[INSAS] QoQ Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 92,738 111,552 113,838 70,684 51,871 68,500 84,673 6.25% QoQ % -16.87% -2.01% 61.05% 36.27% -24.28% -19.10% - Horiz. % 109.52% 131.74% 134.44% 83.48% 61.26% 80.90% 100.00%
PBT 41,828 36,962 68,001 22,698 61,699 39,877 20,526 60.66% QoQ % 13.16% -45.64% 199.59% -63.21% 54.72% 94.28% - Horiz. % 203.78% 180.07% 331.29% 110.58% 300.59% 194.28% 100.00%
Tax -2,432 -2,105 -1,950 -1,575 -3,219 -3,715 -612 150.67% QoQ % -15.53% -7.95% -23.81% 51.07% 13.35% -507.03% - Horiz. % 397.39% 343.95% 318.63% 257.35% 525.98% 607.03% 100.00%
NP 39,396 34,857 66,051 21,123 58,480 36,162 19,914 57.52% QoQ % 13.02% -47.23% 212.70% -63.88% 61.72% 81.59% - Horiz. % 197.83% 175.04% 331.68% 106.07% 293.66% 181.59% 100.00%
NP to SH 39,475 34,791 66,204 21,307 58,586 36,488 18,578 65.20% QoQ % 13.46% -47.45% 210.71% -63.63% 60.56% 96.40% - Horiz. % 212.48% 187.27% 356.36% 114.69% 315.35% 196.40% 100.00%
Tax Rate 5.81 % 5.70 % 2.87 % 6.94 % 5.22 % 9.32 % 2.98 % 56.00% QoQ % 1.93% 98.61% -58.65% 32.95% -43.99% 212.75% - Horiz. % 194.97% 191.28% 96.31% 232.89% 175.17% 312.75% 100.00%
Total Cost 53,342 76,695 47,787 49,561 -6,609 32,338 64,759 -12.12% QoQ % -30.45% 60.49% -3.58% 849.90% -120.44% -50.06% - Horiz. % 82.37% 118.43% 73.79% 76.53% -10.21% 49.94% 100.00%
Net Worth 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 14.20% QoQ % 2.99% 1.74% 5.50% 2.35% 4.32% 3.41% - Horiz. % 122.06% 118.52% 116.49% 110.41% 107.88% 103.41% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,630 - - - 6,630 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 16.80 % - % - % - % 11.32 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 148.41% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 14.20% QoQ % 2.99% 1.74% 5.50% 2.35% 4.32% 3.41% - Horiz. % 122.06% 118.52% 116.49% 110.41% 107.88% 103.41% 100.00%
NOSH 663,007 663,007 663,007 663,007 663,007 663,564 661,138 0.19% QoQ % 0.00% 0.00% 0.00% 0.00% -0.08% 0.37% - Horiz. % 100.28% 100.28% 100.28% 100.28% 100.28% 100.37% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 42.48 % 31.25 % 58.02 % 29.88 % 112.74 % 52.79 % 23.52 % 48.25% QoQ % 35.94% -46.14% 94.18% -73.50% 113.56% 124.45% - Horiz. % 180.61% 132.87% 246.68% 127.04% 479.34% 224.45% 100.00%
ROE 2.47 % 2.24 % 4.34 % 1.47 % 4.15 % 2.70 % 1.42 % 44.59% QoQ % 10.27% -48.39% 195.24% -64.58% 53.70% 90.14% - Horiz. % 173.94% 157.75% 305.63% 103.52% 292.25% 190.14% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.99 16.83 17.17 10.66 7.82 10.32 12.81 6.04% QoQ % -16.87% -1.98% 61.07% 36.32% -24.22% -19.44% - Horiz. % 109.21% 131.38% 134.04% 83.22% 61.05% 80.56% 100.00%
EPS 5.95 5.24 9.99 3.21 8.84 5.50 2.81 64.82% QoQ % 13.55% -47.55% 211.21% -63.69% 60.73% 95.73% - Horiz. % 211.74% 186.48% 355.52% 114.23% 314.59% 195.73% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.4100 2.3400 2.3000 2.1800 2.1300 2.0400 1.9800 13.99% QoQ % 2.99% 1.74% 5.50% 2.35% 4.41% 3.03% - Horiz. % 121.72% 118.18% 116.16% 110.10% 107.58% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.37 16.09 16.42 10.19 7.48 9.88 12.21 6.23% QoQ % -16.90% -2.01% 61.14% 36.23% -24.29% -19.08% - Horiz. % 109.50% 131.78% 134.48% 83.46% 61.26% 80.92% 100.00%
EPS 5.69 5.02 9.55 3.07 8.45 5.26 2.68 65.11% QoQ % 13.35% -47.43% 211.07% -63.67% 60.65% 96.27% - Horiz. % 212.31% 187.31% 356.34% 114.55% 315.30% 196.27% 100.00%
DPS 0.96 0.00 0.00 0.00 0.96 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3044 2.2375 2.1992 2.0845 2.0367 1.9523 1.8879 14.20% QoQ % 2.99% 1.74% 5.50% 2.35% 4.32% 3.41% - Horiz. % 122.06% 118.52% 116.49% 110.41% 107.88% 103.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9850 1.0700 0.8900 0.7100 0.7150 0.6450 0.7150 -
P/RPS 7.04 6.36 5.18 6.66 9.14 6.25 5.58 16.74% QoQ % 10.69% 22.78% -22.22% -27.13% 46.24% 12.01% - Horiz. % 126.16% 113.98% 92.83% 119.35% 163.80% 112.01% 100.00%
P/EPS 16.54 20.39 8.91 22.09 8.09 11.73 25.44 -24.93% QoQ % -18.88% 128.84% -59.67% 173.05% -31.03% -53.89% - Horiz. % 65.02% 80.15% 35.02% 86.83% 31.80% 46.11% 100.00%
EY 6.04 4.90 11.22 4.53 12.36 8.53 3.93 33.14% QoQ % 23.27% -56.33% 147.68% -63.35% 44.90% 117.05% - Horiz. % 153.69% 124.68% 285.50% 115.27% 314.50% 217.05% 100.00%
DY 1.02 0.00 0.00 0.00 1.40 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 72.86% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.41 0.46 0.39 0.33 0.34 0.32 0.36 9.05% QoQ % -10.87% 17.95% 18.18% -2.94% 6.25% -11.11% - Horiz. % 113.89% 127.78% 108.33% 91.67% 94.44% 88.89% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 -
Price 0.9100 1.0000 0.9250 0.8400 0.7200 0.6550 0.7000 -
P/RPS 6.51 5.94 5.39 7.88 9.20 6.35 5.47 12.29% QoQ % 9.60% 10.20% -31.60% -14.35% 44.88% 16.09% - Horiz. % 119.01% 108.59% 98.54% 144.06% 168.19% 116.09% 100.00%
P/EPS 15.28 19.06 9.26 26.14 8.15 11.91 24.91 -27.78% QoQ % -19.83% 105.83% -64.58% 220.74% -31.57% -52.19% - Horiz. % 61.34% 76.52% 37.17% 104.94% 32.72% 47.81% 100.00%
EY 6.54 5.25 10.80 3.83 12.27 8.40 4.01 38.51% QoQ % 24.57% -51.39% 181.98% -68.79% 46.07% 109.48% - Horiz. % 163.09% 130.92% 269.33% 95.51% 305.99% 209.48% 100.00%
DY 1.10 0.00 0.00 0.00 1.39 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 79.14% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.38 0.43 0.40 0.39 0.34 0.32 0.35 5.63% QoQ % -11.63% 7.50% 2.56% 14.71% 6.25% -8.57% - Horiz. % 108.57% 122.86% 114.29% 111.43% 97.14% 91.43% 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
IB Q22017.pdf 
