[INARI] YoY Quarter Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 377,000 431,123 347,621 316,607 325,721 373,089 281,577 4.98% YoY % -12.55% 24.02% 9.80% -2.80% -12.70% 32.50% - Horiz. % 133.89% 153.11% 123.46% 112.44% 115.68% 132.50% 100.00%
PBT 121,057 118,322 77,414 54,889 64,898 73,668 49,965 15.88% YoY % 2.31% 52.84% 41.04% -15.42% -11.90% 47.44% - Horiz. % 242.28% 236.81% 154.94% 109.85% 129.89% 147.44% 100.00%
Tax -14,678 -11,429 -7,349 -7,145 -4,780 -4,973 -1,813 41.68% YoY % -28.43% -55.52% -2.86% -49.48% 3.88% -174.30% - Horiz. % 809.60% 630.39% 405.35% 394.10% 263.65% 274.30% 100.00%
NP 106,379 106,893 70,065 47,744 60,118 68,695 48,152 14.12% YoY % -0.48% 52.56% 46.75% -20.58% -12.49% 42.66% - Horiz. % 220.92% 221.99% 145.51% 99.15% 124.85% 142.66% 100.00%
NP to SH 106,252 106,927 70,070 47,730 60,155 68,376 48,004 14.15% YoY % -0.63% 52.60% 46.80% -20.65% -12.02% 42.44% - Horiz. % 221.34% 222.75% 145.97% 99.43% 125.31% 142.44% 100.00%
Tax Rate 12.12 % 9.66 % 9.49 % 13.02 % 7.37 % 6.75 % 3.63 % 22.24% YoY % 25.47% 1.79% -27.11% 76.66% 9.19% 85.95% - Horiz. % 333.88% 266.12% 261.43% 358.68% 203.03% 185.95% 100.00%
Total Cost 270,621 324,230 277,556 268,863 265,603 304,394 233,425 2.49% YoY % -16.53% 16.82% 3.23% 1.23% -12.74% 30.40% - Horiz. % 115.93% 138.90% 118.91% 115.18% 113.79% 130.40% 100.00%
Net Worth 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 718,239 23.75% YoY % 9.32% 88.27% 10.00% 4.39% 20.29% 26.41% - Horiz. % 359.40% 328.75% 174.61% 158.74% 152.06% 126.41% 100.00%
Dividend 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 96,472 100,341 65,252 41,320 50,418 46,118 28,744 22.35% YoY % -3.86% 53.77% 57.92% -18.04% 9.32% 60.44% - Horiz. % 335.62% 349.07% 227.01% 143.75% 175.40% 160.44% 100.00%
Div Payout % 90.80 % 93.84 % 93.12 % 86.57 % 83.81 % 67.45 % 59.88 % 7.18% YoY % -3.24% 0.77% 7.57% 3.29% 24.26% 12.64% - Horiz. % 151.64% 156.71% 155.51% 144.57% 139.96% 112.64% 100.00%
Equity 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 718,239 23.75% YoY % 9.32% 88.27% 10.00% 4.39% 20.29% 26.41% - Horiz. % 359.40% 328.75% 174.61% 158.74% 152.06% 126.41% 100.00%
NOSH 3,710,478 3,583,617 3,262,621 3,178,530 3,151,139 2,005,161 958,163 25.30% YoY % 3.54% 9.84% 2.65% 0.87% 57.15% 109.27% - Horiz. % 387.25% 374.01% 340.51% 331.73% 328.87% 209.27% 100.00%
Ratio Analysis 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 28.22 % 24.79 % 20.16 % 15.08 % 18.46 % 18.41 % 17.10 % 8.70% YoY % 13.84% 22.97% 33.69% -18.31% 0.27% 7.66% - Horiz. % 165.03% 144.97% 117.89% 88.19% 107.95% 107.66% 100.00%
ROE 4.12 % 4.53 % 5.59 % 4.19 % 5.51 % 7.53 % 6.68 % -7.74% YoY % -9.05% -18.96% 33.41% -23.96% -26.83% 12.72% - Horiz. % 61.68% 67.81% 83.68% 62.72% 82.49% 112.72% 100.00%
Per Share 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 10.16 12.03 10.65 9.96 10.34 18.61 29.39 -16.22% YoY % -15.54% 12.96% 6.93% -3.68% -44.44% -36.68% - Horiz. % 34.57% 40.93% 36.24% 33.89% 35.18% 63.32% 100.00%
EPS 2.86 2.98 2.15 1.50 1.91 3.41 5.01 -8.92% YoY % -4.03% 38.60% 43.33% -21.47% -43.99% -31.94% - Horiz. % 57.09% 59.48% 42.91% 29.94% 38.12% 68.06% 100.00%
DPS 2.60 2.80 2.00 1.30 1.60 2.30 3.00 -2.36% YoY % -7.14% 40.00% 53.85% -18.75% -30.43% -23.33% - Horiz. % 86.67% 93.33% 66.67% 43.33% 53.33% 76.67% 100.00%
NAPS 0.6957 0.6589 0.3844 0.3587 0.3466 0.4528 0.7496 -1.24% YoY % 5.59% 71.41% 7.16% 3.49% -23.45% -39.59% - Horiz. % 92.81% 87.90% 51.28% 47.85% 46.24% 60.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 10.03 11.47 9.25 8.42 8.67 9.93 7.49 4.98% YoY % -12.55% 24.00% 9.86% -2.88% -12.69% 32.58% - Horiz. % 133.91% 153.14% 123.50% 112.42% 115.75% 132.58% 100.00%
EPS 2.83 2.85 1.86 1.27 1.60 1.82 1.28 14.13% YoY % -0.70% 53.23% 46.46% -20.63% -12.09% 42.19% - Horiz. % 221.09% 222.66% 145.31% 99.22% 125.00% 142.19% 100.00%
DPS 2.57 2.67 1.74 1.10 1.34 1.23 0.76 22.50% YoY % -3.75% 53.45% 58.18% -17.91% 8.94% 61.84% - Horiz. % 338.16% 351.32% 228.95% 144.74% 176.32% 161.84% 100.00%
NAPS 0.6868 0.6283 0.3337 0.3034 0.2906 0.2416 0.1911 23.75% YoY % 9.31% 88.28% 9.99% 4.40% 20.28% 26.43% - Horiz. % 359.39% 328.78% 174.62% 158.77% 152.07% 126.43% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.5200 3.6900 2.2800 1.8200 2.2800 2.5400 3.3200 -
P/RPS 24.80 30.67 21.40 18.27 22.06 13.65 11.30 13.99% YoY % -19.14% 43.32% 17.13% -17.18% 61.61% 20.80% - Horiz. % 219.47% 271.42% 189.38% 161.68% 195.22% 120.80% 100.00%
P/EPS 88.00 123.67 106.16 121.20 119.43 74.49 66.27 4.84% YoY % -28.84% 16.49% -12.41% 1.48% 60.33% 12.40% - Horiz. % 132.79% 186.62% 160.19% 182.89% 180.22% 112.40% 100.00%
EY 1.14 0.81 0.94 0.83 0.84 1.34 1.51 -4.57% YoY % 40.74% -13.83% 13.25% -1.19% -37.31% -11.26% - Horiz. % 75.50% 53.64% 62.25% 54.97% 55.63% 88.74% 100.00%
DY 1.03 0.76 0.88 0.71 0.70 0.91 0.90 2.27% YoY % 35.53% -13.64% 23.94% 1.43% -23.08% 1.11% - Horiz. % 114.44% 84.44% 97.78% 78.89% 77.78% 101.11% 100.00%
P/NAPS 3.62 5.60 5.93 5.07 6.58 5.61 4.43 -3.31% YoY % -35.36% -5.56% 16.96% -22.95% 17.29% 26.64% - Horiz. % 81.72% 126.41% 133.86% 114.45% 148.53% 126.64% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date - 12/11/21 24/11/20 26/11/19 26/11/18 21/11/17 22/11/16 -
Price 2.5800 4.0000 2.4700 1.9500 1.7100 2.8300 3.3000 -
P/RPS 25.39 33.25 23.18 19.58 16.54 15.21 11.23 14.56% YoY % -23.64% 43.44% 18.39% 18.38% 8.74% 35.44% - Horiz. % 226.09% 296.08% 206.41% 174.35% 147.28% 135.44% 100.00%
P/EPS 90.10 134.06 115.01 129.86 89.58 82.99 65.87 5.36% YoY % -32.79% 16.56% -11.44% 44.97% 7.94% 25.99% - Horiz. % 136.78% 203.52% 174.60% 197.15% 136.00% 125.99% 100.00%
EY 1.11 0.75 0.87 0.77 1.12 1.20 1.52 -5.10% YoY % 48.00% -13.79% 12.99% -31.25% -6.67% -21.05% - Horiz. % 73.03% 49.34% 57.24% 50.66% 73.68% 78.95% 100.00%
DY 1.01 0.70 0.81 0.67 0.94 0.81 0.91 1.75% YoY % 44.29% -13.58% 20.90% -28.72% 16.05% -10.99% - Horiz. % 110.99% 76.92% 89.01% 73.63% 103.30% 89.01% 100.00%
P/NAPS 3.71 6.07 6.43 5.44 4.93 6.25 4.40 -2.80% YoY % -38.88% -5.60% 18.20% 10.34% -21.12% 42.05% - Horiz. % 84.32% 137.95% 146.14% 123.64% 112.05% 142.05% 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 Q1 2020.pdf 
