[INARI] QoQ TTM Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
TTM Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,354,003 1,391,428 1,475,975 1,493,776 1,547,899 1,573,042 1,555,633 -8.86% QoQ % -2.69% -5.73% -1.19% -3.50% -1.60% 1.12% - Horiz. % 87.04% 89.44% 94.88% 96.02% 99.50% 101.12% 100.00%
PBT 355,776 391,149 432,333 448,844 446,109 431,519 415,168 -9.81% QoQ % -9.04% -9.53% -3.68% 0.61% 3.38% 3.94% - Horiz. % 85.69% 94.21% 104.13% 108.11% 107.45% 103.94% 100.00%
Tax -30,751 -48,396 -56,556 -58,165 -54,916 -37,618 -29,659 2.45% QoQ % 36.46% 14.43% 2.77% -5.92% -45.98% -26.84% - Horiz. % 103.68% 163.17% 190.69% 196.11% 185.16% 126.84% 100.00%
NP 325,025 342,753 375,777 390,679 391,193 393,901 385,509 -10.78% QoQ % -5.17% -8.79% -3.81% -0.13% -0.69% 2.18% - Horiz. % 84.31% 88.91% 97.48% 101.34% 101.47% 102.18% 100.00%
NP to SH 323,535 343,439 376,552 390,242 390,917 393,061 384,532 -10.90% QoQ % -5.80% -8.79% -3.51% -0.17% -0.55% 2.22% - Horiz. % 84.14% 89.31% 97.92% 101.48% 101.66% 102.22% 100.00%
Tax Rate 8.64 % 12.37 % 13.08 % 12.96 % 12.31 % 8.72 % 7.14 % 13.60% QoQ % -30.15% -5.43% 0.93% 5.28% 41.17% 22.13% - Horiz. % 121.01% 173.25% 183.19% 181.51% 172.41% 122.13% 100.00%
Total Cost 1,028,978 1,048,675 1,100,198 1,103,097 1,156,706 1,179,141 1,170,124 -8.23% QoQ % -1.88% -4.68% -0.26% -4.63% -1.90% 0.77% - Horiz. % 87.94% 89.62% 94.02% 94.27% 98.85% 100.77% 100.00%
Net Worth 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 3.51% QoQ % 1.99% -0.94% -0.21% 3.08% 1.22% 0.10% - Horiz. % 105.29% 103.24% 104.22% 104.44% 101.32% 100.10% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 305,510 312,402 341,638 362,905 366,774 368,814 420,002 -19.17% QoQ % -2.21% -8.56% -5.86% -1.05% -0.55% -12.19% - Horiz. % 72.74% 74.38% 81.34% 86.41% 87.33% 87.81% 100.00%
Div Payout % 94.43 % 90.96 % 90.73 % 92.99 % 93.82 % 93.83 % 109.22 % -9.27% QoQ % 3.81% 0.25% -2.43% -0.88% -0.01% -14.09% - Horiz. % 86.46% 83.28% 83.07% 85.14% 85.90% 85.91% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,602,513 2,551,805 2,576,010 2,581,379 2,504,245 2,474,164 2,471,735 3.51% QoQ % 1.99% -0.94% -0.21% 3.08% 1.22% 0.10% - Horiz. % 105.29% 103.24% 104.22% 104.44% 101.32% 100.10% 100.00%
NOSH 3,732,807 3,732,892 3,732,807 3,710,478 3,706,699 3,704,393 3,692,464 0.73% QoQ % -0.00% 0.00% 0.60% 0.10% 0.06% 0.32% - Horiz. % 101.09% 101.09% 101.09% 100.49% 100.39% 100.32% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 24.00 % 24.63 % 25.46 % 26.15 % 25.27 % 25.04 % 24.78 % -2.12% QoQ % -2.56% -3.26% -2.64% 3.48% 0.92% 1.05% - Horiz. % 96.85% 99.39% 102.74% 105.53% 101.98% 101.05% 100.00%
ROE 12.43 % 13.46 % 14.62 % 15.12 % 15.61 % 15.89 % 15.56 % -13.94% QoQ % -7.65% -7.93% -3.31% -3.14% -1.76% 2.12% - Horiz. % 79.88% 86.50% 93.96% 97.17% 100.32% 102.12% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.27 37.27 39.54 40.26 41.76 42.46 42.13 -9.53% QoQ % -2.68% -5.74% -1.79% -3.59% -1.65% 0.78% - Horiz. % 86.09% 88.46% 93.85% 95.56% 99.12% 100.78% 100.00%
EPS 8.67 9.20 10.09 10.52 10.55 10.61 10.41 -11.51% QoQ % -5.76% -8.82% -4.09% -0.28% -0.57% 1.92% - Horiz. % 83.29% 88.38% 96.93% 101.06% 101.34% 101.92% 100.00%
DPS 8.20 8.40 9.20 9.80 9.89 9.96 11.37 -19.63% QoQ % -2.38% -8.70% -6.12% -0.91% -0.70% -12.40% - Horiz. % 72.12% 73.88% 80.91% 86.19% 86.98% 87.60% 100.00%
NAPS 0.6972 0.6836 0.6901 0.6957 0.6756 0.6679 0.6694 2.76% QoQ % 1.99% -0.94% -0.80% 2.98% 1.15% -0.22% - Horiz. % 104.15% 102.12% 103.09% 103.93% 100.93% 99.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.03 37.02 39.27 39.75 41.19 41.85 41.39 -8.85% QoQ % -2.67% -5.73% -1.21% -3.50% -1.58% 1.11% - Horiz. % 87.05% 89.44% 94.88% 96.04% 99.52% 101.11% 100.00%
EPS 8.61 9.14 10.02 10.38 10.40 10.46 10.23 -10.89% QoQ % -5.80% -8.78% -3.47% -0.19% -0.57% 2.25% - Horiz. % 84.16% 89.35% 97.95% 101.47% 101.66% 102.25% 100.00%
DPS 8.13 8.31 9.09 9.66 9.76 9.81 11.18 -19.18% QoQ % -2.17% -8.58% -5.90% -1.02% -0.51% -12.25% - Horiz. % 72.72% 74.33% 81.31% 86.40% 87.30% 87.75% 100.00%
NAPS 0.6925 0.6790 0.6854 0.6868 0.6663 0.6583 0.6577 3.51% QoQ % 1.99% -0.93% -0.20% 3.08% 1.22% 0.09% - Horiz. % 105.29% 103.24% 104.21% 104.42% 101.31% 100.09% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.7400 2.4600 2.6100 2.5200 2.6400 3.0700 4.0000 -
P/RPS 7.55 6.60 6.60 6.26 6.32 7.23 9.49 -14.18% QoQ % 14.39% 0.00% 5.43% -0.95% -12.59% -23.81% - Horiz. % 79.56% 69.55% 69.55% 65.96% 66.60% 76.19% 100.00%
P/EPS 31.61 26.74 25.87 23.96 25.03 28.93 38.41 -12.21% QoQ % 18.21% 3.36% 7.97% -4.27% -13.48% -24.68% - Horiz. % 82.30% 69.62% 67.35% 62.38% 65.17% 75.32% 100.00%
EY 3.16 3.74 3.86 4.17 3.99 3.46 2.60 13.93% QoQ % -15.51% -3.11% -7.43% 4.51% 15.32% 33.08% - Horiz. % 121.54% 143.85% 148.46% 160.38% 153.46% 133.08% 100.00%
DY 2.99 3.41 3.52 3.89 3.75 3.24 2.84 3.50% QoQ % -12.32% -3.12% -9.51% 3.73% 15.74% 14.08% - Horiz. % 105.28% 120.07% 123.94% 136.97% 132.04% 114.08% 100.00%
P/NAPS 3.93 3.60 3.78 3.62 3.91 4.60 5.98 -24.47% QoQ % 9.17% -4.76% 4.42% -7.42% -15.00% -23.08% - Horiz. % 65.72% 60.20% 63.21% 60.54% 65.38% 76.92% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 24/02/23 17/11/22 19/08/22 13/05/22 18/02/22 -
Price 3.0300 2.2600 2.4500 2.5800 2.8600 2.5600 3.2000 -
P/RPS 8.35 6.06 6.20 6.41 6.85 6.03 7.60 6.49% QoQ % 37.79% -2.26% -3.28% -6.42% 13.60% -20.66% - Horiz. % 109.87% 79.74% 81.58% 84.34% 90.13% 79.34% 100.00%
P/EPS 34.96 24.56 24.29 24.53 27.12 24.13 30.73 9.00% QoQ % 42.35% 1.11% -0.98% -9.55% 12.39% -21.48% - Horiz. % 113.77% 79.92% 79.04% 79.82% 88.25% 78.52% 100.00%
EY 2.86 4.07 4.12 4.08 3.69 4.14 3.25 -8.19% QoQ % -29.73% -1.21% 0.98% 10.57% -10.87% 27.38% - Horiz. % 88.00% 125.23% 126.77% 125.54% 113.54% 127.38% 100.00%
DY 2.71 3.72 3.76 3.80 3.46 3.89 3.55 -16.51% QoQ % -27.15% -1.06% -1.05% 9.83% -11.05% 9.58% - Horiz. % 76.34% 104.79% 105.92% 107.04% 97.46% 109.58% 100.00%
P/NAPS 4.35 3.31 3.55 3.71 4.23 3.83 4.78 -6.11% QoQ % 31.42% -6.76% -4.31% -12.29% 10.44% -19.87% - Horiz. % 91.00% 69.25% 74.27% 77.62% 88.49% 80.13% 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