[INARI] YoY TTM Result on 2020-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,360,935 1,493,776 1,512,206 1,088,965 1,143,746 1,328,674 1,267,823 1.19% YoY % -8.89% -1.22% 38.87% -4.79% -13.92% 4.80% - Horiz. % 107.34% 117.82% 119.28% 85.89% 90.21% 104.80% 100.00%
PBT 324,436 448,844 393,157 194,889 206,196 286,688 264,531 3.46% YoY % -27.72% 14.16% 101.73% -5.48% -28.08% 8.38% - Horiz. % 122.65% 169.68% 148.62% 73.67% 77.95% 108.38% 100.00%
Tax -20,461 -58,165 -25,614 -16,128 -26,223 -35,135 -15,265 5.00% YoY % 64.82% -127.08% -58.82% 38.50% 25.37% -130.17% - Horiz. % 134.04% 381.04% 167.80% 105.65% 171.79% 230.17% 100.00%
NP 303,975 390,679 367,543 178,761 179,973 251,553 249,266 3.36% YoY % -22.19% 6.29% 105.61% -0.67% -28.46% 0.92% - Horiz. % 121.95% 156.73% 147.45% 71.71% 72.20% 100.92% 100.00%
NP to SH 302,261 390,242 367,330 178,090 179,298 241,045 248,225 3.34% YoY % -22.55% 6.24% 106.26% -0.67% -25.62% -2.89% - Horiz. % 121.77% 157.21% 147.98% 71.75% 72.23% 97.11% 100.00%
Tax Rate 6.31 % 12.96 % 6.51 % 8.28 % 12.72 % 12.26 % 5.77 % 1.50% YoY % -51.31% 99.08% -21.38% -34.91% 3.75% 112.48% - Horiz. % 109.36% 224.61% 112.82% 143.50% 220.45% 212.48% 100.00%
Total Cost 1,056,960 1,103,097 1,144,663 910,204 963,773 1,077,121 1,018,557 0.62% YoY % -4.18% -3.63% 25.76% -5.56% -10.52% 5.75% - Horiz. % 103.77% 108.30% 112.38% 89.36% 94.62% 105.75% 100.00%
Net Worth 2,634,369 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 19.42% YoY % 2.05% 9.32% 88.27% 10.00% 4.39% 20.29% - Horiz. % 290.15% 284.31% 260.07% 138.13% 125.57% 120.29% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 291,245 362,905 398,935 165,195 156,333 198,293 161,957 10.27% YoY % -19.75% -9.03% 141.49% 5.67% -21.16% 22.44% - Horiz. % 179.83% 224.07% 246.32% 102.00% 96.53% 122.44% 100.00%
Div Payout % 96.36 % 92.99 % 108.60 % 92.76 % 87.19 % 82.26 % 65.25 % 6.71% YoY % 3.62% -14.37% 17.08% 6.39% 5.99% 26.07% - Horiz. % 147.68% 142.51% 166.44% 142.16% 133.62% 126.07% 100.00%
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,634,369 2,581,379 2,361,245 1,254,151 1,140,138 1,092,184 907,937 19.42% YoY % 2.05% 9.32% 88.27% 10.00% 4.39% 20.29% - Horiz. % 290.15% 284.31% 260.07% 138.13% 125.57% 120.29% 100.00%
NOSH 3,736,694 3,710,478 3,583,617 3,262,621 3,178,530 3,151,139 2,005,161 10.93% YoY % 0.71% 3.54% 9.84% 2.65% 0.87% 57.15% - Horiz. % 186.35% 185.05% 178.72% 162.71% 158.52% 157.15% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 22.34 % 26.15 % 24.31 % 16.42 % 15.74 % 18.93 % 19.66 % 2.15% YoY % -14.57% 7.57% 48.05% 4.32% -16.85% -3.71% - Horiz. % 113.63% 133.01% 123.65% 83.52% 80.06% 96.29% 100.00%
ROE 11.47 % 15.12 % 15.56 % 14.20 % 15.73 % 22.07 % 27.34 % -13.47% YoY % -24.14% -2.83% 9.58% -9.73% -28.73% -19.28% - Horiz. % 41.95% 55.30% 56.91% 51.94% 57.53% 80.72% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 36.42 40.26 42.20 33.38 35.98 42.16 63.23 -8.78% YoY % -9.54% -4.60% 26.42% -7.23% -14.66% -33.32% - Horiz. % 57.60% 63.67% 66.74% 52.79% 56.90% 66.68% 100.00%
EPS 8.09 10.52 10.25 5.46 5.64 7.65 12.38 -6.84% YoY % -23.10% 2.63% 87.73% -3.19% -26.27% -38.21% - Horiz. % 65.35% 84.98% 82.79% 44.10% 45.56% 61.79% 100.00%
DPS 7.80 9.80 11.13 5.06 4.90 6.29 8.08 -0.59% YoY % -20.41% -11.95% 119.96% 3.27% -22.10% -22.15% - Horiz. % 96.53% 121.29% 137.75% 62.62% 60.64% 77.85% 100.00%
NAPS 0.7050 0.6957 0.6589 0.3844 0.3587 0.3466 0.4528 7.65% YoY % 1.34% 5.59% 71.41% 7.16% 3.49% -23.45% - Horiz. % 155.70% 153.64% 145.52% 84.89% 79.22% 76.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 36.21 39.75 40.24 28.97 30.43 35.35 33.73 1.19% YoY % -8.91% -1.22% 38.90% -4.80% -13.92% 4.80% - Horiz. % 107.35% 117.85% 119.30% 85.89% 90.22% 104.80% 100.00%
EPS 8.04 10.38 9.77 4.74 4.77 6.41 6.60 3.34% YoY % -22.54% 6.24% 106.12% -0.63% -25.59% -2.88% - Horiz. % 121.82% 157.27% 148.03% 71.82% 72.27% 97.12% 100.00%
DPS 7.75 9.66 10.61 4.40 4.16 5.28 4.31 10.27% YoY % -19.77% -8.95% 141.14% 5.77% -21.21% 22.51% - Horiz. % 179.81% 224.13% 246.17% 102.09% 96.52% 122.51% 100.00%
NAPS 0.7009 0.6868 0.6283 0.3337 0.3034 0.2906 0.2416 19.41% YoY % 2.05% 9.31% 88.28% 9.99% 4.40% 20.28% - Horiz. % 290.11% 284.27% 260.06% 138.12% 125.58% 120.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.9000 2.5200 3.6900 2.2800 1.8200 2.2800 2.5400 -
P/RPS 7.96 6.26 8.74 6.83 5.06 5.41 4.02 12.05% YoY % 27.16% -28.38% 27.96% 34.98% -6.47% 34.58% - Horiz. % 198.01% 155.72% 217.41% 169.90% 125.87% 134.58% 100.00%
P/EPS 35.85 23.96 36.00 41.77 32.26 29.81 20.52 9.74% YoY % 49.62% -33.44% -13.81% 29.48% 8.22% 45.27% - Horiz. % 174.71% 116.76% 175.44% 203.56% 157.21% 145.27% 100.00%
EY 2.79 4.17 2.78 2.39 3.10 3.36 4.87 -8.86% YoY % -33.09% 50.00% 16.32% -22.90% -7.74% -31.01% - Horiz. % 57.29% 85.63% 57.08% 49.08% 63.66% 68.99% 100.00%
DY 2.69 3.89 3.02 2.22 2.69 2.76 3.18 -2.75% YoY % -30.85% 28.81% 36.04% -17.47% -2.54% -13.21% - Horiz. % 84.59% 122.33% 94.97% 69.81% 84.59% 86.79% 100.00%
P/NAPS 4.11 3.62 5.60 5.93 5.07 6.58 5.61 -5.05% YoY % 13.54% -35.36% -5.56% 16.96% -22.95% 17.29% - Horiz. % 73.26% 64.53% 99.82% 105.70% 90.37% 117.29% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 17/11/22 12/11/21 24/11/20 26/11/19 26/11/18 21/11/17 -
Price 3.0000 2.5800 4.0000 2.4700 1.9500 1.7100 2.8300 -
P/RPS 8.24 6.41 9.48 7.40 5.42 4.06 4.48 10.68% YoY % 28.55% -32.38% 28.11% 36.53% 33.50% -9.38% - Horiz. % 183.93% 143.08% 211.61% 165.18% 120.98% 90.62% 100.00%
P/EPS 37.09 24.53 39.02 45.25 34.57 22.35 22.86 8.40% YoY % 51.20% -37.13% -13.77% 30.89% 54.68% -2.23% - Horiz. % 162.25% 107.31% 170.69% 197.94% 151.22% 97.77% 100.00%
EY 2.70 4.08 2.56 2.21 2.89 4.47 4.37 -7.71% YoY % -33.82% 59.38% 15.84% -23.53% -35.35% 2.29% - Horiz. % 61.78% 93.36% 58.58% 50.57% 66.13% 102.29% 100.00%
DY 2.60 3.80 2.78 2.05 2.51 3.68 2.85 -1.52% YoY % -31.58% 36.69% 35.61% -18.33% -31.79% 29.12% - Horiz. % 91.23% 133.33% 97.54% 71.93% 88.07% 129.12% 100.00%
P/NAPS 4.26 3.71 6.07 6.43 5.44 4.93 6.25 -6.19% YoY % 14.82% -38.88% -5.60% 18.20% 10.34% -21.12% - Horiz. % 68.16% 59.36% 97.12% 102.88% 87.04% 78.88% 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 FY 2021.pdf 
