[INSAS] YoY Quarter Result on 2014-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 92,738 51,871 47,306 71,115 72,494 63,639 73,505 3.95% YoY % 78.79% 9.65% -33.48% -1.90% 13.91% -13.42% - Horiz. % 126.17% 70.57% 64.36% 96.75% 98.62% 86.58% 100.00%
PBT 41,828 61,699 -25,726 25,238 61,547 30,207 -18,388 - YoY % -32.21% 339.83% -201.93% -58.99% 103.75% 264.28% - Horiz. % -227.47% -335.54% 139.91% -137.25% -334.71% -164.28% 100.00%
Tax -2,432 -3,219 -2,553 -1,534 -1,872 -17 -930 17.36% YoY % 24.45% -26.09% -66.43% 18.06% -10,911.76% 98.17% - Horiz. % 261.51% 346.13% 274.52% 164.95% 201.29% 1.83% 100.00%
NP 39,396 58,480 -28,279 23,704 59,675 30,190 -19,318 - YoY % -32.63% 306.80% -219.30% -60.28% 97.66% 256.28% - Horiz. % -203.93% -302.72% 146.39% -122.70% -308.91% -156.28% 100.00%
NP to SH 39,475 58,586 -29,021 23,739 59,400 30,300 -19,212 - YoY % -32.62% 301.87% -222.25% -60.04% 96.04% 257.71% - Horiz. % -205.47% -304.94% 151.06% -123.56% -309.18% -157.71% 100.00%
Tax Rate 5.81 % 5.22 % - % 6.08 % 3.04 % 0.06 % - % - YoY % 11.30% 0.00% 0.00% 100.00% 4,966.67% 0.00% - Horiz. % 9,683.33% 8,700.00% 0.00% 10,133.33% 5,066.67% 100.00% -
Total Cost 53,342 -6,609 75,585 47,411 12,819 33,449 92,823 -8.81% YoY % 907.11% -108.74% 59.43% 269.85% -61.68% -63.96% - Horiz. % 57.47% -7.12% 81.43% 51.08% 13.81% 36.04% 100.00%
Net Worth 1,597,846 1,412,204 1,258,901 1,196,924 1,091,567 986,993 912,828 9.77% YoY % 13.15% 12.18% 5.18% 9.65% 10.60% 8.12% - Horiz. % 175.04% 154.71% 137.91% 131.12% 119.58% 108.12% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 6,630 6,630 6,625 6,649 6,696 8,972 - - YoY % 0.00% 0.06% -0.36% -0.70% -25.37% 0.00% - Horiz. % 73.89% 73.89% 73.84% 74.11% 74.63% 100.00% -
Div Payout % 16.80 % 11.32 % - % 28.01 % 11.27 % 29.61 % - % - YoY % 48.41% 0.00% 0.00% 148.54% -61.94% 0.00% - Horiz. % 56.74% 38.23% 0.00% 94.60% 38.06% 100.00% -
Equity 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,597,846 1,412,204 1,258,901 1,196,924 1,091,567 986,993 912,828 9.77% YoY % 13.15% 12.18% 5.18% 9.65% 10.60% 8.12% - Horiz. % 175.04% 154.71% 137.91% 131.12% 119.58% 108.12% 100.00%
NOSH 663,007 663,007 662,579 664,957 669,673 690,205 681,215 -0.45% YoY % 0.00% 0.06% -0.36% -0.70% -2.97% 1.32% - Horiz. % 97.33% 97.33% 97.26% 97.61% 98.31% 101.32% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 42.48 % 112.74 % -59.78 % 33.33 % 82.32 % 47.44 % -26.28 % - YoY % -62.32% 288.59% -279.36% -59.51% 73.52% 280.52% - Horiz. % -161.64% -429.00% 227.47% -126.83% -313.24% -180.52% 100.00%
ROE 2.47 % 4.15 % -2.31 % 1.98 % 5.44 % 3.07 % -2.10 % - YoY % -40.48% 279.65% -216.67% -63.60% 77.20% 246.19% - Horiz. % -117.62% -197.62% 110.00% -94.29% -259.05% -146.19% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.99 7.82 7.14 10.69 10.83 9.22 10.79 4.42% YoY % 78.90% 9.52% -33.21% -1.29% 17.46% -14.55% - Horiz. % 129.66% 72.47% 66.17% 99.07% 100.37% 85.45% 100.00%
EPS 5.95 8.84 -4.38 3.57 8.87 4.39 -2.82 - YoY % -32.69% 301.83% -222.69% -59.75% 102.05% 255.67% - Horiz. % -210.99% -313.48% 155.32% -126.60% -314.54% -155.67% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.30 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -23.08% 0.00% - Horiz. % 76.92% 76.92% 76.92% 76.92% 76.92% 100.00% -
NAPS 2.4100 2.1300 1.9000 1.8000 1.6300 1.4300 1.3400 10.27% YoY % 13.15% 12.11% 5.56% 10.43% 13.99% 6.72% - Horiz. % 179.85% 158.96% 141.79% 134.33% 121.64% 106.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 13.37 7.48 6.82 10.26 10.46 9.18 10.60 3.94% YoY % 78.74% 9.68% -33.53% -1.91% 13.94% -13.40% - Horiz. % 126.13% 70.57% 64.34% 96.79% 98.68% 86.60% 100.00%
EPS 5.69 8.45 -4.19 3.42 8.57 4.37 -2.77 - YoY % -32.66% 301.67% -222.51% -60.09% 96.11% 257.76% - Horiz. % -205.42% -305.05% 151.26% -123.47% -309.39% -157.76% 100.00%
DPS 0.96 0.96 0.96 0.96 0.97 1.29 0.00 - YoY % 0.00% 0.00% 0.00% -1.03% -24.81% 0.00% - Horiz. % 74.42% 74.42% 74.42% 74.42% 75.19% 100.00% -
NAPS 2.3044 2.0367 1.8156 1.7262 1.5743 1.4234 1.3165 9.77% YoY % 13.14% 12.18% 5.18% 9.65% 10.60% 8.12% - Horiz. % 175.04% 154.71% 137.91% 131.12% 119.58% 108.12% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.9850 0.7150 0.7000 1.2300 0.5450 0.4100 0.4300 -
P/RPS 7.04 9.14 9.80 11.50 5.03 4.45 3.99 9.92% YoY % -22.98% -6.73% -14.78% 128.63% 13.03% 11.53% - Horiz. % 176.44% 229.07% 245.61% 288.22% 126.07% 111.53% 100.00%
P/EPS 16.54 8.09 -15.98 34.45 6.14 9.34 -15.25 - YoY % 104.45% 150.63% -146.39% 461.07% -34.26% 161.25% - Horiz. % -108.46% -53.05% 104.79% -225.90% -40.26% -61.25% 100.00%
EY 6.04 12.36 -6.26 2.90 16.28 10.71 -6.56 - YoY % -51.13% 297.44% -315.86% -82.19% 52.01% 263.26% - Horiz. % -92.07% -188.41% 95.43% -44.21% -248.17% -163.26% 100.00%
DY 1.02 1.40 1.43 0.81 1.83 3.17 0.00 - YoY % -27.14% -2.10% 76.54% -55.74% -42.27% 0.00% - Horiz. % 32.18% 44.16% 45.11% 25.55% 57.73% 100.00% -
P/NAPS 0.41 0.34 0.37 0.68 0.33 0.29 0.32 4.21% YoY % 20.59% -8.11% -45.59% 106.06% 13.79% -9.38% - Horiz. % 128.12% 106.25% 115.62% 212.50% 103.13% 90.62% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 23/11/16 26/11/15 27/11/14 25/11/13 29/11/12 29/11/11 -
Price 0.9100 0.7200 0.8350 1.1500 0.9450 0.4100 0.4900 -
P/RPS 6.51 9.20 11.70 10.75 8.73 4.45 4.54 6.19% YoY % -29.24% -21.37% 8.84% 23.14% 96.18% -1.98% - Horiz. % 143.39% 202.64% 257.71% 236.78% 192.29% 98.02% 100.00%
P/EPS 15.28 8.15 -19.06 32.21 10.65 9.34 -17.37 - YoY % 87.48% 142.76% -159.17% 202.44% 14.03% 153.77% - Horiz. % -87.97% -46.92% 109.73% -185.43% -61.31% -53.77% 100.00%
EY 6.54 12.27 -5.25 3.10 9.39 10.71 -5.76 - YoY % -46.70% 333.71% -269.35% -66.99% -12.32% 285.94% - Horiz. % -113.54% -213.02% 91.15% -53.82% -163.02% -185.94% 100.00%
DY 1.10 1.39 1.20 0.87 1.06 3.17 0.00 - YoY % -20.86% 15.83% 37.93% -17.92% -66.56% 0.00% - Horiz. % 34.70% 43.85% 37.85% 27.44% 33.44% 100.00% -
P/NAPS 0.38 0.34 0.44 0.64 0.58 0.29 0.37 0.45% YoY % 11.76% -22.73% -31.25% 10.34% 100.00% -21.62% - Horiz. % 102.70% 91.89% 118.92% 172.97% 156.76% 78.38% 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-Q10914.pdf 
