[INARI] YoY TTM Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,391,428 1,573,042 1,300,725 1,095,280 1,183,352 1,420,530 1,087,871 4.19% YoY % -11.55% 20.94% 18.76% -7.44% -16.70% 30.58% - Horiz. % 127.90% 144.60% 119.57% 100.68% 108.78% 130.58% 100.00%
PBT 391,149 431,519 292,920 187,559 248,345 286,280 209,931 10.92% YoY % -9.36% 47.32% 56.17% -24.48% -13.25% 36.37% - Horiz. % 186.32% 205.55% 139.53% 89.34% 118.30% 136.37% 100.00%
Tax -48,396 -37,618 -14,736 -28,934 -27,463 -26,957 -8,249 34.28% YoY % -28.65% -155.28% 49.07% -5.36% -1.88% -226.79% - Horiz. % 586.69% 456.03% 178.64% 350.76% 332.93% 326.79% 100.00%
NP 342,753 393,901 278,184 158,625 220,882 259,323 201,682 9.24% YoY % -12.98% 41.60% 75.37% -28.19% -14.82% 28.58% - Horiz. % 169.95% 195.31% 137.93% 78.65% 109.52% 128.58% 100.00%
NP to SH 343,439 393,061 277,586 158,571 210,532 257,787 202,147 9.23% YoY % -12.62% 41.60% 75.05% -24.68% -18.33% 27.52% - Horiz. % 169.90% 194.44% 137.32% 78.44% 104.15% 127.52% 100.00%
Tax Rate 12.37 % 8.72 % 5.03 % 15.43 % 11.06 % 9.42 % 3.93 % 21.05% YoY % 41.86% 73.36% -67.40% 39.51% 17.41% 139.69% - Horiz. % 314.76% 221.88% 127.99% 392.62% 281.42% 239.69% 100.00%
Total Cost 1,048,675 1,179,141 1,022,541 936,655 962,470 1,161,207 886,189 2.84% YoY % -11.06% 15.31% 9.17% -2.68% -17.11% 31.03% - Horiz. % 118.34% 133.06% 115.39% 105.69% 108.61% 131.03% 100.00%
Net Worth 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 830,568 20.56% YoY % 3.14% 78.53% 16.37% 7.50% 7.89% 23.63% - Horiz. % 307.24% 297.89% 166.86% 143.39% 133.39% 123.63% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 312,402 368,814 315,936 140,844 193,690 185,989 111,191 18.78% YoY % -15.30% 16.74% 124.32% -27.28% 4.14% 67.27% - Horiz. % 280.96% 331.69% 284.14% 126.67% 174.19% 167.27% 100.00%
Div Payout % 90.96 % 93.83 % 113.82 % 88.82 % 92.00 % 72.15 % 55.01 % 8.74% YoY % -3.06% -17.56% 28.15% -3.46% 27.51% 31.16% - Horiz. % 165.35% 170.57% 206.91% 161.46% 167.24% 131.16% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,551,805 2,474,164 1,385,890 1,190,979 1,107,854 1,026,872 830,568 20.56% YoY % 3.14% 78.53% 16.37% 7.50% 7.89% 23.63% - Horiz. % 307.24% 297.89% 166.86% 143.39% 133.39% 123.63% 100.00%
NOSH 3,732,892 3,704,393 3,317,115 3,238,117 3,193,585 2,094,803 1,953,358 11.39% YoY % 0.77% 11.68% 2.44% 1.39% 52.45% 7.24% - Horiz. % 191.10% 189.64% 169.82% 165.77% 163.49% 107.24% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 24.63 % 25.04 % 21.39 % 14.48 % 18.67 % 18.26 % 18.54 % 4.85% YoY % -1.64% 17.06% 47.72% -22.44% 2.25% -1.51% - Horiz. % 132.85% 135.06% 115.37% 78.10% 100.70% 98.49% 100.00%
ROE 13.46 % 15.89 % 20.03 % 13.31 % 19.00 % 25.10 % 24.34 % -9.40% YoY % -15.29% -20.67% 50.49% -29.95% -24.30% 3.12% - Horiz. % 55.30% 65.28% 82.29% 54.68% 78.06% 103.12% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.27 42.46 39.21 33.82 37.05 67.81 55.69 -6.47% YoY % -12.22% 8.29% 15.94% -8.72% -45.36% 21.76% - Horiz. % 66.92% 76.24% 70.41% 60.73% 66.53% 121.76% 100.00%
EPS 9.20 10.61 8.37 4.90 6.59 12.31 10.35 -1.94% YoY % -13.29% 26.76% 70.82% -25.64% -46.47% 18.94% - Horiz. % 88.89% 102.51% 80.87% 47.34% 63.67% 118.94% 100.00%
DPS 8.40 9.96 9.52 4.40 6.10 8.88 5.69 6.70% YoY % -15.66% 4.62% 116.36% -27.87% -31.31% 56.06% - Horiz. % 147.63% 175.04% 167.31% 77.33% 107.21% 156.06% 100.00%
NAPS 0.6836 0.6679 0.4178 0.3678 0.3469 0.4902 0.4252 8.23% YoY % 2.35% 59.86% 13.59% 6.02% -29.23% 15.29% - Horiz. % 160.77% 157.08% 98.26% 86.50% 81.59% 115.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,758,342 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.02 41.85 34.61 29.14 31.49 37.80 28.95 4.18% YoY % -11.54% 20.92% 18.77% -7.46% -16.69% 30.57% - Horiz. % 127.88% 144.56% 119.55% 100.66% 108.77% 130.57% 100.00%
EPS 9.14 10.46 7.39 4.22 5.60 6.86 5.38 9.23% YoY % -12.62% 41.54% 75.12% -24.64% -18.37% 27.51% - Horiz. % 169.89% 194.42% 137.36% 78.44% 104.09% 127.51% 100.00%
DPS 8.31 9.81 8.41 3.75 5.15 4.95 2.96 18.76% YoY % -15.29% 16.65% 124.27% -27.18% 4.04% 67.23% - Horiz. % 280.74% 331.42% 284.12% 126.69% 173.99% 167.23% 100.00%
NAPS 0.6790 0.6583 0.3688 0.3169 0.2948 0.2732 0.2210 20.56% YoY % 3.14% 78.50% 16.38% 7.50% 7.91% 23.62% - Horiz. % 307.24% 297.87% 166.88% 143.39% 133.39% 123.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.4600 3.0700 3.2800 1.2400 1.5700 2.7500 2.0400 -
P/RPS 6.60 7.23 8.36 3.67 4.24 4.06 3.66 10.32% YoY % -8.71% -13.52% 127.79% -13.44% 4.43% 10.93% - Horiz. % 180.33% 197.54% 228.42% 100.27% 115.85% 110.93% 100.00%
P/EPS 26.74 28.93 39.20 25.32 23.82 22.35 19.71 5.21% YoY % -7.57% -26.20% 54.82% 6.30% 6.58% 13.39% - Horiz. % 135.67% 146.78% 198.88% 128.46% 120.85% 113.39% 100.00%
EY 3.74 3.46 2.55 3.95 4.20 4.47 5.07 -4.94% YoY % 8.09% 35.69% -35.44% -5.95% -6.04% -11.83% - Horiz. % 73.77% 68.24% 50.30% 77.91% 82.84% 88.17% 100.00%
DY 3.41 3.24 2.90 3.55 3.89 3.23 2.79 3.40% YoY % 5.25% 11.72% -18.31% -8.74% 20.43% 15.77% - Horiz. % 122.22% 116.13% 103.94% 127.24% 139.43% 115.77% 100.00%
P/NAPS 3.60 4.60 7.85 3.37 4.53 5.61 4.80 -4.68% YoY % -21.74% -41.40% 132.94% -25.61% -19.25% 16.87% - Horiz. % 75.00% 95.83% 163.54% 70.21% 94.38% 116.87% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 13/05/22 21/05/21 21/05/20 23/05/19 22/05/18 16/05/17 -
Price 2.2600 2.5600 3.0000 1.4400 1.3200 2.1600 2.1800 -
P/RPS 6.06 6.03 7.65 4.26 3.56 3.19 3.91 7.57% YoY % 0.50% -21.18% 79.58% 19.66% 11.60% -18.41% - Horiz. % 154.99% 154.22% 195.65% 108.95% 91.05% 81.59% 100.00%
P/EPS 24.56 24.13 35.85 29.41 20.02 17.55 21.07 2.59% YoY % 1.78% -32.69% 21.90% 46.90% 14.07% -16.71% - Horiz. % 116.56% 114.52% 170.15% 139.58% 95.02% 83.29% 100.00%
EY 4.07 4.14 2.79 3.40 4.99 5.70 4.75 -2.54% YoY % -1.69% 48.39% -17.94% -31.86% -12.46% 20.00% - Horiz. % 85.68% 87.16% 58.74% 71.58% 105.05% 120.00% 100.00%
DY 3.72 3.89 3.17 3.06 4.62 4.11 2.61 6.08% YoY % -4.37% 22.71% 3.59% -33.77% 12.41% 57.47% - Horiz. % 142.53% 149.04% 121.46% 117.24% 177.01% 157.47% 100.00%
P/NAPS 3.31 3.83 7.18 3.92 3.81 4.41 5.13 -7.04% YoY % -13.58% -46.66% 83.16% 2.89% -13.61% -14.04% - Horiz. % 64.52% 74.66% 139.96% 76.41% 74.27% 85.96% 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 Q3 FY2022.pdf 
