151,583 166,513 27.92% QoQ % 14.72% 17.49% 12.27% 3.94% 1.02% -8.97% - Horiz. % 144.63% 126.07% 107.31% 95.58% 91.96% 91.03% 100.00%
Tax -12,105 -8,249 -6,422 -6,406 -6,040 -3,384 -3,864 114.25% QoQ % -46.75% -28.45% -0.25% -6.06% -78.49% 12.42% - Horiz. % 313.28% 213.48% 166.20% 165.79% 156.31% 87.58% 100.00%
NP 228,723 201,682 172,263 152,754 147,091 148,199 162,649 25.54% QoQ % 13.41% 17.08% 12.77% 3.85% -0.75% -8.88% - Horiz. % 140.62% 124.00% 105.91% 93.92% 90.43% 91.12% 100.00%
NP to SH 227,853 202,147 172,371 150,749 148,254 148,712 165,388 23.84% QoQ % 12.72% 17.27% 14.34% 1.68% -0.31% -10.08% - Horiz. % 137.77% 122.23% 104.22% 91.15% 89.64% 89.92% 100.00%
Tax Rate 5.03 % 3.93 % 3.59 % 4.02 % 3.94 % 2.23 % 2.32 % 67.59% QoQ % 27.99% 9.47% -10.70% 2.03% 76.68% -3.88% - Horiz. % 216.81% 169.40% 154.74% 173.28% 169.83% 96.12% 100.00%
Total Cost 947,588 886,189 858,896 896,994 896,029 892,727 889,244 4.33% QoQ % 6.93% 3.18% -4.25% 0.11% 0.37% 0.39% - Horiz. % 106.56% 99.66% 96.59% 100.87% 100.76% 100.39% 100.00%
Net Worth 870,558 830,568 0 0 719,127 655,363 642,198 22.51% QoQ % 4.81% 0.00% 0.00% 0.00% 9.73% 2.05% - Horiz. % 135.56% 129.33% 0.00% 0.00% 111.98% 102.05% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 144,583 111,191 77,858 78,228 69,903 64,455 68,868 64.03% QoQ % 30.03% 42.81% -0.47% 11.91% 8.45% -6.41% - Horiz. % 209.94% 161.46% 113.05% 113.59% 101.50% 93.59% 100.00%
Div Payout % 63.45 % 55.01 % 45.17 % 51.89 % 47.15 % 43.34 % 41.64 % 32.45% QoQ % 15.34% 21.78% -12.95% 10.05% 8.79% 4.08% - Horiz. % 152.38% 132.11% 108.48% 124.62% 113.23% 104.08% 100.00%
Equity 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 870,558 830,568 0 0 719,127 655,363 642,198 22.51% QoQ % 4.81% 0.00% 0.00% 0.00% 9.73% 2.05% - Horiz. % 135.56% 129.33% 0.00% 0.00% 111.98% 102.05% 100.00%
NOSH 1,982,598 1,953,358 964,021 958,163 1,005,491 964,054 738,413 93.29% QoQ % 1.50% 102.63% 0.61% -4.71% 4.30% 30.56% - Horiz. % 268.49% 264.53% 130.55% 129.76% 136.17% 130.56% 100.00%
Ratio Analysis 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 19.44 % 18.54 % 16.71 % 14.55 % 14.10 % 14.24 % 15.46 % 16.52% QoQ % 4.85% 10.95% 14.85% 3.19% -0.98% -7.89% - Horiz. % 125.74% 119.92% 108.09% 94.11% 91.20% 92.11% 100.00%
ROE 26.17 % 24.34 % - % - % 20.62 % 22.69 % 25.75 % 1.09% QoQ % 7.52% 0.00% 0.00% 0.00% -9.12% -11.88% - Horiz. % 101.63% 94.52% 0.00% 0.00% 80.08% 88.12% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 59.33 55.69 106.96 109.56 103.74 107.97 142.45 -44.26% QoQ % 6.54% -47.93% -2.37% 5.61% -3.92% -24.20% - Horiz. % 41.65% 39.09% 75.09% 76.91% 72.83% 75.80% 100.00%
EPS 11.49 10.35 17.88 15.73 14.74 15.43 22.40 -35.95% QoQ % 11.01% -42.11% 13.67% 6.72% -4.47% -31.12% - Horiz. % 51.29% 46.21% 79.82% 70.22% 65.80% 68.88% 100.00%
DPS 7.29 5.69 8.08 8.16 6.95 6.69 9.33 -15.18% QoQ % 28.12% -29.58% -0.98% 17.41% 3.89% -28.30% - Horiz. % 78.14% 60.99% 86.60% 87.46% 74.49% 71.70% 100.00%
NAPS 0.4391 0.4252 0.0000 0.0000 0.7152 0.6798 0.8697 -36.62% QoQ % 3.27% 0.00% 0.00% 0.00% 5.21% -21.84% - Horiz. % 50.49% 48.89% 0.00% 0.00% 82.24% 78.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.30 28.95 27.44 27.93 27.75 27.70 27.99 7.74% QoQ % 8.12% 5.50% -1.75% 0.65% 0.18% -1.04% - Horiz. % 111.83% 103.43% 98.04% 99.79% 99.14% 98.96% 100.00%
EPS 6.06 5.38 4.59 4.01 3.94 3.96 4.40 23.81% QoQ % 12.64% 17.21% 14.46% 1.78% -0.51% -10.00% - Horiz. % 137.73% 122.27% 104.32% 91.14% 89.55% 90.00% 100.00%
DPS 3.85 2.96 2.07 2.08 1.86 1.71 1.83 64.26% QoQ % 30.07% 43.00% -0.48% 11.83% 8.77% -6.56% - Horiz. % 210.38% 161.75% 113.11% 113.66% 101.64% 93.44% 100.00%
NAPS 0.2316 0.2210 0.0000 0.0000 0.1913 0.1744 0.1709 22.48% QoQ % 4.80% 0.00% 0.00% 0.00% 9.69% 2.05% - Horiz. % 135.52% 129.32% 0.00% 0.00% 111.94% 102.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.1100 2.0400 3.3200 3.3200 2.9700 3.2200 4.5800 -
P/RPS 3.56 3.66 3.10 3.03 2.86 2.98 3.22 6.93% QoQ % -2.73% 18.06% 2.31% 5.94% -4.03% -7.45% - Horiz. % 110.56% 113.66% 96.27% 94.10% 88.82% 92.55% 100.00%
P/EPS 18.36 19.71 18.57 21.10 20.14 20.87 20.45 -6.94% QoQ % -6.85% 6.14% -11.99% 4.77% -3.50% 2.05% - Horiz. % 89.78% 96.38% 90.81% 103.18% 98.48% 102.05% 100.00%
EY 5.45 5.07 5.39 4.74 4.96 4.79 4.89 7.50% QoQ % 7.50% -5.94% 13.71% -4.44% 3.55% -2.04% - Horiz. % 111.45% 103.68% 110.22% 96.93% 101.43% 97.96% 100.00%
DY 3.46 2.79 2.43 2.46 2.34 2.08 2.04 42.27% QoQ % 24.01% 14.81% -1.22% 5.13% 12.50% 1.96% - Horiz. % 169.61% 136.76% 119.12% 120.59% 114.71% 101.96% 100.00%
P/NAPS 4.81 4.80 0.00 0.00 4.15 4.74 5.27 -5.91% QoQ % 0.21% 0.00% 0.00% 0.00% -12.45% -10.06% - Horiz. % 91.27% 91.08% 0.00% 0.00% 78.75% 89.94% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 16/05/17 23/02/17 22/11/16 24/08/16 18/05/16 23/02/16 -
Price 2.5000 2.1800 1.9100 3.3000 3.0600 2.7200 3.3900 -
P/RPS 4.21 3.91 1.79 3.01 2.95 2.52 2.38 46.31% QoQ % 7.67% 118.44% -40.53% 2.03% 17.06% 5.88% - Horiz. % 176.89% 164.29% 75.21% 126.47% 123.95% 105.88% 100.00%
P/EPS 21.75 21.07 10.68 20.97 20.75 17.63 15.14 27.35% QoQ % 3.23% 97.28% -49.07% 1.06% 17.70% 16.45% - Horiz. % 143.66% 139.17% 70.54% 138.51% 137.05% 116.45% 100.00%
EY 4.60 4.75 9.36 4.77 4.82 5.67 6.61 -21.49% QoQ % -3.16% -49.25% 96.23% -1.04% -14.99% -14.22% - Horiz. % 69.59% 71.86% 141.60% 72.16% 72.92% 85.78% 100.00%
DY 2.92 2.61 4.23 2.47 2.27 2.46 2.75 4.08% QoQ % 11.88% -38.30% 71.26% 8.81% -7.72% -10.55% - Horiz. % 106.18% 94.91% 153.82% 89.82% 82.55% 89.45% 100.00%
P/NAPS 5.69 5.13 0.00 0.00 4.28 4.00 3.90 28.67% QoQ % 10.92% 0.00% 0.00% 0.00% 7.00% 2.56% - Horiz. % 145.90% 131.54% 0.00% 0.00% 109.74% 102.56% 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
Q1 2017 Quarterly Announcement Report @ 22112016.pdf 
