[INARI] QoQ TTM Result on 2020-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,512,206 1,428,704 1,300,725 1,200,358 1,088,965 1,057,951 1,095,280 23.97% QoQ % 5.84% 9.84% 8.36% 10.23% 2.93% -3.41% - Horiz. % 138.07% 130.44% 118.76% 109.59% 99.42% 96.59% 100.00%
PBT 393,157 352,249 292,920 246,950 194,889 172,364 187,559 63.72% QoQ % 11.61% 20.25% 18.62% 26.71% 13.07% -8.10% - Horiz. % 209.62% 187.81% 156.17% 131.67% 103.91% 91.90% 100.00%
Tax -25,614 -21,534 -14,736 -15,600 -16,128 -15,924 -28,934 -7.80% QoQ % -18.95% -46.13% 5.54% 3.27% -1.28% 44.96% - Horiz. % 88.53% 74.42% 50.93% 53.92% 55.74% 55.04% 100.00%
NP 367,543 330,715 278,184 231,350 178,761 156,440 158,625 75.01% QoQ % 11.14% 18.88% 20.24% 29.42% 14.27% -1.38% - Horiz. % 231.71% 208.49% 175.37% 145.85% 112.69% 98.62% 100.00%
NP to SH 367,330 330,473 277,586 230,702 178,090 155,750 158,571 74.98% QoQ % 11.15% 19.05% 20.32% 29.54% 14.34% -1.78% - Horiz. % 231.65% 208.41% 175.05% 145.49% 112.31% 98.22% 100.00%
Tax Rate 6.51 % 6.11 % 5.03 % 6.32 % 8.28 % 9.24 % 15.43 % -43.72% QoQ % 6.55% 21.47% -20.41% -23.67% -10.39% -40.12% - Horiz. % 42.19% 39.60% 32.60% 40.96% 53.66% 59.88% 100.00%
Total Cost 1,144,663 1,097,989 1,022,541 969,008 910,204 901,511 936,655 14.29% QoQ % 4.25% 7.38% 5.52% 6.46% 0.96% -3.75% - Horiz. % 122.21% 117.22% 109.17% 103.45% 97.18% 96.25% 100.00%
Net Worth 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 57.75% QoQ % 72.12% -1.01% 5.48% 4.76% 4.31% 0.95% - Horiz. % 198.26% 115.19% 116.37% 110.32% 105.30% 100.95% 100.00%
Dividend 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 398,935 363,846 315,936 215,632 165,195 141,264 140,844 100.06% QoQ % 9.64% 15.16% 46.52% 30.53% 16.94% 0.30% - Horiz. % 283.25% 258.33% 224.32% 153.10% 117.29% 100.30% 100.00%
Div Payout % 108.60 % 110.10 % 113.82 % 93.47 % 92.76 % 90.70 % 88.82 % 14.33% QoQ % -1.36% -3.27% 21.77% 0.77% 2.27% 2.12% - Horiz. % 122.27% 123.96% 128.15% 105.24% 104.44% 102.12% 100.00%
Equity 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,361,245 1,371,846 1,385,890 1,313,852 1,254,151 1,202,337 1,190,979 57.75% QoQ % 72.12% -1.01% 5.48% 4.76% 4.31% 0.95% - Horiz. % 198.26% 115.19% 116.37% 110.32% 105.30% 100.95% 100.00%
NOSH 3,583,617 3,343,521 3,317,115 3,292,863 3,262,621 3,243,425 3,238,117 6.99% QoQ % 7.18% 0.80% 0.74% 0.93% 0.59% 0.16% - Horiz. % 110.67% 103.26% 102.44% 101.69% 100.76% 100.16% 100.00%
Ratio Analysis 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.31 % 23.15 % 21.39 % 19.27 % 16.42 % 14.79 % 14.48 % 41.21% QoQ % 5.01% 8.23% 11.00% 17.36% 11.02% 2.14% - Horiz. % 167.89% 159.88% 147.72% 133.08% 113.40% 102.14% 100.00%
ROE 15.56 % 24.09 % 20.03 % 17.56 % 14.20 % 12.95 % 13.31 % 10.96% QoQ % -35.41% 20.27% 14.07% 23.66% 9.65% -2.70% - Horiz. % 116.90% 180.99% 150.49% 131.93% 106.69% 97.30% 100.00%
Per Share 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 42.20 42.73 39.21 36.45 33.38 32.62 33.82 15.89% QoQ % -1.24% 8.98% 7.57% 9.20% 2.33% -3.55% - Horiz. % 124.78% 126.35% 115.94% 107.78% 98.70% 96.45% 100.00%
EPS 10.25 9.88 8.37 7.01 5.46 4.80 4.90 63.49% QoQ % 3.74% 18.04% 19.40% 28.39% 13.75% -2.04% - Horiz. % 209.18% 201.63% 170.82% 143.06% 111.43% 97.96% 100.00%
DPS 11.13 10.88 9.52 6.60 5.06 4.36 4.40 85.55% QoQ % 2.30% 14.29% 44.24% 30.43% 16.06% -0.91% - Horiz. % 252.95% 247.27% 216.36% 150.00% 115.00% 99.09% 100.00%
NAPS 0.6589 0.4103 0.4178 0.3990 0.3844 0.3707 0.3678 47.45% QoQ % 60.59% -1.80% 4.71% 3.80% 3.70% 0.79% - Horiz. % 179.15% 111.56% 113.59% 108.48% 104.51% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 40.24 38.01 34.61 31.94 28.97 28.15 29.14 23.98% QoQ % 5.87% 9.82% 8.36% 10.25% 2.91% -3.40% - Horiz. % 138.09% 130.44% 118.77% 109.61% 99.42% 96.60% 100.00%
EPS 9.77 8.79 7.39 6.14 4.74 4.14 4.22 74.92% QoQ % 11.15% 18.94% 20.36% 29.54% 14.49% -1.90% - Horiz. % 231.52% 208.29% 175.12% 145.50% 112.32% 98.10% 100.00%
DPS 10.61 9.68 8.41 5.74 4.40 3.76 3.75 99.92% QoQ % 9.61% 15.10% 46.52% 30.45% 17.02% 0.27% - Horiz. % 282.93% 258.13% 224.27% 153.07% 117.33% 100.27% 100.00%
NAPS 0.6283 0.3650 0.3688 0.3496 0.3337 0.3199 0.3169 57.75% QoQ % 72.14% -1.03% 5.49% 4.76% 4.31% 0.95% - Horiz. % 198.26% 115.18% 116.38% 110.32% 105.30% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.6900 3.1700 3.2800 2.7600 2.2800 1.6900 1.2400 -
P/RPS 8.74 7.42 8.36 7.57 6.83 5.18 3.67 78.24% QoQ % 17.79% -11.24% 10.44% 10.83% 31.85% 41.14% - Horiz. % 238.15% 202.18% 227.79% 206.27% 186.10% 141.14% 100.00%
P/EPS 36.00 32.07 39.20 39.39 41.77 35.19 25.32 26.42% QoQ % 12.25% -18.19% -0.48% -5.70% 18.70% 38.98% - Horiz. % 142.18% 126.66% 154.82% 155.57% 164.97% 138.98% 100.00%
EY 2.78 3.12 2.55 2.54 2.39 2.84 3.95 -20.86% QoQ % -10.90% 22.35% 0.39% 6.28% -15.85% -28.10% - Horiz. % 70.38% 78.99% 64.56% 64.30% 60.51% 71.90% 100.00%
DY 3.02 3.43 2.90 2.39 2.22 2.58 3.55 -10.21% QoQ % -11.95% 18.28% 21.34% 7.66% -13.95% -27.32% - Horiz. % 85.07% 96.62% 81.69% 67.32% 62.54% 72.68% 100.00%
P/NAPS 5.60 7.73 7.85 6.92 5.93 4.56 3.37 40.25% QoQ % -27.55% -1.53% 13.44% 16.69% 30.04% 35.31% - Horiz. % 166.17% 229.38% 232.94% 205.34% 175.96% 135.31% 100.00%
Price Multiplier on Announcement Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 12/11/21 06/08/21 21/05/21 24/02/21 24/11/20 27/08/20 21/05/20 -
Price 4.0000 3.6000 3.0000 3.2800 2.4700 2.2400 1.4400 -
P/RPS 9.48 8.42 7.65 9.00 7.40 6.87 4.26 70.37% QoQ % 12.59% 10.07% -15.00% 21.62% 7.71% 61.27% - Horiz. % 222.54% 197.65% 179.58% 211.27% 173.71% 161.27% 100.00%
P/EPS 39.02 36.42 35.85 46.82 45.25 46.65 29.41 20.72% QoQ % 7.14% 1.59% -23.43% 3.47% -3.00% 58.62% - Horiz. % 132.68% 123.84% 121.90% 159.20% 153.86% 158.62% 100.00%
EY 2.56 2.75 2.79 2.14 2.21 2.14 3.40 -17.22% QoQ % -6.91% -1.43% 30.37% -3.17% 3.27% -37.06% - Horiz. % 75.29% 80.88% 82.06% 62.94% 65.00% 62.94% 100.00%
DY 2.78 3.02 3.17 2.01 2.05 1.94 3.06 -6.19% QoQ % -7.95% -4.73% 57.71% -1.95% 5.67% -36.60% - Horiz. % 90.85% 98.69% 103.59% 65.69% 66.99% 63.40% 100.00%
P/NAPS 6.07 8.77 7.18 8.22 6.43 6.04 3.92 33.81% QoQ % -30.79% 22.14% -12.65% 27.84% 6.46% 54.08% - Horiz. % 154.85% 223.72% 183.16% 209.69% 164.03% 154.08% 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
lnari Financial Result Q2 FY2021.pdf 
