[INARI] QoQ TTM Result on 2018-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,252,857 1,328,674 1,376,042 1,420,530 1,368,736 1,267,823 1,176,311 4.28% QoQ % -5.71% -3.44% -3.13% 3.78% 7.96% 7.78% - Horiz. % 106.51% 112.95% 116.98% 120.76% 116.36% 107.78% 100.00%
PBT 268,261 286,688 295,458 286,280 278,071 264,531 240,828 7.44% QoQ % -6.43% -2.97% 3.21% 2.95% 5.12% 9.84% - Horiz. % 111.39% 119.04% 122.68% 118.87% 115.46% 109.84% 100.00%
Tax -30,621 -35,135 -35,328 -26,957 -22,091 -15,265 -12,105 85.34% QoQ % 12.85% 0.55% -31.05% -22.03% -44.72% -26.10% - Horiz. % 252.96% 290.25% 291.85% 222.69% 182.49% 126.10% 100.00%
NP 237,640 251,553 260,130 259,323 255,980 249,266 228,723 2.58% QoQ % -5.53% -3.30% 0.31% 1.31% 2.69% 8.98% - Horiz. % 103.90% 109.98% 113.73% 113.38% 111.92% 108.98% 100.00%
NP to SH 227,518 241,045 249,266 257,787 253,791 248,225 227,853 -0.10% QoQ % -5.61% -3.30% -3.31% 1.57% 2.24% 8.94% - Horiz. % 99.85% 105.79% 109.40% 113.14% 111.38% 108.94% 100.00%
Tax Rate 11.41 % 12.26 % 11.96 % 9.42 % 7.94 % 5.77 % 5.03 % 72.38% QoQ % -6.93% 2.51% 26.96% 18.64% 37.61% 14.71% - Horiz. % 226.84% 243.74% 237.77% 187.28% 157.85% 114.71% 100.00%
Total Cost 1,015,217 1,077,121 1,115,912 1,161,207 1,112,756 1,018,557 947,588 4.69% QoQ % -5.75% -3.48% -3.90% 4.35% 9.25% 7.49% - Horiz. % 107.14% 113.67% 117.76% 122.54% 117.43% 107.49% 100.00%
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 17.94% QoQ % 2.16% 1.72% 4.57% 4.93% 7.78% 4.29% - Horiz. % 128.17% 125.46% 123.34% 117.96% 112.41% 104.29% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 195,271 198,293 193,993 185,989 195,446 161,957 144,583 22.12% QoQ % -1.52% 2.22% 4.30% -4.84% 20.68% 12.02% - Horiz. % 135.06% 137.15% 134.17% 128.64% 135.18% 112.02% 100.00%
Div Payout % 85.83 % 82.26 % 77.83 % 72.15 % 77.01 % 65.25 % 63.45 % 22.25% QoQ % 4.34% 5.69% 7.87% -6.31% 18.02% 2.84% - Horiz. % 135.27% 129.65% 122.66% 113.71% 121.37% 102.84% 100.00%
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,115,776 1,092,184 1,073,757 1,026,872 978,584 907,937 870,558 17.94% QoQ % 2.16% 1.72% 4.57% 4.93% 7.78% 4.29% - Horiz. % 128.17% 125.46% 123.34% 117.96% 112.41% 104.29% 100.00%
NOSH 3,187,933 3,151,139 3,175,857 2,094,803 2,033,633 2,005,161 1,982,598 37.13% QoQ % 1.17% -0.78% 51.61% 3.01% 1.42% 1.14% - Horiz. % 160.80% 158.94% 160.19% 105.66% 102.57% 101.14% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 18.97 % 18.93 % 18.90 % 18.26 % 18.70 % 19.66 % 19.44 % -1.61% QoQ % 0.21% 0.16% 3.50% -2.35% -4.88% 1.13% - Horiz. % 97.58% 97.38% 97.22% 93.93% 96.19% 101.13% 100.00%
ROE 20.39 % 22.07 % 23.21 % 25.10 % 25.93 % 27.34 % 26.17 % -15.29% QoQ % -7.61% -4.91% -7.53% -3.20% -5.16% 4.47% - Horiz. % 77.91% 84.33% 88.69% 95.91% 99.08% 104.47% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.30 42.16 43.33 67.81 67.30 63.23 59.33 -23.95% QoQ % -6.78% -2.70% -36.10% 0.76% 6.44% 6.57% - Horiz. % 66.24% 71.06% 73.03% 114.29% 113.43% 106.57% 100.00%
EPS 7.14 7.65 7.85 12.31 12.48 12.38 11.49 -27.12% QoQ % -6.67% -2.55% -36.23% -1.36% 0.81% 7.75% - Horiz. % 62.14% 66.58% 68.32% 107.14% 108.62% 107.75% 100.00%
DPS 6.13 6.29 6.11 8.88 9.61 8.08 7.29 -10.88% QoQ % -2.54% 2.95% -31.19% -7.60% 18.94% 10.84% - Horiz. % 84.09% 86.28% 83.81% 121.81% 131.82% 110.84% 100.00%
NAPS 0.3500 0.3466 0.3381 0.4902 0.4812 0.4528 0.4391 -14.00% QoQ % 0.98% 2.51% -31.03% 1.87% 6.27% 3.12% - Horiz. % 79.71% 78.93% 77.00% 111.64% 109.59% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 33.34 35.35 36.61 37.80 36.42 33.73 31.30 4.29% QoQ % -5.69% -3.44% -3.15% 3.79% 7.98% 7.76% - Horiz. % 106.52% 112.94% 116.96% 120.77% 116.36% 107.76% 100.00%
EPS 6.05 6.41 6.63 6.86 6.75 6.60 6.06 -0.11% QoQ % -5.62% -3.32% -3.35% 1.63% 2.27% 8.91% - Horiz. % 99.83% 105.78% 109.41% 113.20% 111.39% 108.91% 100.00%
DPS 5.20 5.28 5.16 4.95 5.20 4.31 3.85 22.12% QoQ % -1.52% 2.33% 4.24% -4.81% 20.65% 11.95% - Horiz. % 135.06% 137.14% 134.03% 128.57% 135.06% 111.95% 100.00%
NAPS 0.2969 0.2906 0.2857 0.2732 0.2604 0.2416 0.2316 17.96% QoQ % 2.17% 1.72% 4.58% 4.92% 7.78% 4.32% - Horiz. % 128.20% 125.47% 123.36% 117.96% 112.44% 104.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.5000 2.2800 2.2600 2.7500 3.4000 2.5400 2.1100 -
P/RPS 3.82 5.41 5.22 4.06 5.05 4.02 3.56 4.80% QoQ % -29.39% 3.64% 28.57% -19.60% 25.62% 12.92% - Horiz. % 107.30% 151.97% 146.63% 114.04% 141.85% 112.92% 100.00%
P/EPS 21.02 29.81 28.79 22.35 27.24 20.52 18.36 9.41% QoQ % -29.49% 3.54% 28.81% -17.95% 32.75% 11.76% - Horiz. % 114.49% 162.36% 156.81% 121.73% 148.37% 111.76% 100.00%
EY 4.76 3.36 3.47 4.47 3.67 4.87 5.45 -8.61% QoQ % 41.67% -3.17% -22.37% 21.80% -24.64% -10.64% - Horiz. % 87.34% 61.65% 63.67% 82.02% 67.34% 89.36% 100.00%
DY 4.08 2.76 2.70 3.23 2.83 3.18 3.46 11.58% QoQ % 47.83% 2.22% -16.41% 14.13% -11.01% -8.09% - Horiz. % 117.92% 79.77% 78.03% 93.35% 81.79% 91.91% 100.00%
P/NAPS 4.29 6.58 6.68 5.61 7.07 5.61 4.81 -7.32% QoQ % -34.80% -1.50% 19.07% -20.65% 26.02% 16.63% - Horiz. % 89.19% 136.80% 138.88% 116.63% 146.99% 116.63% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 -
Price 1.6100 1.7100 2.3700 2.1600 3.4500 2.8300 2.5000 -
P/RPS 4.10 4.06 5.47 3.19 5.13 4.48 4.21 -1.74% QoQ % 0.99% -25.78% 71.47% -37.82% 14.51% 6.41% - Horiz. % 97.39% 96.44% 129.93% 75.77% 121.85% 106.41% 100.00%
P/EPS 22.56 22.35 30.20 17.55 27.64 22.86 21.75 2.46% QoQ % 0.94% -25.99% 72.08% -36.51% 20.91% 5.10% - Horiz. % 103.72% 102.76% 138.85% 80.69% 127.08% 105.10% 100.00%
EY 4.43 4.47 3.31 5.70 3.62 4.37 4.60 -2.47% QoQ % -0.89% 35.05% -41.93% 57.46% -17.16% -5.00% - Horiz. % 96.30% 97.17% 71.96% 123.91% 78.70% 95.00% 100.00%
DY 3.80 3.68 2.58 4.11 2.79 2.85 2.92 19.14% QoQ % 3.26% 42.64% -37.23% 47.31% -2.11% -2.40% - Horiz. % 130.14% 126.03% 88.36% 140.75% 95.55% 97.60% 100.00%
P/NAPS 4.60 4.93 7.01 4.41 7.17 6.25 5.69 -13.18% QoQ % -6.69% -29.67% 58.96% -38.49% 14.72% 9.84% - Horiz. % 80.84% 86.64% 123.20% 77.50% 126.01% 109.84% 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
0318 lnari Quarterly Report.pdf 
