[INARI] YoY Quarter Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 336,177 361,320 233,341 270,670 301,162 345,650 257,210 4.56% YoY % -6.96% 54.85% -13.79% -10.12% -12.87% 34.38% - Horiz. % 130.70% 140.48% 90.72% 105.23% 117.09% 134.38% 100.00%
PBT 107,985 93,395 34,066 49,261 81,401 72,223 41,326 17.35% YoY % 15.62% 174.16% -30.85% -39.48% 12.71% 74.76% - Horiz. % 261.30% 226.00% 82.43% 119.20% 196.97% 174.76% 100.00%
Tax -22,020 -4,722 2,076 -10,934 -14,539 -6,168 -2,312 45.57% YoY % -366.33% -327.46% 118.99% 24.80% -135.72% -166.78% - Horiz. % 952.42% 204.24% -89.79% 472.92% 628.85% 266.78% 100.00%
NP 85,965 88,673 36,142 38,327 66,862 66,055 39,014 14.07% YoY % -3.05% 145.35% -5.70% -42.68% 1.22% 69.31% - Horiz. % 220.34% 227.29% 92.64% 98.24% 171.38% 169.31% 100.00%
NP to SH 86,216 88,360 35,473 38,294 57,103 65,624 39,918 13.69% YoY % -2.43% 149.09% -7.37% -32.94% -12.98% 64.40% - Horiz. % 215.98% 221.35% 88.86% 95.93% 143.05% 164.40% 100.00%
Tax Rate 20.39 % 5.06 % -6.09 % 22.20 % 17.86 % 8.54 % 5.59 % 24.06% YoY % 302.96% 183.09% -127.43% 24.30% 109.13% 52.77% - Horiz. % 364.76% 90.52% -108.94% 397.14% 319.50% 152.77% 100.00%
Total Cost 250,212 272,647 197,199 232,343 234,300 279,595 218,196 2.31% YoY % -8.23% 38.26% -15.13% -0.84% -16.20% 28.14% - Horiz. % 114.67% 124.96% 90.38% 106.48% 107.38% 128.14% 100.00%
Net Worth 2,504,245 1,371,846 1,202,337 1,128,255 1,073,757 870,558 719,127 23.10% YoY % 82.55% 14.10% 6.57% 5.08% 23.34% 21.06% - Horiz. % 348.23% 190.77% 167.19% 156.89% 149.31% 121.06% 100.00%
Dividend 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 81,547 83,588 35,677 35,257 63,517 55,512 22,120 24.28% YoY % -2.44% 134.29% 1.19% -44.49% 14.42% 150.95% - Horiz. % 368.65% 377.87% 161.29% 159.39% 287.14% 250.95% 100.00%
Div Payout % 94.58 % 94.60 % 100.58 % 92.07 % 111.23 % 84.59 % 55.42 % 9.31% YoY % -0.02% -5.95% 9.24% -17.23% 31.49% 52.63% - Horiz. % 170.66% 170.70% 181.49% 166.13% 200.70% 152.63% 100.00%
Equity 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,504,245 1,371,846 1,202,337 1,128,255 1,073,757 870,558 719,127 23.10% YoY % 82.55% 14.10% 6.57% 5.08% 23.34% 21.06% - Horiz. % 348.23% 190.77% 167.19% 156.89% 149.31% 121.06% 100.00%
NOSH 3,706,699 3,343,521 3,243,425 3,205,270 3,175,857 1,982,598 1,005,491 24.28% YoY % 10.86% 3.09% 1.19% 0.93% 60.19% 97.18% - Horiz. % 368.65% 332.53% 322.57% 318.78% 315.85% 197.18% 100.00%
Ratio Analysis 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 25.57 % 24.54 % 15.49 % 14.16 % 22.20 % 19.11 % 15.17 % 9.09% YoY % 4.20% 58.42% 9.39% -36.22% 16.17% 25.97% - Horiz. % 168.56% 161.77% 102.11% 93.34% 146.34% 125.97% 100.00%
ROE 3.44 % 6.44 % 2.95 % 3.39 % 5.32 % 7.54 % 5.55 % -7.66% YoY % -46.58% 118.31% -12.98% -36.28% -29.44% 35.86% - Horiz. % 61.98% 116.04% 53.15% 61.08% 95.86% 135.86% 100.00%
Per Share 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 9.07 10.81 7.19 8.44 9.48 17.43 25.58 -15.86% YoY % -16.10% 50.35% -14.81% -10.97% -45.61% -31.86% - Horiz. % 35.46% 42.26% 28.11% 32.99% 37.06% 68.14% 100.00%
EPS 2.33 2.64 1.09 1.19 1.80 3.31 2.02 2.41% YoY % -11.74% 142.20% -8.40% -33.89% -45.62% 63.86% - Horiz. % 115.35% 130.69% 53.96% 58.91% 89.11% 163.86% 100.00%
DPS 2.20 2.50 1.10 1.10 2.00 2.80 2.20 - YoY % -12.00% 127.27% 0.00% -45.00% -28.57% 27.27% - Horiz. % 100.00% 113.64% 50.00% 50.00% 90.91% 127.27% 100.00%
NAPS 0.6756 0.4103 0.3707 0.3520 0.3381 0.4391 0.7152 -0.94% YoY % 64.66% 10.68% 5.31% 4.11% -23.00% -38.60% - Horiz. % 94.46% 57.37% 51.83% 49.22% 47.27% 61.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 8.94 9.61 6.21 7.20 8.01 9.20 6.84 4.56% YoY % -6.97% 54.75% -13.75% -10.11% -12.93% 34.50% - Horiz. % 130.70% 140.50% 90.79% 105.26% 117.11% 134.50% 100.00%
EPS 2.29 2.35 0.94 1.02 1.52 1.75 1.06 13.69% YoY % -2.55% 150.00% -7.84% -32.89% -13.14% 65.09% - Horiz. % 216.04% 221.70% 88.68% 96.23% 143.40% 165.09% 100.00%
DPS 2.17 2.22 0.95 0.94 1.69 1.48 0.59 24.23% YoY % -2.25% 133.68% 1.06% -44.38% 14.19% 150.85% - Horiz. % 367.80% 376.27% 161.02% 159.32% 286.44% 250.85% 100.00%
NAPS 0.6663 0.3650 0.3199 0.3002 0.2857 0.2316 0.1913 23.11% YoY % 82.55% 14.10% 6.56% 5.08% 23.36% 21.07% - Horiz. % 348.30% 190.80% 167.22% 156.93% 149.35% 121.07% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.6400 3.1700 1.6900 1.6000 2.2600 2.1100 2.9700 -
P/RPS 29.11 29.33 23.49 18.95 23.83 12.10 11.61 16.55% YoY % -0.75% 24.86% 23.96% -20.48% 96.94% 4.22% - Horiz. % 250.73% 252.63% 202.33% 163.22% 205.25% 104.22% 100.00%
P/EPS 113.50 119.95 154.52 133.92 125.69 63.75 74.81 7.19% YoY % -5.38% -22.37% 15.38% 6.55% 97.16% -14.78% - Horiz. % 151.72% 160.34% 206.55% 179.01% 168.01% 85.22% 100.00%
EY 0.88 0.83 0.65 0.75 0.80 1.57 1.34 -6.77% YoY % 6.02% 27.69% -13.33% -6.25% -49.04% 17.16% - Horiz. % 65.67% 61.94% 48.51% 55.97% 59.70% 117.16% 100.00%
DY 0.83 0.79 0.65 0.69 0.88 1.33 0.74 1.93% YoY % 5.06% 21.54% -5.80% -21.59% -33.83% 79.73% - Horiz. % 112.16% 106.76% 87.84% 93.24% 118.92% 179.73% 100.00%
P/NAPS 3.91 7.73 4.56 4.55 6.68 4.81 4.15 -0.99% YoY % -49.42% 69.52% 0.22% -31.89% 38.88% 15.90% - Horiz. % 94.22% 186.27% 109.88% 109.64% 160.96% 115.90% 100.00%
Price Multiplier on Announcement Date 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 06/08/21 27/08/20 28/08/19 28/08/18 22/08/17 24/08/16 -
Price 2.8600 3.6000 2.2400 1.5900 2.3700 2.5000 3.0600 -
P/RPS 31.53 33.31 31.14 18.83 24.99 14.34 11.96 17.53% YoY % -5.34% 6.97% 65.37% -24.65% 74.27% 19.90% - Horiz. % 263.63% 278.51% 260.37% 157.44% 208.95% 119.90% 100.00%
P/EPS 122.96 136.22 204.81 133.09 131.81 75.53 77.08 8.09% YoY % -9.73% -33.49% 53.89% 0.97% 74.51% -2.01% - Horiz. % 159.52% 176.73% 265.71% 172.66% 171.00% 97.99% 100.00%
EY 0.81 0.73 0.49 0.75 0.76 1.32 1.30 -7.58% YoY % 10.96% 48.98% -34.67% -1.32% -42.42% 1.54% - Horiz. % 62.31% 56.15% 37.69% 57.69% 58.46% 101.54% 100.00%
DY 0.77 0.69 0.49 0.69 0.84 1.12 0.72 1.12% YoY % 11.59% 40.82% -28.99% -17.86% -25.00% 55.56% - Horiz. % 106.94% 95.83% 68.06% 95.83% 116.67% 155.56% 100.00%
P/NAPS 4.23 8.77 6.04 4.52 7.01 5.69 4.28 -0.20% YoY % -51.77% 45.20% 33.63% -35.52% 23.20% 32.94% - Horiz. % 98.83% 204.91% 141.12% 105.61% 163.79% 132.94% 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 2019.pdf 
