[INARI] YoY TTM Result on 2018-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,555,633 1,200,358 1,109,036 1,252,857 1,368,736 1,031,159 1,051,893 6.73% YoY % 29.60% 8.23% -11.48% -8.47% 32.74% -1.97% - Horiz. % 147.89% 114.11% 105.43% 119.10% 130.12% 98.03% 100.00%
PBT 415,168 246,950 189,372 268,261 278,071 178,685 166,513 16.43% YoY % 68.12% 30.40% -29.41% -3.53% 55.62% 7.31% - Horiz. % 249.33% 148.31% 113.73% 161.11% 167.00% 107.31% 100.00%
Tax -29,659 -15,600 -27,058 -30,621 -22,091 -6,422 -3,864 40.41% YoY % -90.12% 42.35% 11.64% -38.61% -243.99% -66.20% - Horiz. % 767.57% 403.73% 700.26% 792.47% 571.71% 166.20% 100.00%
NP 385,509 231,350 162,314 237,640 255,980 172,263 162,649 15.45% YoY % 66.63% 42.53% -31.70% -7.16% 48.60% 5.91% - Horiz. % 237.02% 142.24% 99.79% 146.11% 157.38% 105.91% 100.00%
NP to SH 384,532 230,702 161,697 227,518 253,791 172,371 165,388 15.08% YoY % 66.68% 42.68% -28.93% -10.35% 47.24% 4.22% - Horiz. % 232.50% 139.49% 97.77% 137.57% 153.45% 104.22% 100.00%
Tax Rate 7.14 % 6.32 % 14.29 % 11.41 % 7.94 % 3.59 % 2.32 % 20.59% YoY % 12.97% -55.77% 25.24% 43.70% 121.17% 54.74% - Horiz. % 307.76% 272.41% 615.95% 491.81% 342.24% 154.74% 100.00%
Total Cost 1,170,124 969,008 946,722 1,015,217 1,112,756 858,896 889,244 4.68% YoY % 20.75% 2.35% -6.75% -8.77% 29.56% -3.41% - Horiz. % 131.59% 108.97% 106.46% 114.17% 125.14% 96.59% 100.00%
Net Worth 2,471,735 1,313,852 1,144,655 1,115,776 978,584 0 642,198 25.16% YoY % 88.13% 14.78% 2.59% 14.02% 0.00% 0.00% - Horiz. % 384.89% 204.59% 178.24% 173.74% 152.38% 0.00% 100.00%
Dividend 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 420,002 215,632 140,399 195,271 195,446 77,858 68,868 35.13% YoY % 94.78% 53.59% -28.10% -0.09% 151.03% 13.05% - Horiz. % 609.86% 313.11% 203.87% 283.54% 283.80% 113.05% 100.00%
Div Payout % 109.22 % 93.47 % 86.83 % 85.83 % 77.01 % 45.17 % 41.64 % 17.42% YoY % 16.85% 7.65% 1.17% 11.45% 70.49% 8.48% - Horiz. % 262.30% 224.47% 208.53% 206.12% 184.94% 108.48% 100.00%
Equity 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,471,735 1,313,852 1,144,655 1,115,776 978,584 0 642,198 25.16% YoY % 88.13% 14.78% 2.59% 14.02% 0.00% 0.00% - Horiz. % 384.89% 204.59% 178.24% 173.74% 152.38% 0.00% 100.00%
NOSH 3,692,464 3,292,863 3,188,456 3,187,933 2,033,633 964,021 738,413 30.74% YoY % 12.14% 3.27% 0.02% 56.76% 110.95% 30.55% - Horiz. % 500.05% 445.94% 431.80% 431.73% 275.41% 130.55% 100.00%
Ratio Analysis 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.78 % 19.27 % 14.64 % 18.97 % 18.70 % 16.71 % 15.46 % 8.17% YoY % 28.59% 31.63% -22.83% 1.44% 11.91% 8.09% - Horiz. % 160.28% 124.64% 94.70% 122.70% 120.96% 108.09% 100.00%
ROE 15.56 % 17.56 % 14.13 % 20.39 % 25.93 % - % 25.75 % -8.05% YoY % -11.39% 24.27% -30.70% -21.37% 0.00% 0.00% - Horiz. % 60.43% 68.19% 54.87% 79.18% 100.70% 0.00% 100.00%
Per Share 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 42.13 36.45 34.78 39.30 67.30 106.96 142.45 -18.36% YoY % 15.58% 4.80% -11.50% -41.60% -37.08% -24.91% - Horiz. % 29.58% 25.59% 24.42% 27.59% 47.24% 75.09% 100.00%
EPS 10.41 7.01 5.07 7.14 12.48 17.88 22.40 -11.98% YoY % 48.50% 38.26% -28.99% -42.79% -30.20% -20.18% - Horiz. % 46.47% 31.29% 22.63% 31.88% 55.71% 79.82% 100.00%
DPS 11.37 6.60 4.40 6.13 9.61 8.08 9.33 3.35% YoY % 72.27% 50.00% -28.22% -36.21% 18.94% -13.40% - Horiz. % 121.86% 70.74% 47.16% 65.70% 103.00% 86.60% 100.00%
NAPS 0.6694 0.3990 0.3590 0.3500 0.4812 0.0000 0.8697 -4.27% YoY % 67.77% 11.14% 2.57% -27.27% 0.00% 0.00% - Horiz. % 76.97% 45.88% 41.28% 40.24% 55.33% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.39 31.94 29.51 33.34 36.42 27.44 27.99 6.73% YoY % 29.59% 8.23% -11.49% -8.46% 32.73% -1.96% - Horiz. % 147.87% 114.11% 105.43% 119.11% 130.12% 98.04% 100.00%
EPS 10.23 6.14 4.30 6.05 6.75 4.59 4.40 15.08% YoY % 66.61% 42.79% -28.93% -10.37% 47.06% 4.32% - Horiz. % 232.50% 139.55% 97.73% 137.50% 153.41% 104.32% 100.00%
DPS 11.18 5.74 3.74 5.20 5.20 2.07 1.83 35.17% YoY % 94.77% 53.48% -28.08% 0.00% 151.21% 13.11% - Horiz. % 610.93% 313.66% 204.37% 284.15% 284.15% 113.11% 100.00%
NAPS 0.6577 0.3496 0.3046 0.2969 0.2604 0.0000 0.1709 25.16% YoY % 88.13% 14.77% 2.59% 14.02% 0.00% 0.00% - Horiz. % 384.84% 204.56% 178.23% 173.73% 152.37% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.0000 2.7600 1.7000 1.5000 3.4000 3.3200 4.5800 -
P/RPS 9.49 7.57 4.89 3.82 5.05 3.10 3.22 19.72% YoY % 25.36% 54.81% 28.01% -24.36% 62.90% -3.73% - Horiz. % 294.72% 235.09% 151.86% 118.63% 156.83% 96.27% 100.00%
P/EPS 38.41 39.39 33.52 21.02 27.24 18.57 20.45 11.07% YoY % -2.49% 17.51% 59.47% -22.83% 46.69% -9.19% - Horiz. % 187.82% 192.62% 163.91% 102.79% 133.20% 90.81% 100.00%
EY 2.60 2.54 2.98 4.76 3.67 5.39 4.89 -9.98% YoY % 2.36% -14.77% -37.39% 29.70% -31.91% 10.22% - Horiz. % 53.17% 51.94% 60.94% 97.34% 75.05% 110.22% 100.00%
DY 2.84 2.39 2.59 4.08 2.83 2.43 2.04 5.66% YoY % 18.83% -7.72% -36.52% 44.17% 16.46% 19.12% - Horiz. % 139.22% 117.16% 126.96% 200.00% 138.73% 119.12% 100.00%
P/NAPS 5.98 6.92 4.74 4.29 7.07 0.00 5.27 2.13% YoY % -13.58% 45.99% 10.49% -39.32% 0.00% 0.00% - Horiz. % 113.47% 131.31% 89.94% 81.40% 134.16% 0.00% 100.00%
Price Multiplier on Announcement Date 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 18/02/22 24/02/21 25/02/20 21/02/19 27/02/18 23/02/17 23/02/16 -
Price 3.2000 3.2800 1.6400 1.6100 3.4500 1.9100 3.3900 -
P/RPS 7.60 9.00 4.71 4.10 5.13 1.79 2.38 21.33% YoY % -15.56% 91.08% 14.88% -20.08% 186.59% -24.79% - Horiz. % 319.33% 378.15% 197.90% 172.27% 215.55% 75.21% 100.00%
P/EPS 30.73 46.82 32.34 22.56 27.64 10.68 15.14 12.51% YoY % -34.37% 44.77% 43.35% -18.38% 158.80% -29.46% - Horiz. % 202.97% 309.25% 213.61% 149.01% 182.56% 70.54% 100.00%
EY 3.25 2.14 3.09 4.43 3.62 9.36 6.61 -11.15% YoY % 51.87% -30.74% -30.25% 22.38% -61.32% 41.60% - Horiz. % 49.17% 32.38% 46.75% 67.02% 54.77% 141.60% 100.00%
DY 3.55 2.01 2.68 3.80 2.79 4.23 2.75 4.34% YoY % 76.62% -25.00% -29.47% 36.20% -34.04% 53.82% - Horiz. % 129.09% 73.09% 97.45% 138.18% 101.45% 153.82% 100.00%
P/NAPS 4.78 8.22 4.57 4.60 7.17 0.00 3.90 3.45% YoY % -41.85% 79.87% -0.65% -35.84% 0.00% 0.00% - Horiz. % 122.56% 210.77% 117.18% 117.95% 183.85% 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 Q2 2019.pdf 
