[INSAS] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 41.93%
YoY- -15.09%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 315,190 245,110 207,484 272,723 272,297 239,100 189,224 40.47%
PBT 203,197 168,794 246,796 88,090 64,284 55,374 -102,904 -
Tax -8,992 -9,588 -12,876 -10,117 -8,536 -11,580 -10,212 -8.12%
NP 194,205 159,206 233,920 77,973 55,748 43,794 -113,116 -
-
NP to SH 194,796 159,786 234,344 77,376 54,517 44,620 -116,084 -
-
Tax Rate 4.43% 5.68% 5.22% 11.48% 13.28% 20.91% - -
Total Cost 120,985 85,904 -26,436 194,750 216,549 195,306 302,340 -45.66%
-
Net Worth 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 13.61%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 8,840 13,260 26,520 6,631 8,835 13,279 26,503 -51.87%
Div Payout % 4.54% 8.30% 11.32% 8.57% 16.21% 29.76% 0.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 13.61%
NOSH 693,333 693,333 693,333 663,101 662,690 663,988 662,579 3.06%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 61.62% 64.95% 112.74% 28.59% 20.47% 18.32% -59.78% -
ROE 12.77% 11.06% 16.59% 5.72% 4.15% 3.43% -9.22% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 47.54 36.97 31.29 41.13 41.09 36.01 28.56 40.41%
EPS 29.39 24.10 35.36 11.67 8.23 6.72 -17.52 -
DPS 1.33 2.00 4.00 1.00 1.33 2.00 4.00 -51.97%
NAPS 2.30 2.18 2.13 2.04 1.98 1.96 1.90 13.57%
Adjusted Per Share Value based on latest NOSH - 663,564
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.45 35.35 29.92 39.33 39.27 34.48 27.29 40.45%
EPS 28.09 23.04 33.79 11.16 7.86 6.43 -16.74 -
DPS 1.27 1.91 3.82 0.96 1.27 1.92 3.82 -51.97%
NAPS 2.199 2.0843 2.0365 1.9507 1.8922 1.8767 1.8154 13.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.89 0.71 0.715 0.645 0.715 0.77 0.70 -
P/RPS 1.87 1.92 2.28 1.57 1.74 2.14 2.45 -16.46%
P/EPS 3.03 2.95 2.02 5.53 8.69 11.46 -4.00 -
EY 33.01 33.94 49.43 18.09 11.51 8.73 -25.03 -
DY 1.50 2.82 5.59 1.55 1.86 2.60 5.71 -58.94%
P/NAPS 0.39 0.33 0.34 0.32 0.36 0.39 0.37 3.56%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 -
Price 0.925 0.84 0.72 0.655 0.70 0.71 0.835 -
P/RPS 1.95 2.27 2.30 1.59 1.70 1.97 2.92 -23.57%
P/EPS 3.15 3.49 2.04 5.61 8.51 10.57 -4.77 -
EY 31.76 28.69 49.09 17.81 11.75 9.46 -20.98 -
DY 1.44 2.38 5.56 1.53 1.90 2.82 4.79 -55.09%
P/NAPS 0.40 0.39 0.34 0.32 0.35 0.36 0.44 -6.15%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment