[INARI] YoY TTM Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,368,736 1,031,159 1,051,893 865,493 502,394 202,340 173,625 41.03% YoY % 32.74% -1.97% 21.54% 72.27% 148.29% 16.54% - Horiz. % 788.33% 593.90% 605.84% 498.48% 289.36% 116.54% 100.00%
PBT 278,071 178,685 166,513 132,248 70,484 29,998 20,037 54.96% YoY % 55.62% 7.31% 25.91% 87.63% 134.96% 49.71% - Horiz. % 1,387.79% 891.78% 831.03% 660.02% 351.77% 149.71% 100.00%
Tax -22,091 -6,422 -3,864 -4,865 670 -4,821 -3,146 38.34% YoY % -243.99% -66.20% 20.58% -826.12% 113.90% -53.24% - Horiz. % 702.19% 204.13% 122.82% 154.64% -21.30% 153.24% 100.00%
NP 255,980 172,263 162,649 127,383 71,154 25,177 16,891 57.25% YoY % 48.60% 5.91% 27.69% 79.02% 182.62% 49.06% - Horiz. % 1,515.48% 1,019.85% 962.93% 754.15% 421.25% 149.06% 100.00%
NP to SH 253,791 172,371 165,388 127,837 70,967 26,251 16,891 57.02% YoY % 47.24% 4.22% 29.37% 80.14% 170.34% 55.41% - Horiz. % 1,502.52% 1,020.49% 979.15% 756.83% 420.15% 155.41% 100.00%
Tax Rate 7.94 % 3.59 % 2.32 % 3.68 % -0.95 % 16.07 % 15.70 % -10.73% YoY % 121.17% 54.74% -36.96% 487.37% -105.91% 2.36% - Horiz. % 50.57% 22.87% 14.78% 23.44% -6.05% 102.36% 100.00%
Total Cost 1,112,756 858,896 889,244 738,110 431,240 177,163 156,734 38.59% YoY % 29.56% -3.41% 20.48% 71.16% 143.41% 13.03% - Horiz. % 709.96% 548.00% 567.36% 470.93% 275.14% 113.03% 100.00%
Net Worth 978,584 0 642,198 347,802 196,950 96,043 72,660 54.19% YoY % 0.00% 0.00% 84.64% 76.59% 105.06% 32.18% - Horiz. % 1,346.80% 0.00% 883.84% 478.67% 271.06% 132.18% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 195,446 77,858 68,868 44,983 23,241 10,963 3,869 92.15% YoY % 151.03% 13.05% 53.10% 93.54% 112.00% 183.30% - Horiz. % 5,050.61% 2,011.98% 1,779.66% 1,162.44% 600.61% 283.30% 100.00%
Div Payout % 77.01 % 45.17 % 41.64 % 35.19 % 32.75 % 41.76 % 22.91 % 22.37% YoY % 70.49% 8.48% 18.33% 7.45% -21.58% 82.28% - Horiz. % 336.14% 197.16% 181.75% 153.60% 142.95% 182.28% 100.00%
Equity 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 978,584 0 642,198 347,802 196,950 96,043 72,660 54.19% YoY % 0.00% 0.00% 84.64% 76.59% 105.06% 32.18% - Horiz. % 1,346.80% 0.00% 883.84% 478.67% 271.06% 132.18% 100.00%
NOSH 2,033,633 964,021 738,413 611,896 460,056 336,404 325,684 35.66% YoY % 110.95% 30.55% 20.68% 33.00% 36.76% 3.29% - Horiz. % 624.42% 296.00% 226.73% 187.88% 141.26% 103.29% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.70 % 16.71 % 15.46 % 14.72 % 14.16 % 12.44 % 9.73 % 11.49% YoY % 11.91% 8.09% 5.03% 3.95% 13.83% 27.85% - Horiz. % 192.19% 171.74% 158.89% 151.28% 145.53% 127.85% 100.00%
ROE 25.93 % - % 25.75 % 36.76 % 36.03 % 27.33 % 23.25 % 1.83% YoY % 0.00% 0.00% -29.95% 2.03% 31.83% 17.55% - Horiz. % 111.53% 0.00% 110.75% 158.11% 154.97% 117.55% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 67.30 106.96 142.45 141.44 109.20 60.15 53.31 3.96% YoY % -37.08% -24.91% 0.71% 29.52% 81.55% 12.83% - Horiz. % 126.24% 200.64% 267.21% 265.32% 204.84% 112.83% 100.00%
EPS 12.48 17.88 22.40 20.89 15.43 7.80 5.19 15.73% YoY % -30.20% -20.18% 7.23% 35.39% 97.82% 50.29% - Horiz. % 240.46% 344.51% 431.60% 402.50% 297.30% 150.29% 100.00%
DPS 9.61 8.08 9.33 7.35 5.05 3.26 1.19 41.60% YoY % 18.94% -13.40% 26.94% 45.54% 54.91% 173.95% - Horiz. % 807.56% 678.99% 784.03% 617.65% 424.37% 273.95% 100.00%
NAPS 0.4812 0.0000 0.8697 0.5684 0.4281 0.2855 0.2231 13.65% YoY % 0.00% 0.00% 53.01% 32.77% 49.95% 27.97% - Horiz. % 215.69% 0.00% 389.83% 254.77% 191.89% 127.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 36.42 27.44 27.99 23.03 13.37 5.38 4.62 41.03% YoY % 32.73% -1.96% 21.54% 72.25% 148.51% 16.45% - Horiz. % 788.31% 593.94% 605.84% 498.48% 289.39% 116.45% 100.00%
EPS 6.75 4.59 4.40 3.40 1.89 0.70 0.45 56.98% YoY % 47.06% 4.32% 29.41% 79.89% 170.00% 55.56% - Horiz. % 1,500.00% 1,020.00% 977.78% 755.56% 420.00% 155.56% 100.00%
DPS 5.20 2.07 1.83 1.20 0.62 0.29 0.10 93.08% YoY % 151.21% 13.11% 52.50% 93.55% 113.79% 190.00% - Horiz. % 5,200.00% 2,070.00% 1,830.00% 1,200.00% 620.00% 290.00% 100.00%
NAPS 0.2604 0.0000 0.1709 0.0925 0.0524 0.0256 0.0193 54.23% YoY % 0.00% 0.00% 84.76% 76.53% 104.69% 32.64% - Horiz. % 1,349.22% 0.00% 885.49% 479.27% 271.50% 132.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.4000 3.3200 4.5800 2.5400 1.6300 0.4000 0.3800 -
P/RPS 5.05 3.10 3.22 1.80 1.49 0.67 0.71 38.64% YoY % 62.90% -3.73% 78.89% 20.81% 122.39% -5.63% - Horiz. % 711.27% 436.62% 453.52% 253.52% 209.86% 94.37% 100.00%
P/EPS 27.24 18.57 20.45 12.16 10.57 5.13 7.33 24.43% YoY % 46.69% -9.19% 68.17% 15.04% 106.04% -30.01% - Horiz. % 371.62% 253.34% 278.99% 165.89% 144.20% 69.99% 100.00%
EY 3.67 5.39 4.89 8.23 9.46 19.51 13.65 -19.65% YoY % -31.91% 10.22% -40.58% -13.00% -51.51% 42.93% - Horiz. % 26.89% 39.49% 35.82% 60.29% 69.30% 142.93% 100.00%
DY 2.83 2.43 2.04 2.89 3.10 8.15 3.13 -1.66% YoY % 16.46% 19.12% -29.41% -6.77% -61.96% 160.38% - Horiz. % 90.42% 77.64% 65.18% 92.33% 99.04% 260.38% 100.00%
P/NAPS 7.07 0.00 5.27 4.47 3.81 1.40 1.70 26.78% YoY % 0.00% 0.00% 17.90% 17.32% 172.14% -17.65% - Horiz. % 415.88% 0.00% 310.00% 262.94% 224.12% 82.35% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 23/02/16 04/02/15 20/02/14 25/02/13 27/02/12 -
Price 3.4500 1.9100 3.3900 2.8600 1.9400 0.4250 0.3700 -
P/RPS 5.13 1.79 2.38 2.02 1.78 0.71 0.69 39.66% YoY % 186.59% -24.79% 17.82% 13.48% 150.70% 2.90% - Horiz. % 743.48% 259.42% 344.93% 292.75% 257.97% 102.90% 100.00%
P/EPS 27.64 10.68 15.14 13.69 12.58 5.45 7.13 25.31% YoY % 158.80% -29.46% 10.59% 8.82% 130.83% -23.56% - Horiz. % 387.66% 149.79% 212.34% 192.01% 176.44% 76.44% 100.00%
EY 3.62 9.36 6.61 7.30 7.95 18.36 14.02 -20.19% YoY % -61.32% 41.60% -9.45% -8.18% -56.70% 30.96% - Horiz. % 25.82% 66.76% 47.15% 52.07% 56.70% 130.96% 100.00%
DY 2.79 4.23 2.75 2.57 2.60 7.67 3.21 -2.31% YoY % -34.04% 53.82% 7.00% -1.15% -66.10% 138.94% - Horiz. % 86.92% 131.78% 85.67% 80.06% 81.00% 238.94% 100.00%
P/NAPS 7.17 0.00 3.90 5.03 4.53 1.49 1.66 27.59% YoY % 0.00% 0.00% -22.47% 11.04% 204.03% -10.24% - Horiz. % 431.93% 0.00% 234.94% 303.01% 272.89% 89.76% 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
Q2 2015 BOD 4 2 2015 v1.pdf 
