[INARI] YoY TTM Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,376,042 1,176,311 1,043,120 933,099 793,655 241,140 180,775 40.23% YoY % 16.98% 12.77% 11.79% 17.57% 229.13% 33.39% - Horiz. % 761.19% 650.70% 577.03% 516.17% 439.03% 133.39% 100.00%
PBT 295,458 240,828 153,131 151,676 106,934 43,288 20,302 56.22% YoY % 22.68% 57.27% 0.96% 41.84% 147.03% 113.22% - Horiz. % 1,455.31% 1,186.23% 754.27% 747.10% 526.72% 213.22% 100.00%
Tax -35,328 -12,105 -6,040 -1,428 -6,535 -2,045 -1,016 80.61% YoY % -191.85% -100.41% -322.97% 78.15% -219.56% -101.28% - Horiz. % 3,477.17% 1,191.44% 594.49% 140.55% 643.21% 201.28% 100.00%
NP 260,130 228,723 147,091 150,248 100,399 41,243 19,286 54.25% YoY % 13.73% 55.50% -2.10% 49.65% 143.43% 113.85% - Horiz. % 1,348.80% 1,185.95% 762.68% 779.05% 520.58% 213.85% 100.00%
NP to SH 249,266 227,853 148,254 152,534 99,220 42,015 19,887 52.38% YoY % 9.40% 53.69% -2.81% 53.73% 136.15% 111.27% - Horiz. % 1,253.41% 1,145.74% 745.48% 767.00% 498.92% 211.27% 100.00%
Tax Rate 11.96 % 5.03 % 3.94 % 0.94 % 6.11 % 4.72 % 5.00 % 15.64% YoY % 137.77% 27.66% 319.15% -84.62% 29.45% -5.60% - Horiz. % 239.20% 100.60% 78.80% 18.80% 122.20% 94.40% 100.00%
Total Cost 1,115,912 947,588 896,029 782,851 693,256 199,897 161,489 37.99% YoY % 17.76% 5.75% 14.46% 12.92% 246.81% 23.78% - Horiz. % 691.01% 586.78% 554.85% 484.77% 429.29% 123.78% 100.00%
Net Worth 1,073,757 870,558 719,127 535,326 247,700 124,442 82,083 53.47% YoY % 23.34% 21.06% 34.33% 116.12% 99.05% 51.60% - Horiz. % 1,308.12% 1,060.57% 876.09% 652.17% 301.77% 151.60% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 193,993 144,583 69,903 57,176 32,160 15,330 9,116 66.43% YoY % 34.17% 106.83% 22.26% 77.78% 109.78% 68.16% - Horiz. % 2,127.99% 1,585.99% 766.80% 627.19% 352.78% 168.16% 100.00%
Div Payout % 77.83 % 63.45 % 47.15 % 37.48 % 32.41 % 36.49 % 45.84 % 9.22% YoY % 22.66% 34.57% 25.80% 15.64% -11.18% -20.40% - Horiz. % 169.79% 138.42% 102.86% 81.76% 70.70% 79.60% 100.00%
Equity 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,073,757 870,558 719,127 535,326 247,700 124,442 82,083 53.47% YoY % 23.34% 21.06% 34.33% 116.12% 99.05% 51.60% - Horiz. % 1,308.12% 1,060.57% 876.09% 652.17% 301.77% 151.60% 100.00%
NOSH 3,175,857 1,982,598 1,005,491 724,883 495,104 355,447 328,203 45.95% YoY % 60.19% 97.18% 38.71% 46.41% 39.29% 8.30% - Horiz. % 967.65% 604.08% 306.36% 220.86% 150.85% 108.30% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.90 % 19.44 % 14.10 % 16.10 % 12.65 % 17.10 % 10.67 % 9.99% YoY % -2.78% 37.87% -12.42% 27.27% -26.02% 60.26% - Horiz. % 177.13% 182.19% 132.15% 150.89% 118.56% 160.26% 100.00%
ROE 23.21 % 26.17 % 20.62 % 28.49 % 40.06 % 33.76 % 24.23 % -0.71% YoY % -11.31% 26.92% -27.62% -28.88% 18.66% 39.33% - Horiz. % 95.79% 108.01% 85.10% 117.58% 165.33% 139.33% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 43.33 59.33 103.74 128.72 160.30 67.84 55.08 -3.92% YoY % -26.97% -42.81% -19.41% -19.70% 136.29% 23.17% - Horiz. % 78.67% 107.72% 188.34% 233.70% 291.03% 123.17% 100.00%
EPS 7.85 11.49 14.74 21.04 20.04 11.82 6.06 4.41% YoY % -31.68% -22.05% -29.94% 4.99% 69.54% 95.05% - Horiz. % 129.54% 189.60% 243.23% 347.19% 330.69% 195.05% 100.00%
DPS 6.11 7.29 6.95 7.89 6.50 4.31 2.78 14.02% YoY % -16.19% 4.89% -11.91% 21.38% 50.81% 55.04% - Horiz. % 219.78% 262.23% 250.00% 283.81% 233.81% 155.04% 100.00%
NAPS 0.3381 0.4391 0.7152 0.7385 0.5003 0.3501 0.2501 5.15% YoY % -23.00% -38.60% -3.16% 47.61% 42.90% 39.98% - Horiz. % 135.19% 175.57% 285.97% 295.28% 200.04% 139.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 36.61 31.30 27.75 24.83 21.12 6.42 4.81 40.23% YoY % 16.96% 12.79% 11.76% 17.57% 228.97% 33.47% - Horiz. % 761.12% 650.73% 576.92% 516.22% 439.09% 133.47% 100.00%
EPS 6.63 6.06 3.94 4.06 2.64 1.12 0.53 52.33% YoY % 9.41% 53.81% -2.96% 53.79% 135.71% 111.32% - Horiz. % 1,250.94% 1,143.40% 743.40% 766.04% 498.11% 211.32% 100.00%
DPS 5.16 3.85 1.86 1.52 0.86 0.41 0.24 66.71% YoY % 34.03% 106.99% 22.37% 76.74% 109.76% 70.83% - Horiz. % 2,150.00% 1,604.17% 775.00% 633.33% 358.33% 170.83% 100.00%
NAPS 0.2857 0.2316 0.1913 0.1424 0.0659 0.0331 0.0218 53.52% YoY % 23.36% 21.07% 34.34% 116.08% 99.09% 51.83% - Horiz. % 1,310.55% 1,062.39% 877.52% 653.21% 302.29% 151.83% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.2600 2.1100 2.9700 3.2500 3.0300 0.7150 0.3700 -
P/RPS 5.22 3.56 2.86 2.52 1.89 1.05 0.67 40.78% YoY % 46.63% 24.48% 13.49% 33.33% 80.00% 56.72% - Horiz. % 779.10% 531.34% 426.87% 376.12% 282.09% 156.72% 100.00%
P/EPS 28.79 18.36 20.14 15.44 15.12 6.05 6.11 29.46% YoY % 56.81% -8.84% 30.44% 2.12% 149.92% -0.98% - Horiz. % 471.19% 300.49% 329.62% 252.70% 247.46% 99.02% 100.00%
EY 3.47 5.45 4.96 6.47 6.61 16.53 16.38 -22.78% YoY % -36.33% 9.88% -23.34% -2.12% -60.01% 0.92% - Horiz. % 21.18% 33.27% 30.28% 39.50% 40.35% 100.92% 100.00%
DY 2.70 3.46 2.34 2.43 2.14 6.03 7.51 -15.67% YoY % -21.97% 47.86% -3.70% 13.55% -64.51% -19.71% - Horiz. % 35.95% 46.07% 31.16% 32.36% 28.50% 80.29% 100.00%
P/NAPS 6.68 4.81 4.15 4.40 6.06 2.04 1.48 28.54% YoY % 38.88% 15.90% -5.68% -27.39% 197.06% 37.84% - Horiz. % 451.35% 325.00% 280.41% 297.30% 409.46% 137.84% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 22/08/17 24/08/16 20/08/15 26/08/14 27/08/13 27/08/12 -
Price 2.3700 2.5000 3.0600 3.1300 3.2300 0.7850 0.3600 -
P/RPS 5.47 4.21 2.95 2.43 2.01 1.16 0.65 42.60% YoY % 29.93% 42.71% 21.40% 20.90% 73.28% 78.46% - Horiz. % 841.54% 647.69% 453.85% 373.85% 309.23% 178.46% 100.00%
P/EPS 30.20 21.75 20.75 14.87 16.12 6.64 5.94 31.11% YoY % 38.85% 4.82% 39.54% -7.75% 142.77% 11.78% - Horiz. % 508.42% 366.16% 349.33% 250.34% 271.38% 111.78% 100.00%
EY 3.31 4.60 4.82 6.72 6.20 15.06 16.83 -23.73% YoY % -28.04% -4.56% -28.27% 8.39% -58.83% -10.52% - Horiz. % 19.67% 27.33% 28.64% 39.93% 36.84% 89.48% 100.00%
DY 2.58 2.92 2.27 2.52 2.01 5.49 7.72 -16.69% YoY % -11.64% 28.63% -9.92% 25.37% -63.39% -28.89% - Horiz. % 33.42% 37.82% 29.40% 32.64% 26.04% 71.11% 100.00%
P/NAPS 7.01 5.69 4.28 4.24 6.46 2.24 1.44 30.17% YoY % 23.20% 32.94% 0.94% -34.37% 188.39% 55.56% - Horiz. % 486.81% 395.14% 297.22% 294.44% 448.61% 155.56% 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
Q4 2015 BOD_final 20.8.15.pdf 
