[INARI] QoQ TTM Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 824,199 793,655 637,432 502,394 377,833 241,140 215,278 144.53% QoQ % 3.85% 24.51% 26.88% 32.97% 56.69% 12.01% - Horiz. % 382.85% 368.67% 296.10% 233.37% 175.51% 112.01% 100.00%
PBT 118,816 106,934 89,333 70,484 55,196 43,288 33,593 131.96% QoQ % 11.11% 19.70% 26.74% 27.70% 27.51% 28.86% - Horiz. % 353.69% 318.32% 265.93% 209.82% 164.31% 128.86% 100.00%
Tax -5,685 -6,535 -5,118 670 -464 -2,045 12 - QoQ % 13.01% -27.69% -863.88% 244.40% 77.31% -17,141.67% - Horiz. % -47,375.00% -54,458.33% -42,650.00% 5,583.33% -3,866.67% -17,041.67% 100.00%
NP 113,131 100,399 84,215 71,154 54,732 41,243 33,605 124.46% QoQ % 12.68% 19.22% 18.36% 30.00% 32.71% 22.73% - Horiz. % 336.65% 298.76% 250.60% 211.74% 162.87% 122.73% 100.00%
NP to SH 111,942 99,220 83,545 70,967 55,520 42,015 34,380 119.52% QoQ % 12.82% 18.76% 17.72% 27.82% 32.14% 22.21% - Horiz. % 325.60% 288.60% 243.00% 206.42% 161.49% 122.21% 100.00%
Tax Rate 4.78 % 6.11 % 5.73 % -0.95 % 0.84 % 4.72 % -0.04 % - QoQ % -21.77% 6.63% 703.16% -213.10% -82.20% 11,900.00% - Horiz. % -11,950.00% -15,275.00% -14,325.00% 2,375.00% -2,100.00% -11,800.00% 100.00%
Total Cost 711,068 693,256 553,217 431,240 323,101 199,897 181,673 148.15% QoQ % 2.57% 25.31% 28.29% 33.47% 61.63% 10.03% - Horiz. % 391.40% 381.60% 304.51% 237.37% 177.85% 110.03% 100.00%
Net Worth 297,390 247,700 224,405 196,950 174,281 124,442 108,495 95.74% QoQ % 20.06% 10.38% 13.94% 13.01% 40.05% 14.70% - Horiz. % 274.10% 228.30% 206.83% 181.53% 160.63% 114.70% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 37,810 32,160 26,803 23,241 19,368 15,330 14,401 90.20% QoQ % 17.57% 19.99% 15.32% 20.00% 26.34% 6.45% - Horiz. % 262.55% 223.32% 186.11% 161.39% 134.49% 106.45% 100.00%
Div Payout % 33.78 % 32.41 % 32.08 % 32.75 % 34.89 % 36.49 % 41.89 % -13.35% QoQ % 4.23% 1.03% -2.05% -6.13% -4.38% -12.89% - Horiz. % 80.64% 77.37% 76.58% 78.18% 83.29% 87.11% 100.00%
Equity 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 297,390 247,700 224,405 196,950 174,281 124,442 108,495 95.74% QoQ % 20.06% 10.38% 13.94% 13.01% 40.05% 14.70% - Horiz. % 274.10% 228.30% 206.83% 181.53% 160.63% 114.70% 100.00%
NOSH 562,600 495,104 481,040 460,056 448,486 355,447 336,630 40.79% QoQ % 13.63% 2.92% 4.56% 2.58% 26.18% 5.59% - Horiz. % 167.13% 147.08% 142.90% 136.67% 133.23% 105.59% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.73 % 12.65 % 13.21 % 14.16 % 14.49 % 17.10 % 15.61 % -8.19% QoQ % 8.54% -4.24% -6.71% -2.28% -15.26% 9.55% - Horiz. % 87.96% 81.04% 84.63% 90.71% 92.83% 109.55% 100.00%
ROE 37.64 % 40.06 % 37.23 % 36.03 % 31.86 % 33.76 % 31.69 % 12.14% QoQ % -6.04% 7.60% 3.33% 13.09% -5.63% 6.53% - Horiz. % 118.78% 126.41% 117.48% 113.70% 100.54% 106.53% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 146.50 160.30 132.51 109.20 84.25 67.84 63.95 73.69% QoQ % -8.61% 20.97% 21.35% 29.61% 24.19% 6.08% - Horiz. % 229.09% 250.66% 207.21% 170.76% 131.74% 106.08% 100.00%
EPS 19.90 20.04 17.37 15.43 12.38 11.82 10.21 55.97% QoQ % -0.70% 15.37% 12.57% 24.64% 4.74% 15.77% - Horiz. % 194.91% 196.28% 170.13% 151.13% 121.25% 115.77% 100.00%
DPS 6.72 6.50 5.57 5.05 4.32 4.31 4.28 35.05% QoQ % 3.38% 16.70% 10.30% 16.90% 0.23% 0.70% - Horiz. % 157.01% 151.87% 130.14% 117.99% 100.93% 100.70% 100.00%
NAPS 0.5286 0.5003 0.4665 0.4281 0.3886 0.3501 0.3223 39.03% QoQ % 5.66% 7.25% 8.97% 10.16% 11.00% 8.63% - Horiz. % 164.01% 155.23% 144.74% 132.83% 120.57% 108.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.93 21.12 16.96 13.37 10.05 6.42 5.73 144.48% QoQ % 3.84% 24.53% 26.85% 33.03% 56.54% 12.04% - Horiz. % 382.72% 368.59% 295.99% 233.33% 175.39% 112.04% 100.00%
EPS 2.98 2.64 2.22 1.89 1.48 1.12 0.91 120.36% QoQ % 12.88% 18.92% 17.46% 27.70% 32.14% 23.08% - Horiz. % 327.47% 290.11% 243.96% 207.69% 162.64% 123.08% 100.00%
DPS 1.01 0.86 0.71 0.62 0.52 0.41 0.38 91.76% QoQ % 17.44% 21.13% 14.52% 19.23% 26.83% 7.89% - Horiz. % 265.79% 226.32% 186.84% 163.16% 136.84% 107.89% 100.00%
NAPS 0.0791 0.0659 0.0597 0.0524 0.0464 0.0331 0.0289 95.55% QoQ % 20.03% 10.39% 13.93% 12.93% 40.18% 14.53% - Horiz. % 273.70% 228.03% 206.57% 181.31% 160.55% 114.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.2300 3.0300 2.6900 1.6300 1.0200 0.7150 0.4350 -
P/RPS 2.20 1.89 2.03 1.49 1.21 1.05 0.68 118.59% QoQ % 16.40% -6.90% 36.24% 23.14% 15.24% 54.41% - Horiz. % 323.53% 277.94% 298.53% 219.12% 177.94% 154.41% 100.00%
P/EPS 16.23 15.12 15.49 10.57 8.24 6.05 4.26 143.74% QoQ % 7.34% -2.39% 46.55% 28.28% 36.20% 42.02% - Horiz. % 380.99% 354.93% 363.61% 248.12% 193.43% 142.02% 100.00%
EY 6.16 6.61 6.46 9.46 12.14 16.53 23.48 -58.99% QoQ % -6.81% 2.32% -31.71% -22.08% -26.56% -29.60% - Horiz. % 26.24% 28.15% 27.51% 40.29% 51.70% 70.40% 100.00%
DY 2.08 2.14 2.07 3.10 4.23 6.03 9.83 -64.46% QoQ % -2.80% 3.38% -33.23% -26.71% -29.85% -38.66% - Horiz. % 21.16% 21.77% 21.06% 31.54% 43.03% 61.34% 100.00%
P/NAPS 6.11 6.06 5.77 3.81 2.62 2.04 1.35 173.36% QoQ % 0.83% 5.03% 51.44% 45.42% 28.43% 51.11% - Horiz. % 452.59% 448.89% 427.41% 282.22% 194.07% 151.11% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 15/05/14 20/02/14 26/11/13 27/08/13 16/05/13 -
Price 2.8800 3.2300 2.8400 1.9400 1.5200 0.7850 0.5950 -
P/RPS 1.97 2.01 2.14 1.78 1.80 1.16 0.93 64.86% QoQ % -1.99% -6.07% 20.22% -1.11% 55.17% 24.73% - Horiz. % 211.83% 216.13% 230.11% 191.40% 193.55% 124.73% 100.00%
P/EPS 14.47 16.12 16.35 12.58 12.28 6.64 5.83 83.21% QoQ % -10.24% -1.41% 29.97% 2.44% 84.94% 13.89% - Horiz. % 248.20% 276.50% 280.45% 215.78% 210.63% 113.89% 100.00%
EY 6.91 6.20 6.12 7.95 8.14 15.06 17.16 -45.44% QoQ % 11.45% 1.31% -23.02% -2.33% -45.95% -12.24% - Horiz. % 40.27% 36.13% 35.66% 46.33% 47.44% 87.76% 100.00%
DY 2.33 2.01 1.96 2.60 2.84 5.49 7.19 -52.79% QoQ % 15.92% 2.55% -24.62% -8.45% -48.27% -23.64% - Horiz. % 32.41% 27.96% 27.26% 36.16% 39.50% 76.36% 100.00%
P/NAPS 5.45 6.46 6.09 4.53 3.91 2.24 1.85 105.37% QoQ % -15.63% 6.08% 34.44% 15.86% 74.55% 21.08% - Horiz. % 294.59% 349.19% 329.19% 244.86% 211.35% 121.08% 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
Q2 2014 Final 20 2 2014.pdf 
