[INSAS] QoQ Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 70,684 51,871 68,500 84,673 72,244 47,306 87,333 -13.10% QoQ % 36.27% -24.28% -19.10% 17.20% 52.72% -45.83% - Horiz. % 80.94% 59.39% 78.44% 96.95% 82.72% 54.17% 100.00%
PBT 22,698 61,699 39,877 20,526 53,413 -25,726 33,212 -22.32% QoQ % -63.21% 54.72% 94.28% -61.57% 307.62% -177.46% - Horiz. % 68.34% 185.77% 120.07% 61.80% 160.82% -77.46% 100.00%
Tax -1,575 -3,219 -3,715 -612 -3,237 -2,553 -590 91.86% QoQ % 51.07% 13.35% -507.03% 81.09% -26.79% -332.71% - Horiz. % 266.95% 545.59% 629.66% 103.73% 548.64% 432.71% 100.00%
NP 21,123 58,480 36,162 19,914 50,176 -28,279 32,622 -25.06% QoQ % -63.88% 61.72% 81.59% -60.31% 277.43% -186.69% - Horiz. % 64.75% 179.27% 110.85% 61.04% 153.81% -86.69% 100.00%
NP to SH 21,307 58,586 36,488 18,578 51,331 -29,021 32,442 -24.35% QoQ % -63.63% 60.56% 96.40% -63.81% 276.88% -189.46% - Horiz. % 65.68% 180.59% 112.47% 57.27% 158.22% -89.46% 100.00%
Tax Rate 6.94 % 5.22 % 9.32 % 2.98 % 6.06 % - % 1.78 % 146.70% QoQ % 32.95% -43.99% 212.75% -50.83% 0.00% 0.00% - Horiz. % 389.89% 293.26% 523.60% 167.42% 340.45% 0.00% 100.00%
Total Cost 49,561 -6,609 32,338 64,759 22,068 75,585 54,711 -6.35% QoQ % 849.90% -120.44% -50.06% 193.45% -70.80% 38.15% - Horiz. % 90.59% -12.08% 59.11% 118.37% 40.34% 138.15% 100.00%
Net Worth 1,445,355 1,412,204 1,353,672 1,309,054 1,299,854 1,258,901 660,295 68.19% QoQ % 2.35% 4.32% 3.41% 0.71% 3.25% 90.66% - Horiz. % 218.90% 213.87% 205.01% 198.25% 196.86% 190.66% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 6,630 - - - 6,625 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.06% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 11.32 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,445,355 1,412,204 1,353,672 1,309,054 1,299,854 1,258,901 660,295 68.19% QoQ % 2.35% 4.32% 3.41% 0.71% 3.25% 90.66% - Horiz. % 218.90% 213.87% 205.01% 198.25% 196.86% 190.66% 100.00%
NOSH 663,007 663,007 663,564 661,138 663,191 662,579 660,295 0.27% QoQ % 0.00% -0.08% 0.37% -0.31% 0.09% 0.35% - Horiz. % 100.41% 100.41% 100.50% 100.13% 100.44% 100.35% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 29.88 % 112.74 % 52.79 % 23.52 % 69.45 % -59.78 % 37.35 % -13.76% QoQ % -73.50% 113.56% 124.45% -66.13% 216.18% -260.05% - Horiz. % 80.00% 301.85% 141.34% 62.97% 185.94% -160.05% 100.00%
ROE 1.47 % 4.15 % 2.70 % 1.42 % 3.95 % -2.31 % 4.91 % -55.08% QoQ % -64.58% 53.70% 90.14% -64.05% 271.00% -147.05% - Horiz. % 29.94% 84.52% 54.99% 28.92% 80.45% -47.05% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.66 7.82 10.32 12.81 10.89 7.14 13.23 -13.35% QoQ % 36.32% -24.22% -19.44% 17.63% 52.52% -46.03% - Horiz. % 80.57% 59.11% 78.00% 96.83% 82.31% 53.97% 100.00%
EPS 3.21 8.84 5.50 2.81 7.74 -4.38 4.91 -24.58% QoQ % -63.69% 60.73% 95.73% -63.70% 276.71% -189.21% - Horiz. % 65.38% 180.04% 112.02% 57.23% 157.64% -89.21% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.1800 2.1300 2.0400 1.9800 1.9600 1.9000 1.0000 67.73% QoQ % 2.35% 4.41% 3.03% 1.02% 3.16% 90.00% - Horiz. % 218.00% 213.00% 204.00% 198.00% 196.00% 190.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.19 7.48 9.88 12.21 10.42 6.82 12.60 -13.14% QoQ % 36.23% -24.29% -19.08% 17.18% 52.79% -45.87% - Horiz. % 80.87% 59.37% 78.41% 96.90% 82.70% 54.13% 100.00%
EPS 3.07 8.45 5.26 2.68 7.40 -4.19 4.68 -24.41% QoQ % -63.67% 60.65% 96.27% -63.78% 276.61% -189.53% - Horiz. % 65.60% 180.56% 112.39% 57.26% 158.12% -89.53% 100.00%
DPS 0.00 0.96 0.00 0.00 0.00 0.96 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.0845 2.0367 1.9523 1.8879 1.8746 1.8156 0.9523 68.19% QoQ % 2.35% 4.32% 3.41% 0.71% 3.25% 90.65% - Horiz. % 218.89% 213.87% 205.01% 198.25% 196.85% 190.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.7100 0.7150 0.6450 0.7150 0.7700 0.7000 0.8200 -
P/RPS 6.66 9.14 6.25 5.58 7.07 9.80 6.20 4.86% QoQ % -27.13% 46.24% 12.01% -21.07% -27.86% 58.06% - Horiz. % 107.42% 147.42% 100.81% 90.00% 114.03% 158.06% 100.00%
P/EPS 22.09 8.09 11.73 25.44 9.95 -15.98 16.69 20.45% QoQ % 173.05% -31.03% -53.89% 155.68% 162.27% -195.75% - Horiz. % 132.35% 48.47% 70.28% 152.43% 59.62% -95.75% 100.00%
EY 4.53 12.36 8.53 3.93 10.05 -6.26 5.99 -16.92% QoQ % -63.35% 44.90% 117.05% -60.90% 260.54% -204.51% - Horiz. % 75.63% 206.34% 142.40% 65.61% 167.78% -104.51% 100.00%
DY 0.00 1.40 0.00 0.00 0.00 1.43 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 97.90% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.33 0.34 0.32 0.36 0.39 0.37 0.82 -45.34% QoQ % -2.94% 6.25% -11.11% -7.69% 5.41% -54.88% - Horiz. % 40.24% 41.46% 39.02% 43.90% 47.56% 45.12% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 17/08/15 -
Price 0.8400 0.7200 0.6550 0.7000 0.7100 0.8350 0.6400 -
P/RPS 7.88 9.20 6.35 5.47 6.52 11.70 4.84 38.19% QoQ % -14.35% 44.88% 16.09% -16.10% -44.27% 141.74% - Horiz. % 162.81% 190.08% 131.20% 113.02% 134.71% 241.74% 100.00%
P/EPS 26.14 8.15 11.91 24.91 9.17 -19.06 13.03 58.73% QoQ % 220.74% -31.57% -52.19% 171.65% 148.11% -246.28% - Horiz. % 200.61% 62.55% 91.40% 191.17% 70.38% -146.28% 100.00%
EY 3.83 12.27 8.40 4.01 10.90 -5.25 7.68 -36.98% QoQ % -68.79% 46.07% 109.48% -63.21% 307.62% -168.36% - Horiz. % 49.87% 159.77% 109.38% 52.21% 141.93% -68.36% 100.00%
DY 0.00 1.39 0.00 0.00 0.00 1.20 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.83% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.39 0.34 0.32 0.35 0.36 0.44 0.64 -28.02% QoQ % 14.71% 6.25% -8.57% -2.78% -18.18% -31.25% - Horiz. % 60.94% 53.12% 50.00% 54.69% 56.25% 68.75% 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 Q32016.pdf 
