[INSAS] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -227.38%
YoY- -222.25%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 272,723 272,297 239,100 189,224 406,802 425,958 359,558 -16.84%
PBT 88,090 64,284 55,374 -102,904 98,911 87,598 70,690 15.81%
Tax -10,117 -8,536 -11,580 -10,212 -6,428 -7,784 -8,622 11.25%
NP 77,973 55,748 43,794 -113,116 92,483 79,814 62,068 16.44%
-
NP to SH 77,376 54,517 44,620 -116,084 91,129 78,249 61,142 17.01%
-
Tax Rate 11.48% 13.28% 20.91% - 6.50% 8.89% 12.20% -
Total Cost 194,750 216,549 195,306 302,340 314,319 346,144 297,490 -24.62%
-
Net Worth 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 1,264,232 1,212,183 7.59%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,631 8,835 13,279 26,503 6,635 8,871 13,320 -37.21%
Div Payout % 8.57% 16.21% 29.76% 0.00% 7.28% 11.34% 21.79% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 1,264,232 1,212,183 7.59%
NOSH 663,101 662,690 663,988 662,579 663,527 665,385 666,034 -0.29%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 28.59% 20.47% 18.32% -59.78% 22.73% 18.74% 17.26% -
ROE 5.72% 4.15% 3.43% -9.22% 7.19% 6.19% 5.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 41.13 41.09 36.01 28.56 61.31 64.02 53.98 -16.59%
EPS 11.67 8.23 6.72 -17.52 13.73 11.76 9.18 17.36%
DPS 1.00 1.33 2.00 4.00 1.00 1.33 2.00 -37.03%
NAPS 2.04 1.98 1.96 1.90 1.91 1.90 1.82 7.91%
Adjusted Per Share Value based on latest NOSH - 662,579
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.33 39.27 34.48 27.29 58.66 61.43 51.85 -16.84%
EPS 11.16 7.86 6.43 -16.74 13.14 11.28 8.82 17.00%
DPS 0.96 1.27 1.92 3.82 0.96 1.28 1.92 -37.03%
NAPS 1.9507 1.8922 1.8767 1.8154 1.8276 1.8231 1.748 7.59%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.645 0.715 0.77 0.70 0.82 0.88 0.795 -
P/RPS 1.57 1.74 2.14 2.45 1.34 1.37 1.47 4.48%
P/EPS 5.53 8.69 11.46 -4.00 5.97 7.48 8.66 -25.86%
EY 18.09 11.51 8.73 -25.03 16.75 13.36 11.55 34.90%
DY 1.55 1.86 2.60 5.71 1.22 1.52 2.52 -27.69%
P/NAPS 0.32 0.36 0.39 0.37 0.43 0.46 0.44 -19.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 26/11/15 17/08/15 15/05/15 27/02/15 -
Price 0.655 0.70 0.71 0.835 0.64 0.965 0.90 -
P/RPS 1.59 1.70 1.97 2.92 1.04 1.51 1.67 -3.22%
P/EPS 5.61 8.51 10.57 -4.77 4.66 8.21 9.80 -31.08%
EY 17.81 11.75 9.46 -20.98 21.46 12.19 10.20 45.05%
DY 1.53 1.90 2.82 4.79 1.56 1.38 2.22 -21.99%
P/NAPS 0.32 0.35 0.36 0.44 0.34 0.51 0.49 -24.74%

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