[INSAS] YoY Quarter Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 54,327 39,179 40,688 92,738 51,871 47,306 71,115 -4.38% YoY % 38.66% -3.71% -56.13% 78.79% 9.65% -33.48% - Horiz. % 76.39% 55.09% 57.21% 130.41% 72.94% 66.52% 100.00%
PBT 72,537 21,283 28,790 41,828 61,699 -25,726 25,238 19.22% YoY % 240.82% -26.08% -31.17% -32.21% 339.83% -201.93% - Horiz. % 287.41% 84.33% 114.07% 165.73% 244.47% -101.93% 100.00%
Tax -7,193 -3,390 -2,146 -2,432 -3,219 -2,553 -1,534 29.34% YoY % -112.18% -57.97% 11.76% 24.45% -26.09% -66.43% - Horiz. % 468.90% 220.99% 139.90% 158.54% 209.84% 166.43% 100.00%
NP 65,344 17,893 26,644 39,396 58,480 -28,279 23,704 18.39% YoY % 265.19% -32.84% -32.37% -32.63% 306.80% -219.30% - Horiz. % 275.67% 75.49% 112.40% 166.20% 246.71% -119.30% 100.00%
NP to SH 65,315 17,857 26,632 39,475 58,586 -29,021 23,739 18.36% YoY % 265.77% -32.95% -32.53% -32.62% 301.87% -222.25% - Horiz. % 275.14% 75.22% 112.19% 166.29% 246.79% -122.25% 100.00%
Tax Rate 9.92 % 15.93 % 7.45 % 5.81 % 5.22 % - % 6.08 % 8.49% YoY % -37.73% 113.83% 28.23% 11.30% 0.00% 0.00% - Horiz. % 163.16% 262.01% 122.53% 95.56% 85.86% 0.00% 100.00%
Total Cost -11,017 21,286 14,044 53,342 -6,609 75,585 47,411 - YoY % -151.76% 51.57% -73.67% 907.11% -108.74% 59.43% - Horiz. % -23.24% 44.90% 29.62% 112.51% -13.94% 159.43% 100.00%
Net Worth 1,810,047 1,756,968 1,684,037 1,597,846 1,412,204 1,258,901 1,196,924 7.13% YoY % 3.02% 4.33% 5.39% 13.15% 12.18% 5.18% - Horiz. % 151.22% 146.79% 140.70% 133.50% 117.99% 105.18% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 13,260 13,260 13,260 6,630 6,630 6,625 6,649 12.18% YoY % 0.00% 0.00% 100.00% 0.00% 0.06% -0.36% - Horiz. % 199.42% 199.41% 199.41% 99.71% 99.71% 99.64% 100.00%
Div Payout % 20.30 % 74.26 % 49.79 % 16.80 % 11.32 % - % 28.01 % -5.22% YoY % -72.66% 49.15% 196.37% 48.41% 0.00% 0.00% - Horiz. % 72.47% 265.12% 177.76% 59.98% 40.41% 0.00% 100.00%
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,810,047 1,756,968 1,684,037 1,597,846 1,412,204 1,258,901 1,196,924 7.13% YoY % 3.02% 4.33% 5.39% 13.15% 12.18% 5.18% - Horiz. % 151.22% 146.79% 140.70% 133.50% 117.99% 105.18% 100.00%
NOSH 663,021 663,007 663,007 663,007 663,007 662,579 664,957 -0.05% YoY % 0.00% 0.00% 0.00% 0.00% 0.06% -0.36% - Horiz. % 99.71% 99.71% 99.71% 99.71% 99.71% 99.64% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 120.28 % 45.67 % 65.48 % 42.48 % 112.74 % -59.78 % 33.33 % 23.82% YoY % 163.37% -30.25% 54.14% -62.32% 288.59% -279.36% - Horiz. % 360.88% 137.02% 196.46% 127.45% 338.25% -179.36% 100.00%
ROE 3.61 % 1.02 % 1.58 % 2.47 % 4.15 % -2.31 % 1.98 % 10.52% YoY % 253.92% -35.44% -36.03% -40.48% 279.65% -216.67% - Horiz. % 182.32% 51.52% 79.80% 124.75% 209.60% -116.67% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 8.19 5.91 6.14 13.99 7.82 7.14 10.69 -4.34% YoY % 38.58% -3.75% -56.11% 78.90% 9.52% -33.21% - Horiz. % 76.61% 55.29% 57.44% 130.87% 73.15% 66.79% 100.00%
EPS 9.85 2.69 4.02 5.95 8.84 -4.38 3.57 18.41% YoY % 266.17% -33.08% -32.44% -32.69% 301.83% -222.69% - Horiz. % 275.91% 75.35% 112.61% 166.67% 247.62% -122.69% 100.00%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 1.00 12.23% YoY % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 100.00% 100.00% 100.00% 100.00%
NAPS 2.7300 2.6500 2.5400 2.4100 2.1300 1.9000 1.8000 7.18% YoY % 3.02% 4.33% 5.39% 13.15% 12.11% 5.56% - Horiz. % 151.67% 147.22% 141.11% 133.89% 118.33% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.84 5.65 5.87 13.37 7.48 6.82 10.26 -4.38% YoY % 38.76% -3.75% -56.10% 78.74% 9.68% -33.53% - Horiz. % 76.41% 55.07% 57.21% 130.31% 72.90% 66.47% 100.00%
EPS 9.42 2.58 3.84 5.69 8.45 -4.19 3.42 18.38% YoY % 265.12% -32.81% -32.51% -32.66% 301.67% -222.51% - Horiz. % 275.44% 75.44% 112.28% 166.37% 247.08% -122.51% 100.00%
DPS 1.91 1.91 1.91 0.96 0.96 0.96 0.96 12.14% YoY % 0.00% 0.00% 98.96% 0.00% 0.00% 0.00% - Horiz. % 198.96% 198.96% 198.96% 100.00% 100.00% 100.00% 100.00%
NAPS 2.6104 2.5339 2.4287 2.3044 2.0367 1.8156 1.7262 7.13% YoY % 3.02% 4.33% 5.39% 13.14% 12.18% 5.18% - Horiz. % 151.22% 146.79% 140.70% 133.50% 117.99% 105.18% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.7650 0.8200 0.8550 0.9850 0.7150 0.7000 1.2300 -
P/RPS 9.34 13.88 13.93 7.04 9.14 9.80 11.50 -3.40% YoY % -32.71% -0.36% 97.87% -22.98% -6.73% -14.78% - Horiz. % 81.22% 120.70% 121.13% 61.22% 79.48% 85.22% 100.00%
P/EPS 7.77 30.45 21.29 16.54 8.09 -15.98 34.45 -21.96% YoY % -74.48% 43.02% 28.72% 104.45% 150.63% -146.39% - Horiz. % 22.55% 88.39% 61.80% 48.01% 23.48% -46.39% 100.00%
EY 12.88 3.28 4.70 6.04 12.36 -6.26 2.90 28.18% YoY % 292.68% -30.21% -22.19% -51.13% 297.44% -315.86% - Horiz. % 444.14% 113.10% 162.07% 208.28% 426.21% -215.86% 100.00%
DY 2.61 2.44 2.34 1.02 1.40 1.43 0.81 21.51% YoY % 6.97% 4.27% 129.41% -27.14% -2.10% 76.54% - Horiz. % 322.22% 301.23% 288.89% 125.93% 172.84% 176.54% 100.00%
P/NAPS 0.28 0.31 0.34 0.41 0.34 0.37 0.68 -13.74% YoY % -9.68% -8.82% -17.07% 20.59% -8.11% -45.59% - Horiz. % 41.18% 45.59% 50.00% 60.29% 50.00% 54.41% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 26/11/19 26/11/18 21/11/17 23/11/16 26/11/15 27/11/14 -
Price 0.8050 0.8450 0.7100 0.9100 0.7200 0.8350 1.1500 -
P/RPS 9.82 14.30 11.57 6.51 9.20 11.70 10.75 -1.50% YoY % -31.33% 23.60% 77.73% -29.24% -21.37% 8.84% - Horiz. % 91.35% 133.02% 107.63% 60.56% 85.58% 108.84% 100.00%
P/EPS 8.17 31.37 17.68 15.28 8.15 -19.06 32.21 -20.42% YoY % -73.96% 77.43% 15.71% 87.48% 142.76% -159.17% - Horiz. % 25.36% 97.39% 54.89% 47.44% 25.30% -59.17% 100.00%
EY 12.24 3.19 5.66 6.54 12.27 -5.25 3.10 25.69% YoY % 283.70% -43.64% -13.46% -46.70% 333.71% -269.35% - Horiz. % 394.84% 102.90% 182.58% 210.97% 395.81% -169.35% 100.00%
DY 2.48 2.37 2.82 1.10 1.39 1.20 0.87 19.06% YoY % 4.64% -15.96% 156.36% -20.86% 15.83% 37.93% - Horiz. % 285.06% 272.41% 324.14% 126.44% 159.77% 137.93% 100.00%
P/NAPS 0.29 0.32 0.28 0.38 0.34 0.44 0.64 -12.35% YoY % -9.38% 14.29% -26.32% 11.76% -22.73% -31.25% - Horiz. % 45.31% 50.00% 43.75% 59.38% 53.12% 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 Q12018.pdf 
