[INSAS] YoY Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 93,941 70,684 72,244 108,664 80,670 47,692 49,285 11.34% YoY % 32.90% -2.16% -33.52% 34.70% 69.15% -3.23% - Horiz. % 190.61% 143.42% 146.58% 220.48% 163.68% 96.77% 100.00%
PBT 39,080 22,698 53,413 10,107 42,280 31,645 22,459 9.66% YoY % 72.17% -57.50% 428.48% -76.10% 33.61% 40.90% - Horiz. % 174.01% 101.06% 237.82% 45.00% 188.25% 140.90% 100.00%
Tax -3,000 -1,575 -3,237 -2,777 -1,154 -1,292 -1,204 16.42% YoY % -90.48% 51.34% -16.56% -140.64% 10.68% -7.31% - Horiz. % 249.17% 130.81% 268.85% 230.65% 95.85% 107.31% 100.00%
NP 36,080 21,123 50,176 7,330 41,126 30,353 21,255 9.21% YoY % 70.81% -57.90% 584.53% -82.18% 35.49% 42.80% - Horiz. % 169.75% 99.38% 236.07% 34.49% 193.49% 142.80% 100.00%
NP to SH 36,174 21,307 51,331 6,832 40,923 30,422 21,091 9.40% YoY % 69.78% -58.49% 651.33% -83.31% 34.52% 44.24% - Horiz. % 171.51% 101.02% 243.38% 32.39% 194.03% 144.24% 100.00%
Tax Rate 7.68 % 6.94 % 6.06 % 27.48 % 2.73 % 4.08 % 5.36 % 6.17% YoY % 10.66% 14.52% -77.95% 906.59% -33.09% -23.88% - Horiz. % 143.28% 129.48% 113.06% 512.69% 50.93% 76.12% 100.00%
Total Cost 57,861 49,561 22,068 101,334 39,544 17,339 28,030 12.83% YoY % 16.75% 124.58% -78.22% 156.26% 128.06% -38.14% - Horiz. % 206.43% 176.81% 78.73% 361.52% 141.08% 61.86% 100.00%
Net Worth 1,650,887 1,445,355 1,299,854 1,219,043 1,128,682 1,007,350 938,944 9.85% YoY % 14.22% 11.19% 6.63% 8.01% 12.04% 7.29% - Horiz. % 175.82% 153.93% 138.44% 129.83% 120.21% 107.29% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,650,887 1,445,355 1,299,854 1,219,043 1,128,682 1,007,350 938,944 9.85% YoY % 14.22% 11.19% 6.63% 8.01% 12.04% 7.29% - Horiz. % 175.82% 153.93% 138.44% 129.83% 120.21% 107.29% 100.00%
NOSH 663,007 663,007 663,191 669,803 660,048 671,567 680,394 -0.43% YoY % 0.00% -0.03% -0.99% 1.48% -1.72% -1.30% - Horiz. % 97.44% 97.44% 97.47% 98.44% 97.01% 98.70% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 38.41 % 29.88 % 69.45 % 6.75 % 50.98 % 63.64 % 43.13 % -1.91% YoY % 28.55% -56.98% 928.89% -86.76% -19.89% 47.55% - Horiz. % 89.06% 69.28% 161.02% 15.65% 118.20% 147.55% 100.00%
ROE 2.19 % 1.47 % 3.95 % 0.56 % 3.63 % 3.02 % 2.25 % -0.45% YoY % 48.98% -62.78% 605.36% -84.57% 20.20% 34.22% - Horiz. % 97.33% 65.33% 175.56% 24.89% 161.33% 134.22% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.17 10.66 10.89 16.22 12.22 7.10 7.24 11.83% YoY % 32.93% -2.11% -32.86% 32.73% 72.11% -1.93% - Horiz. % 195.72% 147.24% 150.41% 224.03% 168.78% 98.07% 100.00%
EPS 5.46 3.21 7.74 1.02 6.20 4.53 3.10 9.88% YoY % 70.09% -58.53% 658.82% -83.55% 36.87% 46.13% - Horiz. % 176.13% 103.55% 249.68% 32.90% 200.00% 146.13% 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 2.1800 1.9600 1.8200 1.7100 1.5000 1.3800 10.33% YoY % 14.22% 11.22% 7.69% 6.43% 14.00% 8.70% - Horiz. % 180.43% 157.97% 142.03% 131.88% 123.91% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.55 10.19 10.42 15.67 11.63 6.88 7.11 11.34% YoY % 32.97% -2.21% -33.50% 34.74% 69.04% -3.23% - Horiz. % 190.58% 143.32% 146.55% 220.39% 163.57% 96.77% 100.00%
EPS 5.22 3.07 7.40 0.99 5.90 4.39 3.04 9.42% YoY % 70.03% -58.51% 647.47% -83.22% 34.40% 44.41% - Horiz. % 171.71% 100.99% 243.42% 32.57% 194.08% 144.41% 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 2.0845 1.8746 1.7581 1.6278 1.4528 1.3541 9.85% YoY % 14.22% 11.20% 6.63% 8.00% 12.05% 7.29% - Horiz. % 175.83% 153.94% 138.44% 129.84% 120.21% 107.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.9350 0.7100 0.7700 0.7950 0.8750 0.4400 0.4800 -
P/RPS 6.60 6.66 7.07 4.90 7.16 6.20 6.63 -0.08% YoY % -0.90% -5.80% 44.29% -31.56% 15.48% -6.49% - Horiz. % 99.55% 100.45% 106.64% 73.91% 107.99% 93.51% 100.00%
P/EPS 17.14 22.09 9.95 77.94 14.11 9.71 15.48 1.71% YoY % -22.41% 122.01% -87.23% 452.37% 45.31% -37.27% - Horiz. % 110.72% 142.70% 64.28% 503.49% 91.15% 62.73% 100.00%
EY 5.84 4.53 10.05 1.28 7.09 10.30 6.46 -1.67% YoY % 28.92% -54.93% 685.16% -81.95% -31.17% 59.44% - Horiz. % 90.40% 70.12% 155.57% 19.81% 109.75% 159.44% 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 0.38 0.33 0.39 0.44 0.51 0.29 0.35 1.38% YoY % 15.15% -15.38% -11.36% -13.73% 75.86% -17.14% - Horiz. % 108.57% 94.29% 111.43% 125.71% 145.71% 82.86% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 27/02/15 21/02/14 26/02/13 28/02/12 -
Price 0.9300 0.8400 0.7100 0.9000 0.9050 0.4100 0.4800 -
P/RPS 6.56 7.88 6.52 5.55 7.40 5.77 6.63 -0.18% YoY % -16.75% 20.86% 17.48% -25.00% 28.25% -12.97% - Horiz. % 98.94% 118.85% 98.34% 83.71% 111.61% 87.03% 100.00%
P/EPS 17.05 26.14 9.17 88.24 14.60 9.05 15.48 1.62% YoY % -34.77% 185.06% -89.61% 504.38% 61.33% -41.54% - Horiz. % 110.14% 168.86% 59.24% 570.03% 94.32% 58.46% 100.00%
EY 5.87 3.83 10.90 1.13 6.85 11.05 6.46 -1.58% YoY % 53.26% -64.86% 864.60% -83.50% -38.01% 71.05% - Horiz. % 90.87% 59.29% 168.73% 17.49% 106.04% 171.05% 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 0.37 0.39 0.36 0.49 0.53 0.27 0.35 0.93% YoY % -5.13% 8.33% -26.53% -7.55% 96.30% -22.86% - Horiz. % 105.71% 111.43% 102.86% 140.00% 151.43% 77.14% 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_Q22015.pdf 
