[INSAS] YoY Quarter Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 62,215 64,063 54,327 39,179 40,688 92,738 51,871 3.08% YoY % -2.88% 17.92% 38.66% -3.71% -56.13% 78.79% - Horiz. % 119.94% 123.50% 104.73% 75.53% 78.44% 178.79% 100.00%
PBT 19,805 30,633 72,537 21,283 28,790 41,828 61,699 -17.25% YoY % -35.35% -57.77% 240.82% -26.08% -31.17% -32.21% - Horiz. % 32.10% 49.65% 117.57% 34.49% 46.66% 67.79% 100.00%
Tax -3,414 -3,966 -7,193 -3,390 -2,146 -2,432 -3,219 0.98% YoY % 13.92% 44.86% -112.18% -57.97% 11.76% 24.45% - Horiz. % 106.06% 123.21% 223.45% 105.31% 66.67% 75.55% 100.00%
NP 16,391 26,667 65,344 17,893 26,644 39,396 58,480 -19.10% YoY % -38.53% -59.19% 265.19% -32.84% -32.37% -32.63% - Horiz. % 28.03% 45.60% 111.74% 30.60% 45.56% 67.37% 100.00%
NP to SH 16,615 26,710 65,315 17,857 26,632 39,475 58,586 -18.94% YoY % -37.79% -59.11% 265.77% -32.95% -32.53% -32.62% - Horiz. % 28.36% 45.59% 111.49% 30.48% 45.46% 67.38% 100.00%
Tax Rate 17.24 % 12.95 % 9.92 % 15.93 % 7.45 % 5.81 % 5.22 % 22.02% YoY % 33.13% 30.54% -37.73% 113.83% 28.23% 11.30% - Horiz. % 330.27% 248.08% 190.04% 305.17% 142.72% 111.30% 100.00%
Total Cost 45,824 37,396 -11,017 21,286 14,044 53,342 -6,609 - YoY % 22.54% 439.44% -151.76% 51.57% -73.67% 907.11% - Horiz. % -693.36% -565.83% 166.70% -322.08% -212.50% -807.11% 100.00%
Net Worth 2,221,120 2,141,557 1,810,047 1,756,968 1,684,037 1,597,846 1,412,204 7.84% YoY % 3.72% 18.32% 3.02% 4.33% 5.39% 13.15% - Horiz. % 157.28% 151.65% 128.17% 124.41% 119.25% 113.15% 100.00%
Dividend 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 16,575 16,575 13,260 13,260 13,260 6,630 6,630 16.49% YoY % 0.00% 25.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 250.01% 250.01% 200.00% 200.00% 200.00% 100.00% 100.00%
Div Payout % 99.76 % 62.06 % 20.30 % 74.26 % 49.79 % 16.80 % 11.32 % 43.70% YoY % 60.75% 205.71% -72.66% 49.15% 196.37% 48.41% - Horiz. % 881.27% 548.23% 179.33% 656.01% 439.84% 148.41% 100.00%
Equity 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,221,120 2,141,557 1,810,047 1,756,968 1,684,037 1,597,846 1,412,204 7.84% YoY % 3.72% 18.32% 3.02% 4.33% 5.39% 13.15% - Horiz. % 157.28% 151.65% 128.17% 124.41% 119.25% 113.15% 100.00%
NOSH 663,021 663,021 663,021 663,007 663,007 663,007 663,007 0.00% YoY % 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 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 26.35 % 41.63 % 120.28 % 45.67 % 65.48 % 42.48 % 112.74 % -21.51% YoY % -36.70% -65.39% 163.37% -30.25% 54.14% -62.32% - Horiz. % 23.37% 36.93% 106.69% 40.51% 58.08% 37.68% 100.00%
ROE 0.75 % 1.25 % 3.61 % 1.02 % 1.58 % 2.47 % 4.15 % -24.80% YoY % -40.00% -65.37% 253.92% -35.44% -36.03% -40.48% - Horiz. % 18.07% 30.12% 86.99% 24.58% 38.07% 59.52% 100.00%
Per Share 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 9.38 9.66 8.19 5.91 6.14 13.99 7.82 3.08% YoY % -2.90% 17.95% 38.58% -3.75% -56.11% 78.90% - Horiz. % 119.95% 123.53% 104.73% 75.58% 78.52% 178.90% 100.00%
EPS 2.51 4.03 9.85 2.69 4.02 5.95 8.84 -18.92% YoY % -37.72% -59.09% 266.17% -33.08% -32.44% -32.69% - Horiz. % 28.39% 45.59% 111.43% 30.43% 45.48% 67.31% 100.00%
DPS 2.50 2.50 2.00 2.00 2.00 1.00 1.00 16.49% YoY % 0.00% 25.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 250.00% 250.00% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 3.3500 3.2300 2.7300 2.6500 2.5400 2.4100 2.1300 7.84% YoY % 3.72% 18.32% 3.02% 4.33% 5.39% 13.15% - Horiz. % 157.28% 151.64% 128.17% 124.41% 119.25% 113.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 8.97 9.24 7.84 5.65 5.87 13.37 7.48 3.07% YoY % -2.92% 17.86% 38.76% -3.75% -56.10% 78.74% - Horiz. % 119.92% 123.53% 104.81% 75.53% 78.48% 178.74% 100.00%
EPS 2.40 3.85 9.42 2.58 3.84 5.69 8.45 -18.92% YoY % -37.66% -59.13% 265.12% -32.81% -32.51% -32.66% - Horiz. % 28.40% 45.56% 111.48% 30.53% 45.44% 67.34% 100.00%
DPS 2.39 2.39 1.91 1.91 1.91 0.96 0.96 16.41% YoY % 0.00% 25.13% 0.00% 0.00% 98.96% 0.00% - Horiz. % 248.96% 248.96% 198.96% 198.96% 198.96% 100.00% 100.00%
NAPS 3.2033 3.0885 2.6104 2.5339 2.4287 2.3044 2.0367 7.84% YoY % 3.72% 18.32% 3.02% 4.33% 5.39% 13.14% - Horiz. % 157.28% 151.64% 128.17% 124.41% 119.25% 113.14% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.7600 1.0000 0.7650 0.8200 0.8550 0.9850 0.7150 -
P/RPS 8.10 10.35 9.34 13.88 13.93 7.04 9.14 -1.99% YoY % -21.74% 10.81% -32.71% -0.36% 97.87% -22.98% - Horiz. % 88.62% 113.24% 102.19% 151.86% 152.41% 77.02% 100.00%
P/EPS 30.33 24.82 7.77 30.45 21.29 16.54 8.09 24.63% YoY % 22.20% 219.43% -74.48% 43.02% 28.72% 104.45% - Horiz. % 374.91% 306.80% 96.04% 376.39% 263.16% 204.45% 100.00%
EY 3.30 4.03 12.88 3.28 4.70 6.04 12.36 -19.75% YoY % -18.11% -68.71% 292.68% -30.21% -22.19% -51.13% - Horiz. % 26.70% 32.61% 104.21% 26.54% 38.03% 48.87% 100.00%
DY 3.29 2.50 2.61 2.44 2.34 1.02 1.40 15.30% YoY % 31.60% -4.21% 6.97% 4.27% 129.41% -27.14% - Horiz. % 235.00% 178.57% 186.43% 174.29% 167.14% 72.86% 100.00%
P/NAPS 0.23 0.31 0.28 0.31 0.34 0.41 0.34 -6.30% YoY % -25.81% 10.71% -9.68% -8.82% -17.07% 20.59% - Horiz. % 67.65% 91.18% 82.35% 91.18% 100.00% 120.59% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 23/11/21 24/11/20 26/11/19 26/11/18 21/11/17 23/11/16 -
Price 0.7900 1.1400 0.8050 0.8450 0.7100 0.9100 0.7200 -
P/RPS 8.42 11.80 9.82 14.30 11.57 6.51 9.20 -1.47% YoY % -28.64% 20.16% -31.33% 23.60% 77.73% -29.24% - Horiz. % 91.52% 128.26% 106.74% 155.43% 125.76% 70.76% 100.00%
P/EPS 31.52 28.30 8.17 31.37 17.68 15.28 8.15 25.27% YoY % 11.38% 246.39% -73.96% 77.43% 15.71% 87.48% - Horiz. % 386.75% 347.24% 100.25% 384.91% 216.93% 187.48% 100.00%
EY 3.17 3.53 12.24 3.19 5.66 6.54 12.27 -20.19% YoY % -10.20% -71.16% 283.70% -43.64% -13.46% -46.70% - Horiz. % 25.84% 28.77% 99.76% 26.00% 46.13% 53.30% 100.00%
DY 3.16 2.19 2.48 2.37 2.82 1.10 1.39 14.66% YoY % 44.29% -11.69% 4.64% -15.96% 156.36% -20.86% - Horiz. % 227.34% 157.55% 178.42% 170.50% 202.88% 79.14% 100.00%
P/NAPS 0.24 0.35 0.29 0.32 0.28 0.38 0.34 -5.64% YoY % -31.43% 20.69% -9.38% 14.29% -26.32% 11.76% - Horiz. % 70.59% 102.94% 85.29% 94.12% 82.35% 111.76% 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 Q1.20.pdf 
