[INARI] YoY Quarter Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 361,320 233,341 270,670 301,162 345,650 257,210 255,016 5.97% YoY % 54.85% -13.79% -10.12% -12.87% 34.38% 0.86% - Horiz. % 141.69% 91.50% 106.14% 118.10% 135.54% 100.86% 100.00%
PBT 93,395 34,066 49,261 81,401 72,223 41,326 39,778 15.27% YoY % 174.16% -30.85% -39.48% 12.71% 74.76% 3.89% - Horiz. % 234.79% 85.64% 123.84% 204.64% 181.57% 103.89% 100.00%
Tax -4,722 2,076 -10,934 -14,539 -6,168 -2,312 344 - YoY % -327.46% 118.99% 24.80% -135.72% -166.78% -772.09% - Horiz. % -1,372.67% 603.49% -3,178.49% -4,226.45% -1,793.02% -672.09% 100.00%
NP 88,673 36,142 38,327 66,862 66,055 39,014 40,122 14.12% YoY % 145.35% -5.70% -42.68% 1.22% 69.31% -2.76% - Horiz. % 221.01% 90.08% 95.53% 166.65% 164.64% 97.24% 100.00%
NP to SH 88,360 35,473 38,294 57,103 65,624 39,918 40,376 13.93% YoY % 149.09% -7.37% -32.94% -12.98% 64.40% -1.13% - Horiz. % 218.84% 87.86% 94.84% 141.43% 162.53% 98.87% 100.00%
Tax Rate 5.06 % -6.09 % 22.20 % 17.86 % 8.54 % 5.59 % -0.86 % - YoY % 183.09% -127.43% 24.30% 109.13% 52.77% 750.00% - Horiz. % -588.37% 708.14% -2,581.40% -2,076.74% -993.02% -650.00% 100.00%
Total Cost 272,647 197,199 232,343 234,300 279,595 218,196 214,894 4.04% YoY % 38.26% -15.13% -0.84% -16.20% 28.14% 1.54% - Horiz. % 126.88% 91.77% 108.12% 109.03% 130.11% 101.54% 100.00%
Net Worth 1,371,846 1,202,337 1,128,255 1,073,757 870,558 719,127 535,326 16.96% YoY % 14.10% 6.57% 5.08% 23.34% 21.06% 34.33% - Horiz. % 256.26% 224.60% 210.76% 200.58% 162.62% 134.33% 100.00%
Dividend 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 83,588 35,677 35,257 63,517 55,512 22,120 16,672 30.79% YoY % 134.29% 1.19% -44.49% 14.42% 150.95% 32.68% - Horiz. % 501.36% 213.99% 211.48% 380.97% 332.96% 132.68% 100.00%
Div Payout % 94.60 % 100.58 % 92.07 % 111.23 % 84.59 % 55.42 % 41.29 % 14.80% YoY % -5.95% 9.24% -17.23% 31.49% 52.63% 34.22% - Horiz. % 229.11% 243.59% 222.98% 269.39% 204.87% 134.22% 100.00%
Equity 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,371,846 1,202,337 1,128,255 1,073,757 870,558 719,127 535,326 16.96% YoY % 14.10% 6.57% 5.08% 23.34% 21.06% 34.33% - Horiz. % 256.26% 224.60% 210.76% 200.58% 162.62% 134.33% 100.00%
NOSH 3,343,521 3,243,425 3,205,270 3,175,857 1,982,598 1,005,491 724,883 28.99% YoY % 3.09% 1.19% 0.93% 60.19% 97.18% 38.71% - Horiz. % 461.25% 447.44% 442.18% 438.12% 273.51% 138.71% 100.00%
Ratio Analysis 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 24.54 % 15.49 % 14.16 % 22.20 % 19.11 % 15.17 % 15.73 % 7.69% YoY % 58.42% 9.39% -36.22% 16.17% 25.97% -3.56% - Horiz. % 156.01% 98.47% 90.02% 141.13% 121.49% 96.44% 100.00%
ROE 6.44 % 2.95 % 3.39 % 5.32 % 7.54 % 5.55 % 7.54 % -2.59% YoY % 118.31% -12.98% -36.28% -29.44% 35.86% -26.39% - Horiz. % 85.41% 39.12% 44.96% 70.56% 100.00% 73.61% 100.00%
Per Share 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.81 7.19 8.44 9.48 17.43 25.58 35.18 -17.84% YoY % 50.35% -14.81% -10.97% -45.61% -31.86% -27.29% - Horiz. % 30.73% 20.44% 23.99% 26.95% 49.55% 72.71% 100.00%
EPS 2.64 1.09 1.19 1.80 3.31 2.02 5.57 -11.69% YoY % 142.20% -8.40% -33.89% -45.62% 63.86% -63.73% - Horiz. % 47.40% 19.57% 21.36% 32.32% 59.43% 36.27% 100.00%
DPS 2.50 1.10 1.10 2.00 2.80 2.20 2.30 1.40% YoY % 127.27% 0.00% -45.00% -28.57% 27.27% -4.35% - Horiz. % 108.70% 47.83% 47.83% 86.96% 121.74% 95.65% 100.00%
NAPS 0.4103 0.3707 0.3520 0.3381 0.4391 0.7152 0.7385 -9.32% YoY % 10.68% 5.31% 4.11% -23.00% -38.60% -3.16% - Horiz. % 55.56% 50.20% 47.66% 45.78% 59.46% 96.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.61 6.21 7.20 8.01 9.20 6.84 6.79 5.95% YoY % 54.75% -13.75% -10.11% -12.93% 34.50% 0.74% - Horiz. % 141.53% 91.46% 106.04% 117.97% 135.49% 100.74% 100.00%
EPS 2.35 0.94 1.02 1.52 1.75 1.06 1.07 14.00% YoY % 150.00% -7.84% -32.89% -13.14% 65.09% -0.93% - Horiz. % 219.63% 87.85% 95.33% 142.06% 163.55% 99.07% 100.00%
DPS 2.22 0.95 0.94 1.69 1.48 0.59 0.44 30.93% YoY % 133.68% 1.06% -44.38% 14.19% 150.85% 34.09% - Horiz. % 504.55% 215.91% 213.64% 384.09% 336.36% 134.09% 100.00%
NAPS 0.3650 0.3199 0.3002 0.2857 0.2316 0.1913 0.1424 16.97% YoY % 14.10% 6.56% 5.08% 23.36% 21.07% 34.34% - Horiz. % 256.32% 224.65% 210.81% 200.63% 162.64% 134.34% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.1700 1.6900 1.6000 2.2600 2.1100 2.9700 3.2500 -
P/RPS 29.33 23.49 18.95 23.83 12.10 11.61 9.24 21.21% YoY % 24.86% 23.96% -20.48% 96.94% 4.22% 25.65% - Horiz. % 317.42% 254.22% 205.09% 257.90% 130.95% 125.65% 100.00%
P/EPS 119.95 154.52 133.92 125.69 63.75 74.81 58.35 12.75% YoY % -22.37% 15.38% 6.55% 97.16% -14.78% 28.21% - Horiz. % 205.57% 264.82% 229.51% 215.41% 109.25% 128.21% 100.00%
EY 0.83 0.65 0.75 0.80 1.57 1.34 1.71 -11.34% YoY % 27.69% -13.33% -6.25% -49.04% 17.16% -21.64% - Horiz. % 48.54% 38.01% 43.86% 46.78% 91.81% 78.36% 100.00%
DY 0.79 0.65 0.69 0.88 1.33 0.74 0.71 1.79% YoY % 21.54% -5.80% -21.59% -33.83% 79.73% 4.23% - Horiz. % 111.27% 91.55% 97.18% 123.94% 187.32% 104.23% 100.00%
P/NAPS 7.73 4.56 4.55 6.68 4.81 4.15 4.40 9.84% YoY % 69.52% 0.22% -31.89% 38.88% 15.90% -5.68% - Horiz. % 175.68% 103.64% 103.41% 151.82% 109.32% 94.32% 100.00%
Price Multiplier on Announcement Date 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 06/08/21 27/08/20 28/08/19 28/08/18 22/08/17 24/08/16 20/08/15 -
Price 3.6000 2.2400 1.5900 2.3700 2.5000 3.0600 3.1300 -
P/RPS 33.31 31.14 18.83 24.99 14.34 11.96 8.90 24.58% YoY % 6.97% 65.37% -24.65% 74.27% 19.90% 34.38% - Horiz. % 374.27% 349.89% 211.57% 280.79% 161.12% 134.38% 100.00%
P/EPS 136.22 204.81 133.09 131.81 75.53 77.08 56.19 15.89% YoY % -33.49% 53.89% 0.97% 74.51% -2.01% 37.18% - Horiz. % 242.43% 364.50% 236.86% 234.58% 134.42% 137.18% 100.00%
EY 0.73 0.49 0.75 0.76 1.32 1.30 1.78 -13.79% YoY % 48.98% -34.67% -1.32% -42.42% 1.54% -26.97% - Horiz. % 41.01% 27.53% 42.13% 42.70% 74.16% 73.03% 100.00%
DY 0.69 0.49 0.69 0.84 1.12 0.72 0.73 -0.93% YoY % 40.82% -28.99% -17.86% -25.00% 55.56% -1.37% - Horiz. % 94.52% 67.12% 94.52% 115.07% 153.42% 98.63% 100.00%
P/NAPS 8.77 6.04 4.52 7.01 5.69 4.28 4.24 12.86% YoY % 45.20% 33.63% -35.52% 23.20% 32.94% 0.94% - Horiz. % 206.84% 142.45% 106.60% 165.33% 134.20% 100.94% 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 Q4 2018.pdf 
