[INSAS] YoY Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 78,108 111,552 68,500 87,333 57,391 88,471 61,443 4.08% YoY % -29.98% 62.85% -21.56% 52.17% -35.13% 43.99% - Horiz. % 127.12% 181.55% 111.49% 142.14% 93.41% 143.99% 100.00%
PBT 9,215 36,962 39,877 33,212 34,839 -9,653 -17,724 - YoY % -75.07% -7.31% 20.07% -4.67% 460.91% 45.54% - Horiz. % -51.99% -208.54% -224.99% -187.38% -196.56% 54.46% 100.00%
Tax -2,215 -2,105 -3,715 -590 -5,675 4,325 1,837 - YoY % -5.23% 43.34% -529.66% 89.60% -231.21% 135.44% - Horiz. % -120.58% -114.59% -202.23% -32.12% -308.93% 235.44% 100.00%
NP 7,000 34,857 36,162 32,622 29,164 -5,328 -15,887 - YoY % -79.92% -3.61% 10.85% 11.86% 647.37% 66.46% - Horiz. % -44.06% -219.41% -227.62% -205.34% -183.57% 33.54% 100.00%
NP to SH 6,938 34,791 36,488 32,442 29,395 -7,560 -14,030 - YoY % -80.06% -4.65% 12.47% 10.37% 488.82% 46.12% - Horiz. % -49.45% -247.98% -260.07% -231.23% -209.52% 53.88% 100.00%
Tax Rate 24.04 % 5.70 % 9.32 % 1.78 % 16.29 % - % - % - YoY % 321.75% -38.84% 423.60% -89.07% 0.00% 0.00% - Horiz. % 147.58% 34.99% 57.21% 10.93% 100.00% - -
Total Cost 71,108 76,695 32,338 54,711 28,227 93,799 77,330 -1.39% YoY % -7.28% 137.17% -40.89% 93.83% -69.91% 21.30% - Horiz. % 91.95% 99.18% 41.82% 70.75% 36.50% 121.30% 100.00%
Net Worth 1,650,887 1,551,436 1,353,672 660,295 665,123 1,041,837 958,653 9.48% YoY % 6.41% 14.61% 105.01% -0.73% -36.16% 8.68% - Horiz. % 172.21% 161.83% 141.21% 68.88% 69.38% 108.68% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,650,887 1,551,436 1,353,672 660,295 665,123 1,041,837 958,653 9.48% YoY % 6.41% 14.61% 105.01% -0.73% -36.16% 8.68% - Horiz. % 172.21% 161.83% 141.21% 68.88% 69.38% 108.68% 100.00%
NOSH 663,007 663,007 663,564 660,295 665,123 676,517 684,752 -0.54% YoY % 0.00% -0.08% 0.50% -0.73% -1.68% -1.20% - Horiz. % 96.82% 96.82% 96.91% 96.43% 97.13% 98.80% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.96 % 31.25 % 52.79 % 37.35 % 50.82 % -6.02 % -25.86 % - YoY % -71.33% -40.80% 41.34% -26.51% 944.19% 76.72% - Horiz. % -34.65% -120.84% -204.14% -144.43% -196.52% 23.28% 100.00%
ROE 0.42 % 2.24 % 2.70 % 4.91 % 4.42 % -0.73 % -1.46 % - YoY % -81.25% -17.04% -45.01% 11.09% 705.48% 50.00% - Horiz. % -28.77% -153.42% -184.93% -336.30% -302.74% 50.00% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.78 16.83 10.32 13.23 8.63 13.08 8.97 4.64% YoY % -30.01% 63.08% -22.00% 53.30% -34.02% 45.82% - Horiz. % 131.33% 187.63% 115.05% 147.49% 96.21% 145.82% 100.00%
EPS 1.04 5.24 5.50 4.91 4.42 -1.11 -2.05 - YoY % -80.15% -4.73% 12.02% 11.09% 498.20% 45.85% - Horiz. % -50.73% -255.61% -268.29% -239.51% -215.61% 54.15% 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 2.4900 2.3400 2.0400 1.0000 1.0000 1.5400 1.4000 10.07% YoY % 6.41% 14.71% 104.00% 0.00% -35.06% 10.00% - Horiz. % 177.86% 167.14% 145.71% 71.43% 71.43% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.26 16.09 9.88 12.60 8.28 12.76 8.86 4.07% YoY % -30.02% 62.85% -21.59% 52.17% -35.11% 44.02% - Horiz. % 127.09% 181.60% 111.51% 142.21% 93.45% 144.02% 100.00%
EPS 1.00 5.02 5.26 4.68 4.24 -1.09 -2.02 - YoY % -80.08% -4.56% 12.39% 10.38% 488.99% 46.04% - Horiz. % -49.50% -248.51% -260.40% -231.68% -209.90% 53.96% 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 2.3809 2.2375 1.9523 0.9523 0.9592 1.5025 1.3826 9.48% YoY % 6.41% 14.61% 105.01% -0.72% -36.16% 8.67% - Horiz. % 172.20% 161.83% 141.20% 68.88% 69.38% 108.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.8750 1.0700 0.6450 0.8200 1.1900 0.5000 0.4100 -
P/RPS 7.43 6.36 6.25 6.20 13.79 3.82 4.57 8.43% YoY % 16.82% 1.76% 0.81% -55.04% 260.99% -16.41% - Horiz. % 162.58% 139.17% 136.76% 135.67% 301.75% 83.59% 100.00%
P/EPS 83.62 20.39 11.73 16.69 26.93 -44.74 -20.01 - YoY % 310.10% 73.83% -29.72% -38.02% 160.19% -123.59% - Horiz. % -417.89% -101.90% -58.62% -83.41% -134.58% 223.59% 100.00%
EY 1.20 4.90 8.53 5.99 3.71 -2.23 -5.00 - YoY % -75.51% -42.56% 42.40% 61.46% 266.37% 55.40% - Horiz. % -24.00% -98.00% -170.60% -119.80% -74.20% 44.60% 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 0.35 0.46 0.32 0.82 1.19 0.32 0.29 3.18% YoY % -23.91% 43.75% -60.98% -31.09% 271.88% 10.34% - Horiz. % 120.69% 158.62% 110.34% 282.76% 410.34% 110.34% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 22/08/17 25/08/16 17/08/15 26/08/14 28/08/13 30/08/12 -
Price 0.8750 1.0000 0.6550 0.6400 1.2700 0.5050 0.4100 -
P/RPS 7.43 5.94 6.35 4.84 14.72 3.86 4.57 8.43% YoY % 25.08% -6.46% 31.20% -67.12% 281.35% -15.54% - Horiz. % 162.58% 129.98% 138.95% 105.91% 322.10% 84.46% 100.00%
P/EPS 83.62 19.06 11.91 13.03 28.74 -45.19 -20.01 - YoY % 338.72% 60.03% -8.60% -54.66% 163.60% -125.84% - Horiz. % -417.89% -95.25% -59.52% -65.12% -143.63% 225.84% 100.00%
EY 1.20 5.25 8.40 7.68 3.48 -2.21 -5.00 - YoY % -77.14% -37.50% 9.37% 120.69% 257.47% 55.80% - Horiz. % -24.00% -105.00% -168.00% -153.60% -69.60% 44.20% 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 0.35 0.43 0.32 0.64 1.27 0.33 0.29 3.18% YoY % -18.60% 34.38% -50.00% -49.61% 284.85% 13.79% - Horiz. % 120.69% 148.28% 110.34% 220.69% 437.93% 113.79% 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 Q42015.pdf 
