[INARI] YoY TTM Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,088,965 1,143,746 1,328,674 1,267,823 1,049,748 986,165 824,199 4.75% YoY % -4.79% -13.92% 4.80% 20.77% 6.45% 19.65% - Horiz. % 132.12% 138.77% 161.21% 153.82% 127.37% 119.65% 100.00%
PBT 194,889 206,196 286,688 264,531 159,160 161,664 118,816 8.59% YoY % -5.48% -28.08% 8.38% 66.20% -1.55% 36.06% - Horiz. % 164.03% 173.54% 241.29% 222.64% 133.96% 136.06% 100.00%
Tax -16,128 -26,223 -35,135 -15,265 -6,406 -2,533 -5,685 18.96% YoY % 38.50% 25.37% -130.17% -138.29% -152.90% 55.44% - Horiz. % 283.69% 461.27% 618.03% 268.51% 112.68% 44.56% 100.00%
NP 178,761 179,973 251,553 249,266 152,754 159,131 113,131 7.92% YoY % -0.67% -28.46% 0.92% 63.18% -4.01% 40.66% - Horiz. % 158.01% 159.08% 222.36% 220.33% 135.02% 140.66% 100.00%
NP to SH 178,090 179,298 241,045 248,225 150,749 164,287 111,942 8.04% YoY % -0.67% -25.62% -2.89% 64.66% -8.24% 46.76% - Horiz. % 159.09% 160.17% 215.33% 221.74% 134.67% 146.76% 100.00%
Tax Rate 8.28 % 12.72 % 12.26 % 5.77 % 4.02 % 1.57 % 4.78 % 9.58% YoY % -34.91% 3.75% 112.48% 43.53% 156.05% -67.15% - Horiz. % 173.22% 266.11% 256.49% 120.71% 84.10% 32.85% 100.00%
Total Cost 910,204 963,773 1,077,121 1,018,557 896,994 827,034 711,068 4.20% YoY % -5.56% -10.52% 5.75% 13.55% 8.46% 16.31% - Horiz. % 128.01% 135.54% 151.48% 143.24% 126.15% 116.31% 100.00%
Net Worth 1,254,151 1,140,138 1,092,184 907,937 0 608,026 297,390 27.08% YoY % 10.00% 4.39% 20.29% 0.00% 0.00% 104.45% - Horiz. % 421.72% 383.38% 367.26% 305.30% 0.00% 204.45% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 165,195 156,333 198,293 161,957 78,228 65,220 37,810 27.83% YoY % 5.67% -21.16% 22.44% 107.03% 19.95% 72.49% - Horiz. % 436.90% 413.46% 524.44% 428.34% 206.89% 172.49% 100.00%
Div Payout % 92.76 % 87.19 % 82.26 % 65.25 % 51.89 % 39.70 % 33.78 % 18.32% YoY % 6.39% 5.99% 26.07% 25.75% 30.71% 17.53% - Horiz. % 274.60% 258.11% 243.52% 193.16% 153.61% 117.53% 100.00%
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,254,151 1,140,138 1,092,184 907,937 0 608,026 297,390 27.08% YoY % 10.00% 4.39% 20.29% 0.00% 0.00% 104.45% - Horiz. % 421.72% 383.38% 367.26% 305.30% 0.00% 204.45% 100.00%
NOSH 3,262,621 3,178,530 3,151,139 2,005,161 958,163 729,310 562,600 34.00% YoY % 2.65% 0.87% 57.15% 109.27% 31.38% 29.63% - Horiz. % 579.92% 564.97% 560.10% 356.41% 170.31% 129.63% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 16.42 % 15.74 % 18.93 % 19.66 % 14.55 % 16.14 % 13.73 % 3.02% YoY % 4.32% -16.85% -3.71% 35.12% -9.85% 17.55% - Horiz. % 119.59% 114.64% 137.87% 143.19% 105.97% 117.55% 100.00%
ROE 14.20 % 15.73 % 22.07 % 27.34 % - % 27.02 % 37.64 % -14.98% YoY % -9.73% -28.73% -19.28% 0.00% 0.00% -28.21% - Horiz. % 37.73% 41.79% 58.63% 72.64% 0.00% 71.79% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 33.38 35.98 42.16 63.23 109.56 135.22 146.50 -21.83% YoY % -7.23% -14.66% -33.32% -42.29% -18.98% -7.70% - Horiz. % 22.78% 24.56% 28.78% 43.16% 74.78% 92.30% 100.00%
EPS 5.46 5.64 7.65 12.38 15.73 22.53 19.90 -19.37% YoY % -3.19% -26.27% -38.21% -21.30% -30.18% 13.22% - Horiz. % 27.44% 28.34% 38.44% 62.21% 79.05% 113.22% 100.00%
DPS 5.06 4.90 6.29 8.08 8.16 8.94 6.72 -4.61% YoY % 3.27% -22.10% -22.15% -0.98% -8.72% 33.04% - Horiz. % 75.30% 72.92% 93.60% 120.24% 121.43% 133.04% 100.00%
NAPS 0.3844 0.3587 0.3466 0.4528 0.0000 0.8337 0.5286 -5.17% YoY % 7.16% 3.49% -23.45% 0.00% 0.00% 57.72% - Horiz. % 72.72% 67.86% 65.57% 85.66% 0.00% 157.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 28.97 30.43 35.35 33.73 27.93 26.24 21.93 4.74% YoY % -4.80% -13.92% 4.80% 20.77% 6.44% 19.65% - Horiz. % 132.10% 138.76% 161.19% 153.81% 127.36% 119.65% 100.00%
EPS 4.74 4.77 6.41 6.60 4.01 4.37 2.98 8.03% YoY % -0.63% -25.59% -2.88% 64.59% -8.24% 46.64% - Horiz. % 159.06% 160.07% 215.10% 221.48% 134.56% 146.64% 100.00%
DPS 4.40 4.16 5.28 4.31 2.08 1.74 1.01 27.77% YoY % 5.77% -21.21% 22.51% 107.21% 19.54% 72.28% - Horiz. % 435.64% 411.88% 522.77% 426.73% 205.94% 172.28% 100.00%
NAPS 0.3337 0.3034 0.2906 0.2416 0.0000 0.1618 0.0791 27.09% YoY % 9.99% 4.40% 20.28% 0.00% 0.00% 104.55% - Horiz. % 421.87% 383.57% 367.38% 305.44% 0.00% 204.55% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.2800 1.8200 2.2800 2.5400 3.3200 3.3900 3.2300 -
P/RPS 6.83 5.06 5.41 4.02 3.03 2.51 2.20 20.76% YoY % 34.98% -6.47% 34.58% 32.67% 20.72% 14.09% - Horiz. % 310.45% 230.00% 245.91% 182.73% 137.73% 114.09% 100.00%
P/EPS 41.77 32.26 29.81 20.52 21.10 15.05 16.23 17.05% YoY % 29.48% 8.22% 45.27% -2.75% 40.20% -7.27% - Horiz. % 257.36% 198.77% 183.67% 126.43% 130.01% 92.73% 100.00%
EY 2.39 3.10 3.36 4.87 4.74 6.64 6.16 -14.59% YoY % -22.90% -7.74% -31.01% 2.74% -28.61% 7.79% - Horiz. % 38.80% 50.32% 54.55% 79.06% 76.95% 107.79% 100.00%
DY 2.22 2.69 2.76 3.18 2.46 2.64 2.08 1.09% YoY % -17.47% -2.54% -13.21% 29.27% -6.82% 26.92% - Horiz. % 106.73% 129.33% 132.69% 152.88% 118.27% 126.92% 100.00%
P/NAPS 5.93 5.07 6.58 5.61 0.00 4.07 6.11 -0.50% YoY % 16.96% -22.95% 17.29% 0.00% 0.00% -33.39% - Horiz. % 97.05% 82.98% 107.69% 91.82% 0.00% 66.61% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 25/11/14 -
Price 2.4700 1.9500 1.7100 2.8300 3.3000 3.8200 2.8800 -
P/RPS 7.40 5.42 4.06 4.48 3.01 2.83 1.97 24.65% YoY % 36.53% 33.50% -9.38% 48.84% 6.36% 43.65% - Horiz. % 375.63% 275.13% 206.09% 227.41% 152.79% 143.65% 100.00%
P/EPS 45.25 34.57 22.35 22.86 20.97 16.96 14.47 20.91% YoY % 30.89% 54.68% -2.23% 9.01% 23.64% 17.21% - Horiz. % 312.72% 238.91% 154.46% 157.98% 144.92% 117.21% 100.00%
EY 2.21 2.89 4.47 4.37 4.77 5.90 6.91 -17.29% YoY % -23.53% -35.35% 2.29% -8.39% -19.15% -14.62% - Horiz. % 31.98% 41.82% 64.69% 63.24% 69.03% 85.38% 100.00%
DY 2.05 2.51 3.68 2.85 2.47 2.34 2.33 -2.11% YoY % -18.33% -31.79% 29.12% 15.38% 5.56% 0.43% - Horiz. % 87.98% 107.73% 157.94% 122.32% 106.01% 100.43% 100.00%
P/NAPS 6.43 5.44 4.93 6.25 0.00 4.58 5.45 2.79% YoY % 18.20% 10.34% -21.12% 0.00% 0.00% -15.96% - Horiz. % 117.98% 99.82% 90.46% 114.68% 0.00% 84.04% 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
Q1 18 lnari Quarterly Report.pdf 
