[INSAS] YoY Quarter Result on 2015-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 76,459 113,838 84,673 139,690 65,965 97,522 51,143 6.93% YoY % -32.84% 34.44% -39.39% 111.76% -32.36% 90.68% - Horiz. % 149.50% 222.59% 165.56% 273.14% 128.98% 190.68% 100.00%
PBT 10,698 68,001 20,526 30,354 32,485 10,401 24,969 -13.17% YoY % -84.27% 231.29% -32.38% -6.56% 212.33% -58.34% - Horiz. % 42.85% 272.34% 82.21% 121.57% 130.10% 41.66% 100.00%
Tax -2,805 -1,950 -612 -1,527 -1,766 -1,148 -320 43.57% YoY % -43.85% -218.63% 59.92% 13.53% -53.83% -258.75% - Horiz. % 876.56% 609.38% 191.25% 477.19% 551.88% 358.75% 100.00%
NP 7,893 66,051 19,914 28,827 30,719 9,253 24,649 -17.28% YoY % -88.05% 231.68% -30.92% -6.16% 231.99% -62.46% - Horiz. % 32.02% 267.97% 80.79% 116.95% 124.63% 37.54% 100.00%
NP to SH 7,930 66,204 18,578 28,116 30,686 8,879 24,752 -17.27% YoY % -88.02% 256.36% -33.92% -8.38% 245.60% -64.13% - Horiz. % 32.04% 267.47% 75.06% 113.59% 123.97% 35.87% 100.00%
Tax Rate 26.22 % 2.87 % 2.98 % 5.03 % 5.44 % 11.04 % 1.28 % 65.38% YoY % 813.59% -3.69% -40.76% -7.54% -50.72% 762.50% - Horiz. % 2,048.44% 224.22% 232.81% 392.97% 425.00% 862.50% 100.00%
Total Cost 68,566 47,787 64,759 110,863 35,246 88,269 26,494 17.16% YoY % 43.48% -26.21% -41.59% 214.54% -60.07% 233.17% - Horiz. % 258.80% 180.37% 244.43% 418.45% 133.03% 333.17% 100.00%
Net Worth 1,637,627 1,524,916 1,309,054 1,262,893 1,178,182 1,008,066 685,415 15.62% YoY % 7.39% 16.49% 3.66% 7.19% 16.88% 47.07% - Horiz. % 238.92% 222.48% 190.99% 184.25% 171.89% 147.07% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,637,627 1,524,916 1,309,054 1,262,893 1,178,182 1,008,066 685,415 15.62% YoY % 7.39% 16.49% 3.66% 7.19% 16.88% 47.07% - Horiz. % 238.92% 222.48% 190.99% 184.25% 171.89% 147.07% 100.00%
NOSH 663,007 663,007 661,138 664,680 665,639 667,593 685,415 -0.55% YoY % 0.00% 0.28% -0.53% -0.14% -0.29% -2.60% - Horiz. % 96.73% 96.73% 96.46% 96.97% 97.11% 97.40% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.32 % 58.02 % 23.52 % 20.64 % 46.57 % 9.49 % 48.20 % -22.64% YoY % -82.21% 146.68% 13.95% -55.68% 390.73% -80.31% - Horiz. % 21.41% 120.37% 48.80% 42.82% 96.62% 19.69% 100.00%
ROE 0.48 % 4.34 % 1.42 % 2.23 % 2.60 % 0.88 % 3.61 % -28.55% YoY % -88.94% 205.63% -36.32% -14.23% 195.45% -75.62% - Horiz. % 13.30% 120.22% 39.34% 61.77% 72.02% 24.38% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.53 17.17 12.81 21.02 9.91 14.61 7.46 7.52% YoY % -32.85% 34.04% -39.06% 112.11% -32.17% 95.84% - Horiz. % 154.56% 230.16% 171.72% 281.77% 132.84% 195.84% 100.00%
EPS 1.20 9.99 2.81 4.23 4.61 1.33 3.61 -16.76% YoY % -87.99% 255.52% -33.57% -8.24% 246.62% -63.16% - Horiz. % 33.24% 276.73% 77.84% 117.17% 127.70% 36.84% 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 2.4700 2.3000 1.9800 1.9000 1.7700 1.5100 1.0000 16.26% YoY % 7.39% 16.16% 4.21% 7.34% 17.22% 51.00% - Horiz. % 247.00% 230.00% 198.00% 190.00% 177.00% 151.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.03 16.42 12.21 20.15 9.51 14.06 7.38 6.92% YoY % -32.83% 34.48% -39.40% 111.88% -32.36% 90.51% - Horiz. % 149.46% 222.49% 165.45% 273.04% 128.86% 190.51% 100.00%
EPS 1.14 9.55 2.68 4.05 4.43 1.28 3.57 -17.32% YoY % -88.06% 256.34% -33.83% -8.58% 246.09% -64.15% - Horiz. % 31.93% 267.51% 75.07% 113.45% 124.09% 35.85% 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 2.3618 2.1992 1.8879 1.8213 1.6992 1.4538 0.9885 15.62% YoY % 7.39% 16.49% 3.66% 7.19% 16.88% 47.07% - Horiz. % 238.93% 222.48% 190.99% 184.25% 171.90% 147.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8200 0.8900 0.7150 0.8800 1.2500 0.4250 0.4500 -
P/RPS 7.11 5.18 5.58 4.19 12.61 2.91 6.03 2.78% YoY % 37.26% -7.17% 33.17% -66.77% 333.33% -51.74% - Horiz. % 117.91% 85.90% 92.54% 69.49% 209.12% 48.26% 100.00%
P/EPS 68.56 8.91 25.44 20.80 27.11 31.95 12.46 32.85% YoY % 669.47% -64.98% 22.31% -23.28% -15.15% 156.42% - Horiz. % 550.24% 71.51% 204.17% 166.93% 217.58% 256.42% 100.00%
EY 1.46 11.22 3.93 4.81 3.69 3.13 8.02 -24.71% YoY % -86.99% 185.50% -18.30% 30.35% 17.89% -60.97% - Horiz. % 18.20% 139.90% 49.00% 59.98% 46.01% 39.03% 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 0.33 0.39 0.36 0.46 0.71 0.28 0.45 -5.04% YoY % -15.38% 8.33% -21.74% -35.21% 153.57% -37.78% - Horiz. % 73.33% 86.67% 80.00% 102.22% 157.78% 62.22% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 24/05/17 26/05/16 15/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.8750 0.9250 0.7000 0.9650 1.2200 0.5200 0.4100 -
P/RPS 7.59 5.39 5.47 4.59 12.31 3.56 5.49 5.54% YoY % 40.82% -1.46% 19.17% -62.71% 245.79% -35.15% - Horiz. % 138.25% 98.18% 99.64% 83.61% 224.23% 64.85% 100.00%
P/EPS 73.16 9.26 24.91 22.81 26.46 39.10 11.35 36.40% YoY % 690.06% -62.83% 9.21% -13.79% -32.33% 244.49% - Horiz. % 644.58% 81.59% 219.47% 200.97% 233.13% 344.49% 100.00%
EY 1.37 10.80 4.01 4.38 3.78 2.56 8.81 -26.66% YoY % -87.31% 169.33% -8.45% 15.87% 47.66% -70.94% - Horiz. % 15.55% 122.59% 45.52% 49.72% 42.91% 29.06% 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 0.35 0.40 0.35 0.51 0.69 0.34 0.41 -2.60% YoY % -12.50% 14.29% -31.37% -26.09% 102.94% -17.07% - Horiz. % 85.37% 97.56% 85.37% 124.39% 168.29% 82.93% 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 Q32015.pdf 
