[INSAS] YoY Quarter Result on 2012-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 72,244 108,664 80,670 47,692 49,285 45,480 119,650 -8.06% YoY % -33.52% 34.70% 69.15% -3.23% 8.37% -61.99% - Horiz. % 60.38% 90.82% 67.42% 39.86% 41.19% 38.01% 100.00%
PBT 53,413 10,107 42,280 31,645 22,459 12,916 11,435 29.28% YoY % 428.48% -76.10% 33.61% 40.90% 73.89% 12.95% - Horiz. % 467.10% 88.39% 369.74% 276.74% 196.41% 112.95% 100.00%
Tax -3,237 -2,777 -1,154 -1,292 -1,204 -759 -307 48.05% YoY % -16.56% -140.64% 10.68% -7.31% -58.63% -147.23% - Horiz. % 1,054.40% 904.56% 375.90% 420.85% 392.18% 247.23% 100.00%
NP 50,176 7,330 41,126 30,353 21,255 12,157 11,128 28.52% YoY % 584.53% -82.18% 35.49% 42.80% 74.84% 9.25% - Horiz. % 450.90% 65.87% 369.57% 272.76% 191.00% 109.25% 100.00%
NP to SH 51,331 6,832 40,923 30,422 21,091 12,042 10,003 31.32% YoY % 651.33% -83.31% 34.52% 44.24% 75.15% 20.38% - Horiz. % 513.16% 68.30% 409.11% 304.13% 210.85% 120.38% 100.00%
Tax Rate 6.06 % 27.48 % 2.73 % 4.08 % 5.36 % 5.88 % 2.68 % 14.56% YoY % -77.95% 906.59% -33.09% -23.88% -8.84% 119.40% - Horiz. % 226.12% 1,025.37% 101.87% 152.24% 200.00% 219.40% 100.00%
Total Cost 22,068 101,334 39,544 17,339 28,030 33,323 108,522 -23.31% YoY % -78.22% 156.26% 128.06% -38.14% -15.88% -69.29% - Horiz. % 20.34% 93.38% 36.44% 15.98% 25.83% 30.71% 100.00%
Net Worth 1,299,854 1,219,043 1,128,682 1,007,350 938,944 855,255 809,453 8.21% YoY % 6.63% 8.01% 12.04% 7.29% 9.79% 5.66% - Horiz. % 160.58% 150.60% 139.44% 124.45% 116.00% 105.66% 100.00%
Dividend 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,299,854 1,219,043 1,128,682 1,007,350 938,944 855,255 809,453 8.21% YoY % 6.63% 8.01% 12.04% 7.29% 9.79% 5.66% - Horiz. % 160.58% 150.60% 139.44% 124.45% 116.00% 105.66% 100.00%
NOSH 663,191 669,803 660,048 671,567 680,394 684,204 658,092 0.13% YoY % -0.99% 1.48% -1.72% -1.30% -0.56% 3.97% - Horiz. % 100.77% 101.78% 100.30% 102.05% 103.39% 103.97% 100.00%
Ratio Analysis 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 69.45 % 6.75 % 50.98 % 63.64 % 43.13 % 26.73 % 9.30 % 39.79% YoY % 928.89% -86.76% -19.89% 47.55% 61.35% 187.42% - Horiz. % 746.77% 72.58% 548.17% 684.30% 463.76% 287.42% 100.00%
ROE 3.95 % 0.56 % 3.63 % 3.02 % 2.25 % 1.41 % 1.24 % 21.29% YoY % 605.36% -84.57% 20.20% 34.22% 59.57% 13.71% - Horiz. % 318.55% 45.16% 292.74% 243.55% 181.45% 113.71% 100.00%
Per Share 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.89 16.22 12.22 7.10 7.24 6.65 18.18 -8.18% YoY % -32.86% 32.73% 72.11% -1.93% 8.87% -63.42% - Horiz. % 59.90% 89.22% 67.22% 39.05% 39.82% 36.58% 100.00%
EPS 7.74 1.02 6.20 4.53 3.10 1.76 1.52 31.15% YoY % 658.82% -83.55% 36.87% 46.13% 76.14% 15.79% - Horiz. % 509.21% 67.11% 407.89% 298.03% 203.95% 115.79% 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 1.9600 1.8200 1.7100 1.5000 1.3800 1.2500 1.2300 8.07% YoY % 7.69% 6.43% 14.00% 8.70% 10.40% 1.63% - Horiz. % 159.35% 147.97% 139.02% 121.95% 112.20% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.42 15.67 11.63 6.88 7.11 6.56 17.26 -8.06% YoY % -33.50% 34.74% 69.04% -3.23% 8.38% -61.99% - Horiz. % 60.37% 90.79% 67.38% 39.86% 41.19% 38.01% 100.00%
EPS 7.40 0.99 5.90 4.39 3.04 1.74 1.44 31.35% YoY % 647.47% -83.22% 34.40% 44.41% 74.71% 20.83% - Horiz. % 513.89% 68.75% 409.72% 304.86% 211.11% 120.83% 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 1.8746 1.7581 1.6278 1.4528 1.3541 1.2334 1.1674 8.21% YoY % 6.63% 8.00% 12.05% 7.29% 9.79% 5.65% - Horiz. % 160.58% 150.60% 139.44% 124.45% 115.99% 105.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.7700 0.7950 0.8750 0.4400 0.4800 0.5500 0.5700 -
P/RPS 7.07 4.90 7.16 6.20 6.63 8.27 3.14 14.48% YoY % 44.29% -31.56% 15.48% -6.49% -19.83% 163.38% - Horiz. % 225.16% 156.05% 228.03% 197.45% 211.15% 263.38% 100.00%
P/EPS 9.95 77.94 14.11 9.71 15.48 31.25 37.50 -19.83% YoY % -87.23% 452.37% 45.31% -37.27% -50.46% -16.67% - Horiz. % 26.53% 207.84% 37.63% 25.89% 41.28% 83.33% 100.00%
EY 10.05 1.28 7.09 10.30 6.46 3.20 2.67 24.71% YoY % 685.16% -81.95% -31.17% 59.44% 101.87% 19.85% - Horiz. % 376.40% 47.94% 265.54% 385.77% 241.95% 119.85% 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 0.39 0.44 0.51 0.29 0.35 0.44 0.46 -2.71% YoY % -11.36% -13.73% 75.86% -17.14% -20.45% -4.35% - Horiz. % 84.78% 95.65% 110.87% 63.04% 76.09% 95.65% 100.00%
Price Multiplier on Announcement Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 21/02/14 26/02/13 28/02/12 24/02/11 24/02/10 -
Price 0.7100 0.9000 0.9050 0.4100 0.4800 0.5000 0.5300 -
P/RPS 6.52 5.55 7.40 5.77 6.63 7.52 2.92 14.32% YoY % 17.48% -25.00% 28.25% -12.97% -11.84% 157.53% - Horiz. % 223.29% 190.07% 253.42% 197.60% 227.05% 257.53% 100.00%
P/EPS 9.17 88.24 14.60 9.05 15.48 28.41 34.87 -19.95% YoY % -89.61% 504.38% 61.33% -41.54% -45.51% -18.53% - Horiz. % 26.30% 253.05% 41.87% 25.95% 44.39% 81.47% 100.00%
EY 10.90 1.13 6.85 11.05 6.46 3.52 2.87 24.90% YoY % 864.60% -83.50% -38.01% 71.05% 83.52% 22.65% - Horiz. % 379.79% 39.37% 238.68% 385.02% 225.09% 122.65% 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 0.36 0.49 0.53 0.27 0.35 0.40 0.43 -2.92% YoY % -26.53% -7.55% 96.30% -22.86% -12.50% -6.98% - Horiz. % 83.72% 113.95% 123.26% 62.79% 81.40% 93.02% 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 Dec 2012 (Bursa).doc 
