[INSAS] YoY Quarter Result on 2018-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 80,641 62,641 37,121 76,459 113,838 84,673 139,690 -8.74% YoY % 28.74% 68.75% -51.45% -32.84% 34.44% -39.39% - Horiz. % 57.73% 44.84% 26.57% 54.73% 81.49% 60.61% 100.00%
PBT 73,489 -49,685 30,643 10,698 68,001 20,526 30,354 15.86% YoY % 247.91% -262.14% 186.44% -84.27% 231.29% -32.38% - Horiz. % 242.11% -163.69% 100.95% 35.24% 224.03% 67.62% 100.00%
Tax -3,821 -1,808 -1,998 -2,805 -1,950 -612 -1,527 16.50% YoY % -111.34% 9.51% 28.77% -43.85% -218.63% 59.92% - Horiz. % 250.23% 118.40% 130.84% 183.69% 127.70% 40.08% 100.00%
NP 69,668 -51,493 28,645 7,893 66,051 19,914 28,827 15.83% YoY % 235.30% -279.76% 262.92% -88.05% 231.68% -30.92% - Horiz. % 241.68% -178.63% 99.37% 27.38% 229.13% 69.08% 100.00%
NP to SH 69,719 -51,484 28,543 7,930 66,204 18,578 28,116 16.32% YoY % 235.42% -280.37% 259.94% -88.02% 256.36% -33.92% - Horiz. % 247.97% -183.11% 101.52% 28.20% 235.47% 66.08% 100.00%
Tax Rate 5.20 % - % 6.52 % 26.22 % 2.87 % 2.98 % 5.03 % 0.56% YoY % 0.00% 0.00% -75.13% 813.59% -3.69% -40.76% - Horiz. % 103.38% 0.00% 129.62% 521.27% 57.06% 59.24% 100.00%
Total Cost 10,973 114,134 8,476 68,566 47,787 64,759 110,863 -31.96% YoY % -90.39% 1,246.55% -87.64% 43.48% -26.21% -41.59% - Horiz. % 9.90% 102.95% 7.65% 61.85% 43.10% 58.41% 100.00%
Net Worth 1,962,542 1,737,093 1,717,188 1,637,627 1,524,916 1,309,054 1,262,893 7.62% YoY % 12.98% 1.16% 4.86% 7.39% 16.49% 3.66% - Horiz. % 155.40% 137.55% 135.97% 129.67% 120.75% 103.66% 100.00%
Dividend 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 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 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,962,542 1,737,093 1,717,188 1,637,627 1,524,916 1,309,054 1,262,893 7.62% YoY % 12.98% 1.16% 4.86% 7.39% 16.49% 3.66% - Horiz. % 155.40% 137.55% 135.97% 129.67% 120.75% 103.66% 100.00%
NOSH 663,021 663,013 663,007 663,007 663,007 661,138 664,680 -0.04% YoY % 0.00% 0.00% 0.00% 0.00% 0.28% -0.53% - Horiz. % 99.75% 99.75% 99.75% 99.75% 99.75% 99.47% 100.00%
Ratio Analysis 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 86.39 % -82.20 % 77.17 % 10.32 % 58.02 % 23.52 % 20.64 % 26.92% YoY % 205.10% -206.52% 647.77% -82.21% 146.68% 13.95% - Horiz. % 418.56% -398.26% 373.89% 50.00% 281.10% 113.95% 100.00%
ROE 3.55 % -2.96 % 1.66 % 0.48 % 4.34 % 1.42 % 2.23 % 8.05% YoY % 219.93% -278.31% 245.83% -88.94% 205.63% -36.32% - Horiz. % 159.19% -132.74% 74.44% 21.52% 194.62% 63.68% 100.00%
Per Share 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.16 9.45 5.60 11.53 17.17 12.81 21.02 -8.71% YoY % 28.68% 68.75% -51.43% -32.85% 34.04% -39.06% - Horiz. % 57.85% 44.96% 26.64% 54.85% 81.68% 60.94% 100.00%
EPS 10.52 -7.76 4.31 1.20 9.99 2.81 4.23 16.38% YoY % 235.57% -280.05% 259.17% -87.99% 255.52% -33.57% - Horiz. % 248.70% -183.45% 101.89% 28.37% 236.17% 66.43% 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 2.9600 2.6200 2.5900 2.4700 2.3000 1.9800 1.9000 7.66% YoY % 12.98% 1.16% 4.86% 7.39% 16.16% 4.21% - Horiz. % 155.79% 137.89% 136.32% 130.00% 121.05% 104.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 693,386 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 11.63 9.03 5.35 11.03 16.42 12.21 20.15 -8.75% YoY % 28.79% 68.79% -51.50% -32.83% 34.48% -39.40% - Horiz. % 57.72% 44.81% 26.55% 54.74% 81.49% 60.60% 100.00%
EPS 10.05 -7.43 4.12 1.14 9.55 2.68 4.05 16.34% YoY % 235.26% -280.34% 261.40% -88.06% 256.34% -33.83% - Horiz. % 248.15% -183.46% 101.73% 28.15% 235.80% 66.17% 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 2.8304 2.5052 2.4765 2.3618 2.1992 1.8879 1.8213 7.62% YoY % 12.98% 1.16% 4.86% 7.39% 16.49% 3.66% - Horiz. % 155.41% 137.55% 135.97% 129.68% 120.75% 103.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.8450 0.4900 0.7600 0.8200 0.8900 0.7150 0.8800 -
P/RPS 6.95 5.19 13.57 7.11 5.18 5.58 4.19 8.79% YoY % 33.91% -61.75% 90.86% 37.26% -7.17% 33.17% - Horiz. % 165.87% 123.87% 323.87% 169.69% 123.63% 133.17% 100.00%
P/EPS 8.04 -6.31 17.65 68.56 8.91 25.44 20.80 -14.64% YoY % 227.42% -135.75% -74.26% 669.47% -64.98% 22.31% - Horiz. % 38.65% -30.34% 84.86% 329.62% 42.84% 122.31% 100.00%
EY 12.44 -15.85 5.66 1.46 11.22 3.93 4.81 17.14% YoY % 178.49% -380.04% 287.67% -86.99% 185.50% -18.30% - Horiz. % 258.63% -329.52% 117.67% 30.35% 233.26% 81.70% 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 0.29 0.19 0.29 0.33 0.39 0.36 0.46 -7.39% YoY % 52.63% -34.48% -12.12% -15.38% 8.33% -21.74% - Horiz. % 63.04% 41.30% 63.04% 71.74% 84.78% 78.26% 100.00%
Price Multiplier on Announcement Date 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 21/05/20 23/05/19 22/05/18 24/05/17 26/05/16 15/05/15 -
Price 0.8000 0.6400 0.7000 0.8750 0.9250 0.7000 0.9650 -
P/RPS 6.58 6.77 12.50 7.59 5.39 5.47 4.59 6.18% YoY % -2.81% -45.84% 64.69% 40.82% -1.46% 19.17% - Horiz. % 143.36% 147.49% 272.33% 165.36% 117.43% 119.17% 100.00%
P/EPS 7.61 -8.24 16.26 73.16 9.26 24.91 22.81 -16.71% YoY % 192.35% -150.68% -77.77% 690.06% -62.83% 9.21% - Horiz. % 33.36% -36.12% 71.28% 320.74% 40.60% 109.21% 100.00%
EY 13.14 -12.13 6.15 1.37 10.80 4.01 4.38 20.07% YoY % 208.33% -297.24% 348.91% -87.31% 169.33% -8.45% - Horiz. % 300.00% -276.94% 140.41% 31.28% 246.58% 91.55% 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 0.27 0.24 0.27 0.35 0.40 0.35 0.51 -10.05% YoY % 12.50% -11.11% -22.86% -12.50% 14.29% -31.37% - Horiz. % 52.94% 47.06% 52.94% 68.63% 78.43% 68.63% 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 - Q318.pdf 
