[INARI] YoY Quarter Result on 2018-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 342,933 242,566 256,322 325,827 274,033 217,321 228,288 7.01% YoY % 41.38% -5.37% -21.33% 18.90% 26.10% -4.80% - Horiz. % 150.22% 106.25% 112.28% 142.73% 120.04% 95.20% 100.00%
PBT 86,727 40,757 42,570 62,486 54,277 23,031 37,961 14.75% YoY % 112.79% -4.26% -31.87% 15.12% 135.67% -39.33% - Horiz. % 228.46% 107.37% 112.14% 164.61% 142.98% 60.67% 100.00%
Tax -4,835 -5,699 -3,823 -6,981 -2,115 -288 -768 35.85% YoY % 15.16% -49.07% 45.24% -230.07% -634.38% 62.50% - Horiz. % 629.56% 742.06% 497.79% 908.98% 275.39% 37.50% 100.00%
NP 81,892 35,058 38,747 55,505 52,162 22,743 37,193 14.05% YoY % 133.59% -9.52% -30.19% 6.41% 129.35% -38.85% - Horiz. % 220.18% 94.26% 104.18% 149.24% 140.25% 61.15% 100.00%
NP to SH 81,946 35,062 38,188 55,174 51,178 21,402 38,078 13.61% YoY % 133.72% -8.19% -30.79% 7.81% 139.13% -43.79% - Horiz. % 215.21% 92.08% 100.29% 144.90% 134.40% 56.21% 100.00%
Tax Rate 5.57 % 13.98 % 8.98 % 11.17 % 3.90 % 1.25 % 2.02 % 18.40% YoY % -60.16% 55.68% -19.61% 186.41% 212.00% -38.12% - Horiz. % 275.74% 692.08% 444.55% 552.97% 193.07% 61.88% 100.00%
Total Cost 261,041 207,508 217,575 270,322 221,871 194,578 191,095 5.33% YoY % 25.80% -4.63% -19.51% 21.84% 14.03% 1.82% - Horiz. % 136.60% 108.59% 113.86% 141.46% 116.11% 101.82% 100.00%
Net Worth 1,385,890 1,190,979 1,107,854 1,026,872 830,568 655,363 473,933 19.56% YoY % 16.37% 7.50% 7.89% 23.63% 26.73% 38.28% - Horiz. % 292.42% 251.30% 233.76% 216.67% 175.25% 138.28% 100.00%
Dividend 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 132,684 32,381 31,935 33,516 42,973 9,640 14,053 45.33% YoY % 309.76% 1.39% -4.72% -22.01% 345.76% -31.40% - Horiz. % 944.15% 230.42% 227.25% 238.50% 305.79% 68.60% 100.00%
Div Payout % 161.92 % 92.35 % 83.63 % 60.75 % 83.97 % 45.05 % 36.91 % 27.92% YoY % 75.33% 10.43% 37.66% -27.65% 86.39% 22.05% - Horiz. % 438.69% 250.20% 226.58% 164.59% 227.50% 122.05% 100.00%
Equity 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,385,890 1,190,979 1,107,854 1,026,872 830,568 655,363 473,933 19.56% YoY % 16.37% 7.50% 7.89% 23.63% 26.73% 38.28% - Horiz. % 292.42% 251.30% 233.76% 216.67% 175.25% 138.28% 100.00%
NOSH 3,317,115 3,238,117 3,193,585 2,094,803 1,953,358 964,054 669,209 30.55% YoY % 2.44% 1.39% 52.45% 7.24% 102.62% 44.06% - Horiz. % 495.68% 483.87% 477.22% 313.03% 291.89% 144.06% 100.00%
Ratio Analysis 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 23.88 % 14.45 % 15.12 % 17.04 % 19.03 % 10.47 % 16.29 % 6.58% YoY % 65.26% -4.43% -11.27% -10.46% 81.76% -35.73% - Horiz. % 146.59% 88.70% 92.82% 104.60% 116.82% 64.27% 100.00%
ROE 5.91 % 2.94 % 3.45 % 5.37 % 6.16 % 3.27 % 8.03 % -4.98% YoY % 101.02% -14.78% -35.75% -12.82% 88.38% -59.28% - Horiz. % 73.60% 36.61% 42.96% 66.87% 76.71% 40.72% 100.00%
Per Share 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.34 7.49 8.03 15.55 14.03 22.54 34.11 -18.02% YoY % 38.05% -6.72% -48.36% 10.83% -37.76% -33.92% - Horiz. % 30.31% 21.96% 23.54% 45.59% 41.13% 66.08% 100.00%
EPS 2.47 1.08 1.20 2.63 2.62 2.22 5.69 -12.97% YoY % 128.70% -10.00% -54.37% 0.38% 18.02% -60.98% - Horiz. % 43.41% 18.98% 21.09% 46.22% 46.05% 39.02% 100.00%
DPS 4.00 1.00 1.00 1.60 2.20 1.00 2.10 11.33% YoY % 300.00% 0.00% -37.50% -27.27% 120.00% -52.38% - Horiz. % 190.48% 47.62% 47.62% 76.19% 104.76% 47.62% 100.00%
NAPS 0.4178 0.3678 0.3469 0.4902 0.4252 0.6798 0.7082 -8.41% YoY % 13.59% 6.02% -29.23% 15.29% -37.45% -4.01% - Horiz. % 58.99% 51.93% 48.98% 69.22% 60.04% 95.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.12 6.45 6.82 8.67 7.29 5.78 6.07 7.01% YoY % 41.40% -5.43% -21.34% 18.93% 26.12% -4.78% - Horiz. % 150.25% 106.26% 112.36% 142.83% 120.10% 95.22% 100.00%
EPS 2.18 0.93 1.02 1.47 1.36 0.57 1.01 13.67% YoY % 134.41% -8.82% -30.61% 8.09% 138.60% -43.56% - Horiz. % 215.84% 92.08% 100.99% 145.54% 134.65% 56.44% 100.00%
DPS 3.53 0.86 0.85 0.89 1.14 0.26 0.37 45.58% YoY % 310.47% 1.18% -4.49% -21.93% 338.46% -29.73% - Horiz. % 954.05% 232.43% 229.73% 240.54% 308.11% 70.27% 100.00%
NAPS 0.3688 0.3169 0.2948 0.2732 0.2210 0.1744 0.1261 19.57% YoY % 16.38% 7.50% 7.91% 23.62% 26.72% 38.30% - Horiz. % 292.47% 251.31% 233.78% 216.65% 175.26% 138.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.2800 1.2400 1.5700 2.7500 2.0400 3.2200 3.3100 -
P/RPS 31.73 16.55 19.56 17.68 14.54 14.28 9.70 21.82% YoY % 91.72% -15.39% 10.63% 21.60% 1.82% 47.22% - Horiz. % 327.11% 170.62% 201.65% 182.27% 149.90% 147.22% 100.00%
P/EPS 132.77 114.52 131.30 104.41 77.86 145.05 58.17 14.73% YoY % 15.94% -12.78% 25.75% 34.10% -46.32% 149.36% - Horiz. % 228.24% 196.87% 225.72% 179.49% 133.85% 249.36% 100.00%
EY 0.75 0.87 0.76 0.96 1.28 0.69 1.72 -12.91% YoY % -13.79% 14.47% -20.83% -25.00% 85.51% -59.88% - Horiz. % 43.60% 50.58% 44.19% 55.81% 74.42% 40.12% 100.00%
DY 1.22 0.81 0.64 0.58 1.08 0.31 0.63 11.63% YoY % 50.62% 26.56% 10.34% -46.30% 248.39% -50.79% - Horiz. % 193.65% 128.57% 101.59% 92.06% 171.43% 49.21% 100.00%
P/NAPS 7.85 3.37 4.53 5.61 4.80 4.74 4.67 9.03% YoY % 132.94% -25.61% -19.25% 16.87% 1.27% 1.50% - Horiz. % 168.09% 72.16% 97.00% 120.13% 102.78% 101.50% 100.00%
Price Multiplier on Announcement Date 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 21/05/20 23/05/19 22/05/18 16/05/17 18/05/16 14/05/15 -
Price 3.0000 1.4400 1.3200 2.1600 2.1800 2.7200 3.3200 -
P/RPS 29.02 19.22 16.45 13.89 15.54 12.07 9.73 19.96% YoY % 50.99% 16.84% 18.43% -10.62% 28.75% 24.05% - Horiz. % 298.25% 197.53% 169.06% 142.75% 159.71% 124.05% 100.00%
P/EPS 121.44 132.99 110.39 82.01 83.21 122.52 58.35 12.98% YoY % -8.68% 20.47% 34.61% -1.44% -32.08% 109.97% - Horiz. % 208.12% 227.92% 189.19% 140.55% 142.60% 209.97% 100.00%
EY 0.82 0.75 0.91 1.22 1.20 0.82 1.71 -11.52% YoY % 9.33% -17.58% -25.41% 1.67% 46.34% -52.05% - Horiz. % 47.95% 43.86% 53.22% 71.35% 70.18% 47.95% 100.00%
DY 1.33 0.69 0.76 0.74 1.01 0.37 0.63 13.25% YoY % 92.75% -9.21% 2.70% -26.73% 172.97% -41.27% - Horiz. % 211.11% 109.52% 120.63% 117.46% 160.32% 58.73% 100.00%
P/NAPS 7.18 3.92 3.81 4.41 5.13 4.00 4.69 7.35% YoY % 83.16% 2.89% -13.61% -14.04% 28.25% -14.71% - Horiz. % 153.09% 83.58% 81.24% 94.03% 109.38% 85.29% 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
0318 lnari Quarterly Report.pdf 
