[INARI] QoQ TTM Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,057,951 1,095,280 1,109,036 1,143,746 1,152,860 1,183,352 1,252,857 -10.67% QoQ % -3.41% -1.24% -3.03% -0.79% -2.58% -5.55% - Horiz. % 84.44% 87.42% 88.52% 91.29% 92.02% 94.45% 100.00%
PBT 172,364 187,559 189,372 206,196 216,205 248,345 268,261 -25.56% QoQ % -8.10% -0.96% -8.16% -4.63% -12.94% -7.42% - Horiz. % 64.25% 69.92% 70.59% 76.86% 80.60% 92.58% 100.00%
Tax -15,924 -28,934 -27,058 -26,223 -23,858 -27,463 -30,621 -35.36% QoQ % 44.96% -6.93% -3.18% -9.91% 13.13% 10.31% - Horiz. % 52.00% 94.49% 88.36% 85.64% 77.91% 89.69% 100.00%
NP 156,440 158,625 162,314 179,973 192,347 220,882 237,640 -24.34% QoQ % -1.38% -2.27% -9.81% -6.43% -12.92% -7.05% - Horiz. % 65.83% 66.75% 68.30% 75.73% 80.94% 92.95% 100.00%
NP to SH 155,750 158,571 161,697 179,298 191,723 210,532 227,518 -22.34% QoQ % -1.78% -1.93% -9.82% -6.48% -8.93% -7.47% - Horiz. % 68.46% 69.70% 71.07% 78.81% 84.27% 92.53% 100.00%
Tax Rate 9.24 % 15.43 % 14.29 % 12.72 % 11.03 % 11.06 % 11.41 % -13.13% QoQ % -40.12% 7.98% 12.34% 15.32% -0.27% -3.07% - Horiz. % 80.98% 135.23% 125.24% 111.48% 96.67% 96.93% 100.00%
Total Cost 901,511 936,655 946,722 963,773 960,513 962,470 1,015,217 -7.62% QoQ % -3.75% -1.06% -1.77% 0.34% -0.20% -5.20% - Horiz. % 88.80% 92.26% 93.25% 94.93% 94.61% 94.80% 100.00%
Net Worth 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 5.11% QoQ % 0.95% 4.05% 0.40% 1.05% 1.84% -0.71% - Horiz. % 107.76% 106.74% 102.59% 102.18% 101.12% 99.29% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 141,264 140,844 140,399 156,333 165,431 193,690 195,271 -19.43% QoQ % 0.30% 0.32% -10.19% -5.50% -14.59% -0.81% - Horiz. % 72.34% 72.13% 71.90% 80.06% 84.72% 99.19% 100.00%
Div Payout % 90.70 % 88.82 % 86.83 % 87.19 % 86.29 % 92.00 % 85.83 % 3.75% QoQ % 2.12% 2.29% -0.41% 1.04% -6.21% 7.19% - Horiz. % 105.67% 103.48% 101.17% 101.58% 100.54% 107.19% 100.00%
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,202,337 1,190,979 1,144,655 1,140,138 1,128,255 1,107,854 1,115,776 5.11% QoQ % 0.95% 4.05% 0.40% 1.05% 1.84% -0.71% - Horiz. % 107.76% 106.74% 102.59% 102.18% 101.12% 99.29% 100.00%
NOSH 3,243,425 3,238,117 3,188,456 3,178,530 3,205,270 3,193,585 3,187,933 1.16% QoQ % 0.16% 1.56% 0.31% -0.83% 0.37% 0.18% - Horiz. % 101.74% 101.57% 100.02% 99.71% 100.54% 100.18% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 14.79 % 14.48 % 14.64 % 15.74 % 16.68 % 18.67 % 18.97 % -15.30% QoQ % 2.14% -1.09% -6.99% -5.64% -10.66% -1.58% - Horiz. % 77.97% 76.33% 77.17% 82.97% 87.93% 98.42% 100.00%
ROE 12.95 % 13.31 % 14.13 % 15.73 % 16.99 % 19.00 % 20.39 % -26.13% QoQ % -2.70% -5.80% -10.17% -7.42% -10.58% -6.82% - Horiz. % 63.51% 65.28% 69.30% 77.15% 83.33% 93.18% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 32.62 33.82 34.78 35.98 35.97 37.05 39.30 -11.69% QoQ % -3.55% -2.76% -3.34% 0.03% -2.91% -5.73% - Horiz. % 83.00% 86.06% 88.50% 91.55% 91.53% 94.27% 100.00%
EPS 4.80 4.90 5.07 5.64 5.98 6.59 7.14 -23.28% QoQ % -2.04% -3.35% -10.11% -5.69% -9.26% -7.70% - Horiz. % 67.23% 68.63% 71.01% 78.99% 83.75% 92.30% 100.00%
DPS 4.36 4.40 4.40 4.90 5.20 6.10 6.13 -20.34% QoQ % -0.91% 0.00% -10.20% -5.77% -14.75% -0.49% - Horiz. % 71.13% 71.78% 71.78% 79.93% 84.83% 99.51% 100.00%
NAPS 0.3707 0.3678 0.3590 0.3587 0.3520 0.3469 0.3500 3.91% QoQ % 0.79% 2.45% 0.08% 1.90% 1.47% -0.89% - Horiz. % 105.91% 105.09% 102.57% 102.49% 100.57% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 28.15 29.14 29.51 30.43 30.67 31.49 33.34 -10.68% QoQ % -3.40% -1.25% -3.02% -0.78% -2.60% -5.55% - Horiz. % 84.43% 87.40% 88.51% 91.27% 91.99% 94.45% 100.00%
EPS 4.14 4.22 4.30 4.77 5.10 5.60 6.05 -22.36% QoQ % -1.90% -1.86% -9.85% -6.47% -8.93% -7.44% - Horiz. % 68.43% 69.75% 71.07% 78.84% 84.30% 92.56% 100.00%
DPS 3.76 3.75 3.74 4.16 4.40 5.15 5.20 -19.46% QoQ % 0.27% 0.27% -10.10% -5.45% -14.56% -0.96% - Horiz. % 72.31% 72.12% 71.92% 80.00% 84.62% 99.04% 100.00%
NAPS 0.3199 0.3169 0.3046 0.3034 0.3002 0.2948 0.2969 5.10% QoQ % 0.95% 4.04% 0.40% 1.07% 1.83% -0.71% - Horiz. % 107.75% 106.74% 102.59% 102.19% 101.11% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.6900 1.2400 1.7000 1.8200 1.6000 1.5700 1.5000 -
P/RPS 5.18 3.67 4.89 5.06 4.45 4.24 3.82 22.53% QoQ % 41.14% -24.95% -3.36% 13.71% 4.95% 10.99% - Horiz. % 135.60% 96.07% 128.01% 132.46% 116.49% 110.99% 100.00%
P/EPS 35.19 25.32 33.52 32.26 26.75 23.82 21.02 41.04% QoQ % 38.98% -24.46% 3.91% 20.60% 12.30% 13.32% - Horiz. % 167.41% 120.46% 159.47% 153.47% 127.26% 113.32% 100.00%
EY 2.84 3.95 2.98 3.10 3.74 4.20 4.76 -29.15% QoQ % -28.10% 32.55% -3.87% -17.11% -10.95% -11.76% - Horiz. % 59.66% 82.98% 62.61% 65.13% 78.57% 88.24% 100.00%
DY 2.58 3.55 2.59 2.69 3.25 3.89 4.08 -26.35% QoQ % -27.32% 37.07% -3.72% -17.23% -16.45% -4.66% - Horiz. % 63.24% 87.01% 63.48% 65.93% 79.66% 95.34% 100.00%
P/NAPS 4.56 3.37 4.74 5.07 4.55 4.53 4.29 4.16% QoQ % 35.31% -28.90% -6.51% 11.43% 0.44% 5.59% - Horiz. % 106.29% 78.55% 110.49% 118.18% 106.06% 105.59% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 -
Price 2.2400 1.4400 1.6400 1.9500 1.5900 1.3200 1.6100 -
P/RPS 6.87 4.26 4.71 5.42 4.42 3.56 4.10 41.12% QoQ % 61.27% -9.55% -13.10% 22.62% 24.16% -13.17% - Horiz. % 167.56% 103.90% 114.88% 132.20% 107.80% 86.83% 100.00%
P/EPS 46.65 29.41 32.34 34.57 26.58 20.02 22.56 62.38% QoQ % 58.62% -9.06% -6.45% 30.06% 32.77% -11.26% - Horiz. % 206.78% 130.36% 143.35% 153.24% 117.82% 88.74% 100.00%
EY 2.14 3.40 3.09 2.89 3.76 4.99 4.43 -38.46% QoQ % -37.06% 10.03% 6.92% -23.14% -24.65% 12.64% - Horiz. % 48.31% 76.75% 69.75% 65.24% 84.88% 112.64% 100.00%
DY 1.94 3.06 2.68 2.51 3.27 4.62 3.80 -36.15% QoQ % -36.60% 14.18% 6.77% -23.24% -29.22% 21.58% - Horiz. % 51.05% 80.53% 70.53% 66.05% 86.05% 121.58% 100.00%
P/NAPS 6.04 3.92 4.57 5.44 4.52 3.81 4.60 19.93% QoQ % 54.08% -14.22% -15.99% 20.35% 18.64% -17.17% - Horiz. % 131.30% 85.22% 99.35% 118.26% 98.26% 82.83% 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 Q1 2020.pdf 
