[INARI] YoY TTM Result on 2018-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,512,206 1,088,965 1,143,746 1,328,674 1,267,823 1,049,748 986,165 7.38% YoY % 38.87% -4.79% -13.92% 4.80% 20.77% 6.45% - Horiz. % 153.34% 110.42% 115.98% 134.73% 128.56% 106.45% 100.00%
PBT 393,157 194,889 206,196 286,688 264,531 159,160 161,664 15.95% YoY % 101.73% -5.48% -28.08% 8.38% 66.20% -1.55% - Horiz. % 243.19% 120.55% 127.55% 177.34% 163.63% 98.45% 100.00%
Tax -25,614 -16,128 -26,223 -35,135 -15,265 -6,406 -2,533 47.00% YoY % -58.82% 38.50% 25.37% -130.17% -138.29% -152.90% - Horiz. % 1,011.21% 636.72% 1,035.25% 1,387.09% 602.65% 252.90% 100.00%
NP 367,543 178,761 179,973 251,553 249,266 152,754 159,131 14.96% YoY % 105.61% -0.67% -28.46% 0.92% 63.18% -4.01% - Horiz. % 230.97% 112.34% 113.10% 158.08% 156.64% 95.99% 100.00%
NP to SH 367,330 178,090 179,298 241,045 248,225 150,749 164,287 14.34% YoY % 106.26% -0.67% -25.62% -2.89% 64.66% -8.24% - Horiz. % 223.59% 108.40% 109.14% 146.72% 151.09% 91.76% 100.00%
Tax Rate 6.51 % 8.28 % 12.72 % 12.26 % 5.77 % 4.02 % 1.57 % 26.72% YoY % -21.38% -34.91% 3.75% 112.48% 43.53% 156.05% - Horiz. % 414.65% 527.39% 810.19% 780.89% 367.52% 256.05% 100.00%
Total Cost 1,144,663 910,204 963,773 1,077,121 1,018,557 896,994 827,034 5.56% YoY % 25.76% -5.56% -10.52% 5.75% 13.55% 8.46% - Horiz. % 138.41% 110.06% 116.53% 130.24% 123.16% 108.46% 100.00%
Net Worth 2,361,245 1,254,151 1,140,138 1,092,184 907,937 0 608,026 25.35% YoY % 88.27% 10.00% 4.39% 20.29% 0.00% 0.00% - Horiz. % 388.35% 206.27% 187.51% 179.63% 149.33% 0.00% 100.00%
Dividend 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 398,935 165,195 156,333 198,293 161,957 78,228 65,220 35.20% YoY % 141.49% 5.67% -21.16% 22.44% 107.03% 19.95% - Horiz. % 611.68% 253.29% 239.70% 304.04% 248.33% 119.95% 100.00%
Div Payout % 108.60 % 92.76 % 87.19 % 82.26 % 65.25 % 51.89 % 39.70 % 18.24% YoY % 17.08% 6.39% 5.99% 26.07% 25.75% 30.71% - Horiz. % 273.55% 233.65% 219.62% 207.20% 164.36% 130.71% 100.00%
Equity 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,361,245 1,254,151 1,140,138 1,092,184 907,937 0 608,026 25.35% YoY % 88.27% 10.00% 4.39% 20.29% 0.00% 0.00% - Horiz. % 388.35% 206.27% 187.51% 179.63% 149.33% 0.00% 100.00%
NOSH 3,583,617 3,262,621 3,178,530 3,151,139 2,005,161 958,163 729,310 30.36% YoY % 9.84% 2.65% 0.87% 57.15% 109.27% 31.38% - Horiz. % 491.37% 447.36% 435.83% 432.07% 274.94% 131.38% 100.00%
Ratio Analysis 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.31 % 16.42 % 15.74 % 18.93 % 19.66 % 14.55 % 16.14 % 7.06% YoY % 48.05% 4.32% -16.85% -3.71% 35.12% -9.85% - Horiz. % 150.62% 101.73% 97.52% 117.29% 121.81% 90.15% 100.00%
ROE 15.56 % 14.20 % 15.73 % 22.07 % 27.34 % - % 27.02 % -8.78% YoY % 9.58% -9.73% -28.73% -19.28% 0.00% 0.00% - Horiz. % 57.59% 52.55% 58.22% 81.68% 101.18% 0.00% 100.00%
Per Share 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 42.20 33.38 35.98 42.16 63.23 109.56 135.22 -17.63% YoY % 26.42% -7.23% -14.66% -33.32% -42.29% -18.98% - Horiz. % 31.21% 24.69% 26.61% 31.18% 46.76% 81.02% 100.00%
EPS 10.25 5.46 5.64 7.65 12.38 15.73 22.53 -12.29% YoY % 87.73% -3.19% -26.27% -38.21% -21.30% -30.18% - Horiz. % 45.49% 24.23% 25.03% 33.95% 54.95% 69.82% 100.00%
DPS 11.13 5.06 4.90 6.29 8.08 8.16 8.94 3.72% YoY % 119.96% 3.27% -22.10% -22.15% -0.98% -8.72% - Horiz. % 124.50% 56.60% 54.81% 70.36% 90.38% 91.28% 100.00%
NAPS 0.6589 0.3844 0.3587 0.3466 0.4528 0.0000 0.8337 -3.84% YoY % 71.41% 7.16% 3.49% -23.45% 0.00% 0.00% - Horiz. % 79.03% 46.11% 43.03% 41.57% 54.31% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.24 28.97 30.43 35.35 33.73 27.93 26.24 7.38% YoY % 38.90% -4.80% -13.92% 4.80% 20.77% 6.44% - Horiz. % 153.35% 110.40% 115.97% 134.72% 128.54% 106.44% 100.00%
EPS 9.77 4.74 4.77 6.41 6.60 4.01 4.37 14.34% YoY % 106.12% -0.63% -25.59% -2.88% 64.59% -8.24% - Horiz. % 223.57% 108.47% 109.15% 146.68% 151.03% 91.76% 100.00%
DPS 10.61 4.40 4.16 5.28 4.31 2.08 1.74 35.13% YoY % 141.14% 5.77% -21.21% 22.51% 107.21% 19.54% - Horiz. % 609.77% 252.87% 239.08% 303.45% 247.70% 119.54% 100.00%
NAPS 0.6283 0.3337 0.3034 0.2906 0.2416 0.0000 0.1618 25.35% YoY % 88.28% 9.99% 4.40% 20.28% 0.00% 0.00% - Horiz. % 388.32% 206.24% 187.52% 179.60% 149.32% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.6900 2.2800 1.8200 2.2800 2.5400 3.3200 3.3900 -
P/RPS 8.74 6.83 5.06 5.41 4.02 3.03 2.51 23.09% YoY % 27.96% 34.98% -6.47% 34.58% 32.67% 20.72% - Horiz. % 348.21% 272.11% 201.59% 215.54% 160.16% 120.72% 100.00%
P/EPS 36.00 41.77 32.26 29.81 20.52 21.10 15.05 15.63% YoY % -13.81% 29.48% 8.22% 45.27% -2.75% 40.20% - Horiz. % 239.20% 277.54% 214.35% 198.07% 136.35% 140.20% 100.00%
EY 2.78 2.39 3.10 3.36 4.87 4.74 6.64 -13.50% YoY % 16.32% -22.90% -7.74% -31.01% 2.74% -28.61% - Horiz. % 41.87% 35.99% 46.69% 50.60% 73.34% 71.39% 100.00%
DY 3.02 2.22 2.69 2.76 3.18 2.46 2.64 2.26% YoY % 36.04% -17.47% -2.54% -13.21% 29.27% -6.82% - Horiz. % 114.39% 84.09% 101.89% 104.55% 120.45% 93.18% 100.00%
P/NAPS 5.60 5.93 5.07 6.58 5.61 0.00 4.07 5.46% YoY % -5.56% 16.96% -22.95% 17.29% 0.00% 0.00% - Horiz. % 137.59% 145.70% 124.57% 161.67% 137.84% 0.00% 100.00%
Price Multiplier on Announcement Date 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 12/11/21 24/11/20 26/11/19 26/11/18 21/11/17 22/11/16 12/11/15 -
Price 4.0000 2.4700 1.9500 1.7100 2.8300 3.3000 3.8200 -
P/RPS 9.48 7.40 5.42 4.06 4.48 3.01 2.83 22.30% YoY % 28.11% 36.53% 33.50% -9.38% 48.84% 6.36% - Horiz. % 334.98% 261.48% 191.52% 143.46% 158.30% 106.36% 100.00%
P/EPS 39.02 45.25 34.57 22.35 22.86 20.97 16.96 14.88% YoY % -13.77% 30.89% 54.68% -2.23% 9.01% 23.64% - Horiz. % 230.07% 266.80% 203.83% 131.78% 134.79% 123.64% 100.00%
EY 2.56 2.21 2.89 4.47 4.37 4.77 5.90 -12.98% YoY % 15.84% -23.53% -35.35% 2.29% -8.39% -19.15% - Horiz. % 43.39% 37.46% 48.98% 75.76% 74.07% 80.85% 100.00%
DY 2.78 2.05 2.51 3.68 2.85 2.47 2.34 2.91% YoY % 35.61% -18.33% -31.79% 29.12% 15.38% 5.56% - Horiz. % 118.80% 87.61% 107.26% 157.26% 121.79% 105.56% 100.00%
P/NAPS 6.07 6.43 5.44 4.93 6.25 0.00 4.58 4.80% YoY % -5.60% 18.20% 10.34% -21.12% 0.00% 0.00% - Horiz. % 132.53% 140.39% 118.78% 107.64% 136.46% 0.00% 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 Q1 2019.pdf 
