[INSAS] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 57,395 62,215 49,391 41,812 61,126 64,063 44,245 18.89% QoQ % -7.75% 25.96% 18.13% -31.60% -4.58% 44.79% - Horiz. % 129.72% 140.61% 111.63% 94.50% 138.15% 144.79% 100.00%
PBT 51,131 19,805 135,615 35,130 28,291 30,633 28,864 46.25% QoQ % 158.17% -85.40% 286.04% 24.17% -7.65% 6.13% - Horiz. % 177.14% 68.61% 469.84% 121.71% 98.01% 106.13% 100.00%
Tax -3,348 -3,414 -5,726 -1,277 -2,168 -3,966 -551 231.89% QoQ % 1.93% 40.38% -348.39% 41.10% 45.34% -619.78% - Horiz. % 607.62% 619.60% 1,039.20% 231.76% 393.47% 719.78% 100.00%
NP 47,783 16,391 129,889 33,853 26,123 26,667 28,313 41.62% QoQ % 191.52% -87.38% 283.69% 29.59% -2.04% -5.81% - Horiz. % 168.77% 57.89% 458.76% 119.57% 92.27% 94.19% 100.00%
NP to SH 47,748 16,615 127,737 34,537 26,071 26,710 28,447 41.10% QoQ % 187.38% -86.99% 269.86% 32.47% -2.39% -6.11% - Horiz. % 167.85% 58.41% 449.04% 121.41% 91.65% 93.89% 100.00%
Tax Rate 6.55 % 17.24 % 4.22 % 3.64 % 7.66 % 12.95 % 1.91 % 126.90% QoQ % -62.01% 308.53% 15.93% -52.48% -40.85% 578.01% - Horiz. % 342.93% 902.62% 220.94% 190.58% 401.05% 678.01% 100.00%
Total Cost 9,612 45,824 -80,498 7,959 35,003 37,396 15,932 -28.53% QoQ % -79.02% 156.93% -1,111.41% -77.26% -6.40% 134.72% - Horiz. % 60.33% 287.62% -505.26% 49.96% 219.70% 234.72% 100.00%
Net Worth 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 8.71% QoQ % 1.19% 1.21% 0.30% 1.54% 0.62% 8.03% - Horiz. % 113.38% 112.04% 110.70% 110.37% 108.70% 108.03% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 16,575 - - - 16,575 - - 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% -
Div Payout % - % 99.76 % - % - % - % 62.06 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 160.75% 0.00% 0.00% 0.00% 100.00% -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 8.71% QoQ % 1.19% 1.21% 0.30% 1.54% 0.62% 8.03% - Horiz. % 113.38% 112.04% 110.70% 110.37% 108.70% 108.03% 100.00%
NOSH 663,021 663,021 663,021 663,021 663,021 663,021 663,021 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 83.25 % 26.35 % 262.98 % 80.96 % 42.74 % 41.63 % 63.99 % 19.12% QoQ % 215.94% -89.98% 224.83% 89.42% 2.67% -34.94% - Horiz. % 130.10% 41.18% 410.97% 126.52% 66.79% 65.06% 100.00%
ROE 2.12 % 0.75 % 5.82 % 1.58 % 1.21 % 1.25 % 1.43 % 29.92% QoQ % 182.67% -87.11% 268.35% 30.58% -3.20% -12.59% - Horiz. % 148.25% 52.45% 406.99% 110.49% 84.62% 87.41% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.66 9.38 7.45 6.31 9.22 9.66 6.67 18.96% QoQ % -7.68% 25.91% 18.07% -31.56% -4.55% 44.83% - Horiz. % 129.84% 140.63% 111.69% 94.60% 138.23% 144.83% 100.00%
EPS 7.20 2.51 19.27 5.21 3.93 4.03 4.29 41.09% QoQ % 186.85% -86.97% 269.87% 32.57% -2.48% -6.06% - Horiz. % 167.83% 58.51% 449.18% 121.45% 91.61% 93.94% 100.00%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 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 3.3900 3.3500 3.3100 3.3000 3.2500 3.2300 2.9900 8.71% QoQ % 1.19% 1.21% 0.30% 1.54% 0.62% 8.03% - Horiz. % 113.38% 112.04% 110.70% 110.37% 108.70% 108.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.28 8.97 7.12 6.03 8.82 9.24 6.38 18.92% QoQ % -7.69% 25.98% 18.08% -31.63% -4.55% 44.83% - Horiz. % 129.78% 140.60% 111.60% 94.51% 138.24% 144.83% 100.00%
EPS 6.89 2.40 18.42 4.98 3.76 3.85 4.10 41.21% QoQ % 187.08% -86.97% 269.88% 32.45% -2.34% -6.10% - Horiz. % 168.05% 58.54% 449.27% 121.46% 91.71% 93.90% 100.00%
DPS 0.00 2.39 0.00 0.00 0.00 2.39 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 3.2415 3.2033 3.1650 3.1555 3.1077 3.0885 2.8591 8.70% QoQ % 1.19% 1.21% 0.30% 1.54% 0.62% 8.02% - Horiz. % 113.37% 112.04% 110.70% 110.37% 108.70% 108.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.8050 0.7600 0.7750 0.8200 0.9700 1.0000 0.8750 -
P/RPS 9.30 8.10 10.40 13.00 10.52 10.35 13.11 -20.41% QoQ % 14.81% -22.12% -20.00% 23.57% 1.64% -21.05% - Horiz. % 70.94% 61.78% 79.33% 99.16% 80.24% 78.95% 100.00%
P/EPS 11.18 30.33 4.02 15.74 24.67 24.82 20.39 -32.94% QoQ % -63.14% 654.48% -74.46% -36.20% -0.60% 21.73% - Horiz. % 54.83% 148.75% 19.72% 77.19% 120.99% 121.73% 100.00%
EY 8.95 3.30 24.86 6.35 4.05 4.03 4.90 49.26% QoQ % 171.21% -86.73% 291.50% 56.79% 0.50% -17.76% - Horiz. % 182.65% 67.35% 507.35% 129.59% 82.65% 82.24% 100.00%
DY 0.00 3.29 0.00 0.00 0.00 2.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 131.60% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.24 0.23 0.23 0.25 0.30 0.31 0.29 -11.82% QoQ % 4.35% 0.00% -8.00% -16.67% -3.23% 6.90% - Horiz. % 82.76% 79.31% 79.31% 86.21% 103.45% 106.90% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 25/08/22 23/05/22 - 23/11/21 26/08/21 -
Price 0.7700 0.7900 0.7900 0.7950 0.8350 1.1400 0.9800 -
P/RPS 8.89 8.42 10.60 12.61 9.06 11.80 14.69 -28.39% QoQ % 5.58% -20.57% -15.94% 39.18% -23.22% -19.67% - Horiz. % 60.52% 57.32% 72.16% 85.84% 61.67% 80.33% 100.00%
P/EPS 10.69 31.52 4.10 15.26 21.24 28.30 22.84 -39.63% QoQ % -66.09% 668.78% -73.13% -28.15% -24.95% 23.91% - Horiz. % 46.80% 138.00% 17.95% 66.81% 92.99% 123.91% 100.00%
EY 9.35 3.17 24.39 6.55 4.71 3.53 4.38 65.56% QoQ % 194.95% -87.00% 272.37% 39.07% 33.43% -19.41% - Horiz. % 213.47% 72.37% 556.85% 149.54% 107.53% 80.59% 100.00%
DY 0.00 3.16 0.00 0.00 0.00 2.19 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 144.29% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.23 0.24 0.24 0.24 0.26 0.35 0.33 -21.34% QoQ % -4.17% 0.00% 0.00% -7.69% -25.71% 6.06% - Horiz. % 69.70% 72.73% 72.73% 72.73% 78.79% 106.06% 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 Q3.22.pdf 
