[INARI] YoY Quarter Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 402,456 420,257 376,830 265,437 300,147 375,964 275,051 6.55% YoY % -4.24% 11.52% 41.97% -11.56% -20.17% 36.69% - Horiz. % 146.32% 152.79% 137.00% 96.50% 109.12% 136.69% 100.00%
PBT 100,213 116,724 94,713 42,652 59,476 77,903 64,363 7.65% YoY % -14.15% 23.24% 122.06% -28.29% -23.65% 21.04% - Horiz. % 155.70% 181.35% 147.15% 66.27% 92.41% 121.04% 100.00%
Tax -7,064 -8,673 -4,628 -5,156 -4,321 -8,835 -2,009 23.30% YoY % 18.55% -87.40% 10.24% -19.32% 51.09% -339.77% - Horiz. % 351.62% 431.71% 230.36% 256.65% 215.08% 439.77% 100.00%
NP 93,149 108,051 90,085 37,496 55,155 69,068 62,354 6.92% YoY % -13.79% 19.94% 140.25% -32.02% -20.14% 10.77% - Horiz. % 149.39% 173.29% 144.47% 60.13% 88.45% 110.77% 100.00%
NP to SH 93,609 107,299 90,097 37,485 55,086 68,613 63,047 6.81% YoY % -12.76% 19.09% 140.35% -31.95% -19.71% 8.83% - Horiz. % 148.47% 170.19% 142.90% 59.46% 87.37% 108.83% 100.00%
Tax Rate 7.05 % 7.43 % 4.89 % 12.09 % 7.27 % 11.34 % 3.12 % 14.55% YoY % -5.11% 51.94% -59.55% 66.30% -35.89% 263.46% - Horiz. % 225.96% 238.14% 156.73% 387.50% 233.01% 363.46% 100.00%
Total Cost 309,307 312,206 286,745 227,941 244,992 306,896 212,697 6.44% YoY % -0.93% 8.88% 25.80% -6.96% -20.17% 44.29% - Horiz. % 145.42% 146.78% 134.81% 107.17% 115.18% 144.29% 100.00%
Net Worth 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 794,546 21.65% YoY % 4.22% 88.13% 14.78% 2.59% 14.02% 23.16% - Horiz. % 324.21% 311.09% 165.36% 144.06% 140.43% 123.16% 100.00%
Dividend 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 82,121 103,388 82,321 31,884 47,818 50,840 17,352 29.56% YoY % -20.57% 25.59% 158.19% -33.32% -5.94% 192.99% - Horiz. % 473.26% 595.82% 474.41% 183.75% 275.58% 292.99% 100.00%
Div Payout % 87.73 % 96.36 % 91.37 % 85.06 % 86.81 % 74.10 % 27.52 % 21.30% YoY % -8.96% 5.46% 7.42% -2.02% 17.15% 169.26% - Horiz. % 318.79% 350.15% 332.01% 309.08% 315.44% 269.26% 100.00%
Equity 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 794,546 21.65% YoY % 4.22% 88.13% 14.78% 2.59% 14.02% 23.16% - Horiz. % 324.21% 311.09% 165.36% 144.06% 140.43% 123.16% 100.00%
NOSH 3,732,807 3,692,464 3,292,863 3,188,456 3,187,933 2,033,633 964,021 25.30% YoY % 1.09% 12.14% 3.27% 0.02% 56.76% 110.95% - Horiz. % 387.21% 383.03% 341.58% 330.75% 330.69% 210.95% 100.00%
Ratio Analysis 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 23.15 % 25.71 % 23.91 % 14.13 % 18.38 % 18.37 % 22.67 % 0.35% YoY % -9.96% 7.53% 69.21% -23.12% 0.05% -18.97% - Horiz. % 102.12% 113.41% 105.47% 62.33% 81.08% 81.03% 100.00%
ROE 3.63 % 4.34 % 6.86 % 3.27 % 4.94 % 7.01 % 7.93 % -12.21% YoY % -16.36% -36.73% 109.79% -33.81% -29.53% -11.60% - Horiz. % 45.78% 54.73% 86.51% 41.24% 62.30% 88.40% 100.00%
Per Share 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.78 11.38 11.44 8.32 9.42 18.49 28.53 -14.97% YoY % -5.27% -0.52% 37.50% -11.68% -49.05% -35.19% - Horiz. % 37.78% 39.89% 40.10% 29.16% 33.02% 64.81% 100.00%
EPS 2.51 2.91 2.74 1.18 1.73 3.37 6.54 -14.75% YoY % -13.75% 6.20% 132.20% -31.79% -48.66% -48.47% - Horiz. % 38.38% 44.50% 41.90% 18.04% 26.45% 51.53% 100.00%
DPS 2.20 2.80 2.50 1.00 1.50 2.50 1.80 3.40% YoY % -21.43% 12.00% 150.00% -33.33% -40.00% 38.89% - Horiz. % 122.22% 155.56% 138.89% 55.56% 83.33% 138.89% 100.00%
NAPS 0.6901 0.6694 0.3990 0.3590 0.3500 0.4812 0.8242 -2.91% YoY % 3.09% 67.77% 11.14% 2.57% -27.27% -41.62% - Horiz. % 83.73% 81.22% 48.41% 43.56% 42.47% 58.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.71 11.18 10.03 7.06 7.99 10.00 7.32 6.55% YoY % -4.20% 11.47% 42.07% -11.64% -20.10% 36.61% - Horiz. % 146.31% 152.73% 137.02% 96.45% 109.15% 136.61% 100.00%
EPS 2.49 2.85 2.40 1.00 1.47 1.83 1.68 6.77% YoY % -12.63% 18.75% 140.00% -31.97% -19.67% 8.93% - Horiz. % 148.21% 169.64% 142.86% 59.52% 87.50% 108.93% 100.00%
DPS 2.19 2.75 2.19 0.85 1.27 1.35 0.46 29.69% YoY % -20.36% 25.57% 157.65% -33.07% -5.93% 193.48% - Horiz. % 476.09% 597.83% 476.09% 184.78% 276.09% 293.48% 100.00%
NAPS 0.6854 0.6577 0.3496 0.3046 0.2969 0.2604 0.2114 21.65% YoY % 4.21% 88.13% 14.77% 2.59% 14.02% 23.18% - Horiz. % 324.22% 311.12% 165.37% 144.09% 140.44% 123.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.6100 4.0000 2.7600 1.7000 1.5000 3.4000 3.3200 -
P/RPS 24.21 35.14 24.12 20.42 15.93 18.39 11.64 12.98% YoY % -31.10% 45.69% 18.12% 28.19% -13.38% 57.99% - Horiz. % 207.99% 301.89% 207.22% 175.43% 136.86% 157.99% 100.00%
P/EPS 104.08 137.65 100.87 144.60 86.81 100.77 50.76 12.71% YoY % -24.39% 36.46% -30.24% 66.57% -13.85% 98.52% - Horiz. % 205.04% 271.18% 198.72% 284.87% 171.02% 198.52% 100.00%
EY 0.96 0.73 0.99 0.69 1.15 0.99 1.97 -11.29% YoY % 31.51% -26.26% 43.48% -40.00% 16.16% -49.75% - Horiz. % 48.73% 37.06% 50.25% 35.03% 58.38% 50.25% 100.00%
DY 0.84 0.70 0.91 0.59 1.00 0.74 0.54 7.64% YoY % 20.00% -23.08% 54.24% -41.00% 35.14% 37.04% - Horiz. % 155.56% 129.63% 168.52% 109.26% 185.19% 137.04% 100.00%
P/NAPS 3.78 5.98 6.92 4.74 4.29 7.07 4.03 -1.06% YoY % -36.79% -13.58% 45.99% 10.49% -39.32% 75.43% - Horiz. % 93.80% 148.39% 171.71% 117.62% 106.45% 175.43% 100.00%
Price Multiplier on Announcement Date 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 18/02/22 - 25/02/20 21/02/19 27/02/18 23/02/17 -
Price 2.4500 3.2000 3.2800 1.6400 1.6100 3.4500 1.9100 -
P/RPS 22.72 28.12 28.66 19.70 17.10 18.66 6.69 22.59% YoY % -19.20% -1.88% 45.48% 15.20% -8.36% 178.92% - Horiz. % 339.61% 420.33% 428.40% 294.47% 255.61% 278.92% 100.00%
P/EPS 97.70 110.12 119.88 139.50 93.17 102.26 29.20 22.29% YoY % -11.28% -8.14% -14.06% 49.73% -8.89% 250.21% - Horiz. % 334.59% 377.12% 410.55% 477.74% 319.08% 350.21% 100.00%
EY 1.02 0.91 0.83 0.72 1.07 0.98 3.42 -18.25% YoY % 12.09% 9.64% 15.28% -32.71% 9.18% -71.35% - Horiz. % 29.82% 26.61% 24.27% 21.05% 31.29% 28.65% 100.00%
DY 0.90 0.87 0.76 0.61 0.93 0.72 0.94 -0.72% YoY % 3.45% 14.47% 24.59% -34.41% 29.17% -23.40% - Horiz. % 95.74% 92.55% 80.85% 64.89% 98.94% 76.60% 100.00%
P/NAPS 3.55 4.78 8.22 4.57 4.60 7.17 2.32 7.34% YoY % -25.73% -41.85% 79.87% -0.65% -35.84% 209.05% - Horiz. % 153.02% 206.03% 354.31% 196.98% 198.28% 309.05% 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 Q2 2020.pdf 
