[INARI] YoY Quarter Result on 2021-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 414,076 402,456 420,257 376,830 265,437 300,147 375,964 1.62% YoY % 2.89% -4.24% 11.52% 41.97% -11.56% -20.17% - Horiz. % 110.14% 107.05% 111.78% 100.23% 70.60% 79.83% 100.00%
PBT 90,330 100,213 116,724 94,713 42,652 59,476 77,903 2.50% YoY % -9.86% -14.15% 23.24% 122.06% -28.29% -23.65% - Horiz. % 115.95% 128.64% 149.83% 121.58% 54.75% 76.35% 100.00%
Tax -3,730 -7,064 -8,673 -4,628 -5,156 -4,321 -8,835 -13.38% YoY % 47.20% 18.55% -87.40% 10.24% -19.32% 51.09% - Horiz. % 42.22% 79.95% 98.17% 52.38% 58.36% 48.91% 100.00%
NP 86,600 93,149 108,051 90,085 37,496 55,155 69,068 3.84% YoY % -7.03% -13.79% 19.94% 140.25% -32.02% -20.14% - Horiz. % 125.38% 134.87% 156.44% 130.43% 54.29% 79.86% 100.00%
NP to SH 86,809 93,609 107,299 90,097 37,485 55,086 68,613 4.00% YoY % -7.26% -12.76% 19.09% 140.35% -31.95% -19.71% - Horiz. % 126.52% 136.43% 156.38% 131.31% 54.63% 80.29% 100.00%
Tax Rate 4.13 % 7.05 % 7.43 % 4.89 % 12.09 % 7.27 % 11.34 % -15.49% YoY % -41.42% -5.11% 51.94% -59.55% 66.30% -35.89% - Horiz. % 36.42% 62.17% 65.52% 43.12% 106.61% 64.11% 100.00%
Total Cost 327,476 309,307 312,206 286,745 227,941 244,992 306,896 1.09% YoY % 5.87% -0.93% 8.88% 25.80% -6.96% -20.17% - Horiz. % 106.71% 100.79% 101.73% 93.43% 74.27% 79.83% 100.00%
Net Worth 2,645,888 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 18.02% YoY % 2.71% 4.22% 88.13% 14.78% 2.59% 14.02% - Horiz. % 270.38% 263.24% 252.58% 134.26% 116.97% 114.02% 100.00%
Dividend 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 82,391 82,121 103,388 82,321 31,884 47,818 50,840 8.37% YoY % 0.33% -20.57% 25.59% 158.19% -33.32% -5.94% - Horiz. % 162.06% 161.53% 203.36% 161.92% 62.71% 94.06% 100.00%
Div Payout % 94.91 % 87.73 % 96.36 % 91.37 % 85.06 % 86.81 % 74.10 % 4.21% YoY % 8.18% -8.96% 5.46% 7.42% -2.02% 17.15% - Horiz. % 128.08% 118.39% 130.04% 123.31% 114.79% 117.15% 100.00%
Equity 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,645,888 2,576,010 2,471,735 1,313,852 1,144,655 1,115,776 978,584 18.02% YoY % 2.71% 4.22% 88.13% 14.78% 2.59% 14.02% - Horiz. % 270.38% 263.24% 252.58% 134.26% 116.97% 114.02% 100.00%
NOSH 3,745,065 3,732,807 3,692,464 3,292,863 3,188,456 3,187,933 2,033,633 10.71% YoY % 0.33% 1.09% 12.14% 3.27% 0.02% 56.76% - Horiz. % 184.16% 183.55% 181.57% 161.92% 156.79% 156.76% 100.00%
Ratio Analysis 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.91 % 23.15 % 25.71 % 23.91 % 14.13 % 18.38 % 18.37 % 2.18% YoY % -9.68% -9.96% 7.53% 69.21% -23.12% 0.05% - Horiz. % 113.83% 126.02% 139.96% 130.16% 76.92% 100.05% 100.00%
ROE 3.28 % 3.63 % 4.34 % 6.86 % 3.27 % 4.94 % 7.01 % -11.88% YoY % -9.64% -16.36% -36.73% 109.79% -33.81% -29.53% - Horiz. % 46.79% 51.78% 61.91% 97.86% 46.65% 70.47% 100.00%
Per Share 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.06 10.78 11.38 11.44 8.32 9.42 18.49 -8.20% YoY % 2.60% -5.27% -0.52% 37.50% -11.68% -49.05% - Horiz. % 59.82% 58.30% 61.55% 61.87% 45.00% 50.95% 100.00%
EPS 2.32 2.51 2.91 2.74 1.18 1.73 3.37 -6.03% YoY % -7.57% -13.75% 6.20% 132.20% -31.79% -48.66% - Horiz. % 68.84% 74.48% 86.35% 81.31% 35.01% 51.34% 100.00%
DPS 2.20 2.20 2.80 2.50 1.00 1.50 2.50 -2.11% YoY % 0.00% -21.43% 12.00% 150.00% -33.33% -40.00% - Horiz. % 88.00% 88.00% 112.00% 100.00% 40.00% 60.00% 100.00%
NAPS 0.7065 0.6901 0.6694 0.3990 0.3590 0.3500 0.4812 6.61% YoY % 2.38% 3.09% 67.77% 11.14% 2.57% -27.27% - Horiz. % 146.82% 143.41% 139.11% 82.92% 74.61% 72.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.02 10.71 11.18 10.03 7.06 7.99 10.00 1.63% YoY % 2.89% -4.20% 11.47% 42.07% -11.64% -20.10% - Horiz. % 110.20% 107.10% 111.80% 100.30% 70.60% 79.90% 100.00%
EPS 2.31 2.49 2.85 2.40 1.00 1.47 1.83 3.96% YoY % -7.23% -12.63% 18.75% 140.00% -31.97% -19.67% - Horiz. % 126.23% 136.07% 155.74% 131.15% 54.64% 80.33% 100.00%
DPS 2.19 2.19 2.75 2.19 0.85 1.27 1.35 8.39% YoY % 0.00% -20.36% 25.57% 157.65% -33.07% -5.93% - Horiz. % 162.22% 162.22% 203.70% 162.22% 62.96% 94.07% 100.00%
NAPS 0.7040 0.6854 0.6577 0.3496 0.3046 0.2969 0.2604 18.02% YoY % 2.71% 4.21% 88.13% 14.77% 2.59% 14.02% - Horiz. % 270.35% 263.21% 252.57% 134.25% 116.97% 114.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.0100 2.6100 4.0000 2.7600 1.7000 1.5000 3.4000 -
P/RPS 27.22 24.21 35.14 24.12 20.42 15.93 18.39 6.75% YoY % 12.43% -31.10% 45.69% 18.12% 28.19% -13.38% - Horiz. % 148.02% 131.65% 191.08% 131.16% 111.04% 86.62% 100.00%
P/EPS 129.86 104.08 137.65 100.87 144.60 86.81 100.77 4.32% YoY % 24.77% -24.39% 36.46% -30.24% 66.57% -13.85% - Horiz. % 128.87% 103.28% 136.60% 100.10% 143.50% 86.15% 100.00%
EY 0.77 0.96 0.73 0.99 0.69 1.15 0.99 -4.10% YoY % -19.79% 31.51% -26.26% 43.48% -40.00% 16.16% - Horiz. % 77.78% 96.97% 73.74% 100.00% 69.70% 116.16% 100.00%
DY 0.73 0.84 0.70 0.91 0.59 1.00 0.74 -0.23% YoY % -13.10% 20.00% -23.08% 54.24% -41.00% 35.14% - Horiz. % 98.65% 113.51% 94.59% 122.97% 79.73% 135.14% 100.00%
P/NAPS 4.26 3.78 5.98 6.92 4.74 4.29 7.07 -8.09% YoY % 12.70% -36.79% -13.58% 45.99% 10.49% -39.32% - Horiz. % 60.25% 53.47% 84.58% 97.88% 67.04% 60.68% 100.00%
Price Multiplier on Announcement Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 18/02/22 - 25/02/20 21/02/19 27/02/18 -
Price 3.1600 2.4500 3.2000 3.2800 1.6400 1.6100 3.4500 -
P/RPS 28.58 22.72 28.12 28.66 19.70 17.10 18.66 7.36% YoY % 25.79% -19.20% -1.88% 45.48% 15.20% -8.36% - Horiz. % 153.16% 121.76% 150.70% 153.59% 105.57% 91.64% 100.00%
P/EPS 136.33 97.70 110.12 119.88 139.50 93.17 102.26 4.91% YoY % 39.54% -11.28% -8.14% -14.06% 49.73% -8.89% - Horiz. % 133.32% 95.54% 107.69% 117.23% 136.42% 91.11% 100.00%
EY 0.73 1.02 0.91 0.83 0.72 1.07 0.98 -4.79% YoY % -28.43% 12.09% 9.64% 15.28% -32.71% 9.18% - Horiz. % 74.49% 104.08% 92.86% 84.69% 73.47% 109.18% 100.00%
DY 0.70 0.90 0.87 0.76 0.61 0.93 0.72 -0.47% YoY % -22.22% 3.45% 14.47% 24.59% -34.41% 29.17% - Horiz. % 97.22% 125.00% 120.83% 105.56% 84.72% 129.17% 100.00%
P/NAPS 4.47 3.55 4.78 8.22 4.57 4.60 7.17 -7.57% YoY % 25.92% -25.73% -41.85% 79.87% -0.65% -35.84% - Horiz. % 62.34% 49.51% 66.67% 114.64% 63.74% 64.16% 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
lnari Financial Results Q2 FY2022.pdf 
