[INARI] YoY TTM Result on 2013-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
TTM Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 - CAGR
Revenue 1,040,926 901,967 637,432 215,278 181,637 76,962 - 68.26% YoY % 15.41% 41.50% 196.10% 18.52% 136.01% - - Horiz. % 1,352.52% 1,171.96% 828.24% 279.72% 236.01% 100.00% -
PBT 151,583 143,036 89,333 33,593 21,721 15,222 - 58.28% YoY % 5.98% 60.12% 165.93% 54.66% 42.69% - - Horiz. % 995.82% 939.67% 586.87% 220.69% 142.69% 100.00% -
Tax -3,384 -3,958 -5,118 12 -3,455 -574 - 42.54% YoY % 14.50% 22.67% -42,750.00% 100.35% -501.92% - - Horiz. % 589.55% 689.55% 891.64% -2.09% 601.92% 100.00% -
NP 148,199 139,078 84,215 33,605 18,266 14,648 - 58.78% YoY % 6.56% 65.15% 150.60% 83.98% 24.70% - - Horiz. % 1,011.74% 949.47% 574.92% 229.42% 124.70% 100.00% -
NP to SH 148,712 140,949 83,545 34,380 18,516 14,648 - 58.89% YoY % 5.51% 68.71% 143.00% 85.68% 26.41% - - Horiz. % 1,015.24% 962.24% 570.35% 234.71% 126.41% 100.00% -
Tax Rate 2.23 % 2.77 % 5.73 % -0.04 % 15.91 % 3.77 % - % -9.96% YoY % -19.49% -51.66% 14,425.00% -100.25% 322.02% - - Horiz. % 59.15% 73.47% 151.99% -1.06% 422.02% 100.00% -
Total Cost 892,727 762,889 553,217 181,673 163,371 62,314 - 70.21% YoY % 17.02% 37.90% 204.51% 11.20% 162.17% - - Horiz. % 1,432.63% 1,224.27% 887.79% 291.54% 262.17% 100.00% -
Net Worth 655,363 473,933 224,405 108,495 81,445 24,024 - 93.58% YoY % 38.28% 111.20% 106.83% 33.21% 239.01% - - Horiz. % 2,727.91% 1,972.72% 934.07% 451.61% 339.01% 100.00% -
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 - CAGR
Div 64,455 49,416 26,803 14,401 6,490 0 - - YoY % 30.43% 84.36% 86.11% 121.88% 0.00% - - Horiz. % 993.05% 761.34% 412.95% 221.88% 100.00% - -
Div Payout % 43.34 % 35.06 % 32.08 % 41.89 % 35.05 % - % - % - YoY % 23.62% 9.29% -23.42% 19.51% 0.00% - - Horiz. % 123.65% 100.03% 91.53% 119.51% 100.00% - -
Equity 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 - CAGR
Net Worth 655,363 473,933 224,405 108,495 81,445 24,024 - 93.58% YoY % 38.28% 111.20% 106.83% 33.21% 239.01% - - Horiz. % 2,727.91% 1,972.72% 934.07% 451.61% 339.01% 100.00% -
NOSH 964,054 669,209 481,040 336,630 327,615 144,725 - 46.06% YoY % 44.06% 39.12% 42.90% 2.75% 126.37% - - Horiz. % 666.13% 462.40% 332.38% 232.60% 226.37% 100.00% -
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 - CAGR
NP Margin 14.24 % 15.42 % 13.21 % 15.61 % 10.06 % 19.03 % - % -5.63% YoY % -7.65% 16.73% -15.37% 55.17% -47.14% - - Horiz. % 74.83% 81.03% 69.42% 82.03% 52.86% 100.00% -
ROE 22.69 % 29.74 % 37.23 % 31.69 % 22.73 % 60.97 % - % -17.92% YoY % -23.71% -20.12% 17.48% 39.42% -62.72% - - Horiz. % 37.22% 48.78% 61.06% 51.98% 37.28% 100.00% -
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 - CAGR
RPS 107.97 134.78 132.51 63.95 55.44 53.18 - 15.20% YoY % -19.89% 1.71% 107.21% 15.35% 4.25% - - Horiz. % 203.03% 253.44% 249.17% 120.25% 104.25% 100.00% -
EPS 15.43 21.06 17.37 10.21 5.65 10.12 - 8.79% YoY % -26.73% 21.24% 70.13% 80.71% -44.17% - - Horiz. % 152.47% 208.10% 171.64% 100.89% 55.83% 100.00% -
DPS 6.69 7.38 5.57 4.28 1.98 0.00 - - YoY % -9.35% 32.50% 30.14% 116.16% 0.00% - - Horiz. % 337.88% 372.73% 281.31% 216.16% 100.00% - -
NAPS 0.6798 0.7082 0.4665 0.3223 0.2486 0.1660 - 32.53% YoY % -4.01% 51.81% 44.74% 29.65% 49.76% - - Horiz. % 409.52% 426.63% 281.02% 194.16% 149.76% 100.00% -
Adjusted Per Share Value based on latest NOSH - 3,754,298 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 - CAGR
RPS 27.73 24.02 16.98 5.73 4.84 2.05 - 68.26% YoY % 15.45% 41.46% 196.34% 18.39% 136.10% - - Horiz. % 1,352.68% 1,171.71% 828.29% 279.51% 236.10% 100.00% -
EPS 3.96 3.75 2.23 0.92 0.49 0.39 - 58.89% YoY % 5.60% 68.16% 142.39% 87.76% 25.64% - - Horiz. % 1,015.38% 961.54% 571.79% 235.90% 125.64% 100.00% -
DPS 1.72 1.32 0.71 0.38 0.17 0.00 - - YoY % 30.30% 85.92% 86.84% 123.53% 0.00% - - Horiz. % 1,011.76% 776.47% 417.65% 223.53% 100.00% - -
NAPS 0.1746 0.1262 0.0598 0.0289 0.0217 0.0064 - 93.58% YoY % 38.35% 111.04% 106.92% 33.18% 239.06% - - Horiz. % 2,728.13% 1,971.88% 934.38% 451.56% 339.06% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 - CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - - -
Price 3.2200 3.3100 2.6900 0.4350 0.3800 0.0000 - -
P/RPS 2.98 2.46 2.03 0.68 0.69 0.00 - - YoY % 21.14% 21.18% 198.53% -1.45% 0.00% - - Horiz. % 431.88% 356.52% 294.20% 98.55% 100.00% - -
P/EPS 20.87 15.72 15.49 4.26 6.72 0.00 - - YoY % 32.76% 1.48% 263.61% -36.61% 0.00% - - Horiz. % 310.57% 233.93% 230.51% 63.39% 100.00% - -
EY 4.79 6.36 6.46 23.48 14.87 0.00 - - YoY % -24.69% -1.55% -72.49% 57.90% 0.00% - - Horiz. % 32.21% 42.77% 43.44% 157.90% 100.00% - -
DY 2.08 2.23 2.07 9.83 5.21 0.00 - - YoY % -6.73% 7.73% -78.94% 88.68% 0.00% - - Horiz. % 39.92% 42.80% 39.73% 188.68% 100.00% - -
P/NAPS 4.74 4.67 5.77 1.35 1.53 0.00 - - YoY % 1.50% -19.06% 327.41% -11.76% 0.00% - - Horiz. % 309.80% 305.23% 377.12% 88.24% 100.00% - -
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 - CAGR
Date 18/05/16 14/05/15 15/05/14 16/05/13 29/05/12 - - -
Price 2.7200 3.3200 2.8400 0.5950 0.3650 0.0000 - -
P/RPS 2.52 2.46 2.14 0.93 0.66 0.00 - - YoY % 2.44% 14.95% 130.11% 40.91% 0.00% - - Horiz. % 381.82% 372.73% 324.24% 140.91% 100.00% - -
P/EPS 17.63 15.76 16.35 5.83 6.46 0.00 - - YoY % 11.87% -3.61% 180.45% -9.75% 0.00% - - Horiz. % 272.91% 243.96% 253.10% 90.25% 100.00% - -
EY 5.67 6.34 6.12 17.16 15.48 0.00 - - YoY % -10.57% 3.59% -64.34% 10.85% 0.00% - - Horiz. % 36.63% 40.96% 39.53% 110.85% 100.00% - -
DY 2.46 2.22 1.96 7.19 5.43 0.00 - - YoY % 10.81% 13.27% -72.74% 32.41% 0.00% - - Horiz. % 45.30% 40.88% 36.10% 132.41% 100.00% - -
P/NAPS 4.00 4.69 6.09 1.85 1.47 0.00 - - YoY % -14.71% -22.99% 229.19% 25.85% 0.00% - - Horiz. % 272.11% 319.05% 414.29% 125.85% 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