[INSAS] YoY Quarter Result on 2013-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 68,500 87,333 57,391 88,471 61,443 56,263 121,771 -9.14% YoY % -21.56% 52.17% -35.13% 43.99% 9.21% -53.80% - Horiz. % 56.25% 71.72% 47.13% 72.65% 50.46% 46.20% 100.00%
PBT 39,877 33,212 34,839 -9,653 -17,724 40,932 11,477 23.05% YoY % 20.07% -4.67% 460.91% 45.54% -143.30% 256.64% - Horiz. % 347.45% 289.38% 303.55% -84.11% -154.43% 356.64% 100.00%
Tax -3,715 -590 -5,675 4,325 1,837 -1,448 888 - YoY % -529.66% 89.60% -231.21% 135.44% 226.86% -263.06% - Horiz. % -418.36% -66.44% -639.08% 487.05% 206.87% -163.06% 100.00%
NP 36,162 32,622 29,164 -5,328 -15,887 39,484 12,365 19.57% YoY % 10.85% 11.86% 647.37% 66.46% -140.24% 219.32% - Horiz. % 292.45% 263.83% 235.86% -43.09% -128.48% 319.32% 100.00%
NP to SH 36,488 32,442 29,395 -7,560 -14,030 40,377 9,837 24.39% YoY % 12.47% 10.37% 488.82% 46.12% -134.75% 310.46% - Horiz. % 370.93% 329.80% 298.82% -76.85% -142.62% 410.46% 100.00%
Tax Rate 9.32 % 1.78 % 16.29 % - % - % 3.54 % -7.74 % - YoY % 423.60% -89.07% 0.00% 0.00% 0.00% 145.74% - Horiz. % -120.41% -23.00% -210.47% 0.00% 0.00% -45.74% 100.00%
Total Cost 32,338 54,711 28,227 93,799 77,330 16,779 109,406 -18.37% YoY % -40.89% 93.83% -69.91% 21.30% 360.87% -84.66% - Horiz. % 29.56% 50.01% 25.80% 85.73% 70.68% 15.34% 100.00%
Net Worth 1,353,672 660,295 665,123 1,041,837 958,653 684,818 659,999 12.71% YoY % 105.01% -0.73% -36.16% 8.68% 39.99% 3.76% - Horiz. % 205.10% 100.04% 100.78% 157.85% 145.25% 103.76% 100.00%
Dividend 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,353,672 660,295 665,123 1,041,837 958,653 684,818 659,999 12.71% YoY % 105.01% -0.73% -36.16% 8.68% 39.99% 3.76% - Horiz. % 205.10% 100.04% 100.78% 157.85% 145.25% 103.76% 100.00%
NOSH 663,564 660,295 665,123 676,517 684,752 684,818 659,999 0.09% YoY % 0.50% -0.73% -1.68% -1.20% -0.01% 3.76% - Horiz. % 100.54% 100.04% 100.78% 102.50% 103.75% 103.76% 100.00%
Ratio Analysis 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 52.79 % 37.35 % 50.82 % -6.02 % -25.86 % 70.18 % 10.15 % 31.59% YoY % 41.34% -26.51% 944.19% 76.72% -136.85% 591.43% - Horiz. % 520.10% 367.98% 500.69% -59.31% -254.78% 691.43% 100.00%
ROE 2.70 % 4.91 % 4.42 % -0.73 % -1.46 % 5.90 % 1.49 % 10.41% YoY % -45.01% 11.09% 705.48% 50.00% -124.75% 295.97% - Horiz. % 181.21% 329.53% 296.64% -48.99% -97.99% 395.97% 100.00%
Per Share 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.32 13.23 8.63 13.08 8.97 8.22 18.45 -9.22% YoY % -22.00% 53.30% -34.02% 45.82% 9.12% -55.45% - Horiz. % 55.93% 71.71% 46.78% 70.89% 48.62% 44.55% 100.00%
EPS 5.50 4.91 4.42 -1.11 -2.05 5.89 1.46 24.71% YoY % 12.02% 11.09% 498.20% 45.85% -134.80% 303.42% - Horiz. % 376.71% 336.30% 302.74% -76.03% -140.41% 403.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.0400 1.0000 1.0000 1.5400 1.4000 1.0000 1.0000 12.61% YoY % 104.00% 0.00% -35.06% 10.00% 40.00% 0.00% - Horiz. % 204.00% 100.00% 100.00% 154.00% 140.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.88 12.60 8.28 12.76 8.86 8.11 17.56 -9.13% YoY % -21.59% 52.17% -35.11% 44.02% 9.25% -53.82% - Horiz. % 56.26% 71.75% 47.15% 72.67% 50.46% 46.18% 100.00%
EPS 5.26 4.68 4.24 -1.09 -2.02 5.82 1.42 24.36% YoY % 12.39% 10.38% 488.99% 46.04% -134.71% 309.86% - Horiz. % 370.42% 329.58% 298.59% -76.76% -142.25% 409.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9523 0.9523 0.9592 1.5025 1.3826 0.9876 0.9518 12.71% YoY % 105.01% -0.72% -36.16% 8.67% 40.00% 3.76% - Horiz. % 205.12% 100.05% 100.78% 157.86% 145.26% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.6450 0.8200 1.1900 0.5000 0.4100 0.5000 0.4800 -
P/RPS 6.25 6.20 13.79 3.82 4.57 6.09 2.60 15.72% YoY % 0.81% -55.04% 260.99% -16.41% -24.96% 134.23% - Horiz. % 240.38% 238.46% 530.38% 146.92% 175.77% 234.23% 100.00%
P/EPS 11.73 16.69 26.93 -44.74 -20.01 8.48 32.20 -15.48% YoY % -29.72% -38.02% 160.19% -123.59% -335.97% -73.66% - Horiz. % 36.43% 51.83% 83.63% -138.94% -62.14% 26.34% 100.00%
EY 8.53 5.99 3.71 -2.23 -5.00 11.79 3.11 18.29% YoY % 42.40% 61.46% 266.37% 55.40% -142.41% 279.10% - Horiz. % 274.28% 192.60% 119.29% -71.70% -160.77% 379.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.32 0.82 1.19 0.32 0.29 0.50 0.48 -6.53% YoY % -60.98% -31.09% 271.88% 10.34% -42.00% 4.17% - Horiz. % 66.67% 170.83% 247.92% 66.67% 60.42% 104.17% 100.00%
Price Multiplier on Announcement Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 17/08/15 26/08/14 28/08/13 30/08/12 25/08/11 25/08/10 -
Price 0.6550 0.6400 1.2700 0.5050 0.4100 0.4700 0.4900 -
P/RPS 6.35 4.84 14.72 3.86 4.57 5.72 2.66 15.59% YoY % 31.20% -67.12% 281.35% -15.54% -20.10% 115.04% - Horiz. % 238.72% 181.95% 553.38% 145.11% 171.80% 215.04% 100.00%
P/EPS 11.91 13.03 28.74 -45.19 -20.01 7.97 32.88 -15.56% YoY % -8.60% -54.66% 163.60% -125.84% -351.07% -75.76% - Horiz. % 36.22% 39.63% 87.41% -137.44% -60.86% 24.24% 100.00%
EY 8.40 7.68 3.48 -2.21 -5.00 12.54 3.04 18.44% YoY % 9.37% 120.69% 257.47% 55.80% -139.87% 312.50% - Horiz. % 276.32% 252.63% 114.47% -72.70% -164.47% 412.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.32 0.64 1.27 0.33 0.29 0.47 0.49 -6.85% YoY % -50.00% -49.61% 284.85% 13.79% -38.30% -4.08% - Horiz. % 65.31% 130.61% 259.18% 67.35% 59.18% 95.92% 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
QReportword June 2013 (Bursa).doc 
