[INSAS] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock

[INSAS] INSAS BHD

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

QoQ- -15.18%

YoY- 1554.7%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Annualized Quarter Result
Revenue	222,668	250,378	256,252	285,649	321,872	183,976	217,488	1.58%
YoY %	-11.07%	-2.29%	-10.29%	-11.25%	74.95%	-15.41%	-	-
Horiz. %	102.38%	115.12%	117.82%	131.34%	148.00%	84.59%	100.00%	-
PBT	125,405	117,848	122,532	261,383	310,025	318,060	290,148	-42.86%
YoY %	6.41%	-3.82%	-53.12%	-15.69%	-2.53%	9.62%	-	-
Horiz. %	43.22%	40.62%	42.23%	90.09%	106.85%	109.62%	100.00%	-
Tax	-9,881	-12,268	-15,864	-15,789	-20,317	-22,834	-28,772	-50.99%
YoY %	19.46%	22.67%	-0.48%	22.29%	11.02%	20.64%	-	-
Horiz. %	34.34%	42.64%	55.14%	54.88%	70.61%	79.36%	100.00%	-
NP	115,524	105,580	106,668	245,594	289,708	295,226	261,376	-42.00%
YoY %	9.42%	-1.02%	-56.57%	-15.23%	-1.87%	12.95%	-	-
Horiz. %	44.20%	40.39%	40.81%	93.96%	110.84%	112.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,424	105,562	106,840	245,706	289,678	295,080	261,260	-41.68%
YoY %	10.29%	-1.20%	-56.52%	-15.18%	-1.83%	12.94%	-	-
Horiz. %	44.56%	40.40%	40.89%	94.05%	110.88%	112.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.88%	10.41%	12.95%	6.04%	6.55%	7.18%	9.92%	-
YoY %	-24.30%	-19.61%	114.40%	-7.79%	-8.77%	-27.62%	-	-
Horiz. %	79.44%	104.94%	130.54%	60.89%	66.03%	72.38%	100.00%	-
Total Cost	107,144	144,798	149,584	40,055	32,164	-111,250	-43,888	-
YoY %	-26.00%	-3.20%	273.45%	24.53%	128.91%	-153.49%	-	-
Horiz. %	-244.13%	-329.93%	-340.83%	-91.27%	-73.29%	253.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,187,969	2,154,818	2,141,557	1,982,432	1,962,542	1,876,349	1,810,047	13.48%
YoY %	1.54%	0.62%	8.03%	1.01%	4.59%	3.66%	-	-
Horiz. %	120.88%	119.05%	118.31%	109.52%	108.42%	103.66%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	22,100	33,151	66,302	13,260	17,680	26,520	53,041	-44.24%
YoY %	-33.34%	-50.00%	400.02%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	41.67%	62.50%	125.00%	25.00%	33.33%	50.00%	100.00%	-
Div Payout %	18.98%	31.40%	62.06%	5.40%	6.10%	8.99%	20.30%	-
YoY %	-39.55%	-49.40%	1,049.26%	-11.48%	-32.15%	-55.71%	-	-
Horiz. %	93.50%	154.68%	305.71%	26.60%	30.05%	44.29%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	2,187,969	2,154,818	2,141,557	1,982,432	1,962,542	1,876,349	1,810,047	13.48%
YoY %	1.54%	0.62%	8.03%	1.01%	4.59%	3.66%	-	-
Horiz. %	120.88%	119.05%	118.31%	109.52%	108.42%	103.66%	100.00%	-
NOSH	693,348	693,348	693,348	693,348	693,348	693,348	693,348	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	51.88%	42.17%	41.63%	85.98%	90.01%	160.47%	120.18%	-
YoY %	23.03%	1.30%	-51.58%	-4.48%	-43.91%	33.52%	-	-
Horiz. %	43.17%	35.09%	34.64%	71.54%	74.90%	133.52%	100.00%	-
ROE	5.32%	4.90%	4.99%	12.39%	14.76%	15.73%	14.43%	-
YoY %	8.57%	-1.80%	-59.73%	-16.06%	-6.17%	9.01%	-	-
Horiz. %	36.87%	33.96%	34.58%	85.86%	102.29%	109.01%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	33.58	37.76	38.65	43.08	48.55	27.75	32.80	1.58%
YoY %	-11.07%	-2.30%	-10.28%	-11.27%	74.95%	-15.40%	-	-
Horiz. %	102.38%	115.12%	117.84%	131.34%	148.02%	84.60%	100.00%	-
EPS	17.56	15.92	16.12	37.06	43.69	44.50	39.40	-41.68%
YoY %	10.30%	-1.24%	-56.50%	-15.18%	-1.82%	12.94%	-	-
Horiz. %	44.57%	40.41%	40.91%	94.06%	110.89%	112.94%	100.00%	-
DPS	3.33	5.00	10.00	2.00	2.67	4.00	8.00	-44.28%
YoY %	-33.40%	-50.00%	400.00%	-25.09%	-33.25%	-50.00%	-	-
Horiz. %	41.62%	62.50%	125.00%	25.00%	33.38%	50.00%	100.00%	-
NAPS	3.30	3.25	3.23	2.99	2.96	2.83	2.73	13.48%
YoY %	1.54%	0.62%	8.03%	1.01%	4.59%	3.66%	-	-
Horiz. %	120.88%	119.05%	118.32%	109.52%	108.42%	103.66%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 693,348
RPS	32.11	36.11	36.95	41.19	46.42	26.53	31.36	1.58%
YoY %	-11.08%	-2.27%	-10.29%	-11.27%	74.97%	-15.40%	-	-
Horiz. %	102.39%	115.15%	117.83%	131.35%	148.02%	84.60%	100.00%	-
EPS	16.79	15.22	15.41	35.43	41.77	42.55	37.68	-41.68%
YoY %	10.32%	-1.23%	-56.51%	-15.18%	-1.83%	12.92%	-	-
Horiz. %	44.56%	40.39%	40.90%	94.03%	110.85%	112.92%	100.00%	-
DPS	3.19	4.78	9.56	1.91	2.55	3.82	7.65	-44.21%
YoY %	-33.26%	-50.00%	400.52%	-25.10%	-33.25%	-50.07%	-	-
Horiz. %	41.70%	62.48%	124.97%	24.97%	33.33%	49.93%	100.00%	-
NAPS	3.1552	3.1074	3.0883	2.8588	2.8301	2.7058	2.6102	13.48%
YoY %	1.54%	0.62%	8.03%	1.01%	4.59%	3.66%	-	-
Horiz. %	120.88%	119.05%	118.32%	109.52%	108.42%	103.66%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	0.82	0.97	1.00	0.875	0.845	0.94	0.765	-
P/RPS	2.44	2.57	2.59	2.03	1.74	3.39	2.33	3.12%
YoY %	-5.06%	-0.77%	27.59%	16.67%	-48.67%	45.49%	-	-
Horiz. %	104.72%	110.30%	111.16%	87.12%	74.68%	145.49%	100.00%	-
P/EPS	4.67	6.09	6.21	2.36	1.93	2.11	1.94	79.71%
YoY %	-23.32%	-1.93%	163.14%	22.28%	-8.53%	8.76%	-	-
Horiz. %	240.72%	313.92%	320.10%	121.65%	99.48%	108.76%	100.00%	-
EY	21.41	16.41	16.11	42.35	51.70	47.35	51.51	-44.33%
YoY %	30.47%	1.86%	-61.96%	-18.09%	9.19%	-8.08%	-	-
Horiz. %	41.56%	31.86%	31.28%	82.22%	100.37%	91.92%	100.00%	-
DY	4.07	5.15	10.00	2.29	3.16	4.26	10.46	-46.73%
YoY %	-20.97%	-48.50%	336.68%	-27.53%	-25.82%	-59.27%	-	-
Horiz. %	38.91%	49.24%	95.60%	21.89%	30.21%	40.73%	100.00%	-
P/NAPS	0.25	0.30	0.31	0.29	0.29	0.33	0.28	-7.28%
YoY %	-16.67%	-3.23%	6.90%	0.00%	-12.12%	17.86%	-	-
Horiz. %	89.29%	107.14%	110.71%	103.57%	103.57%	117.86%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	23/05/22	24/02/22	23/11/21	26/08/21	27/05/21	24/02/21	24/11/20	-
Price	0.795	0.835	1.14	0.98	0.80	0.915	0.805	-
P/RPS	2.37	2.21	2.95	2.27	1.65	3.30	2.45	-2.19%
YoY %	7.24%	-25.08%	29.96%	37.58%	-50.00%	34.69%	-	-
Horiz. %	96.73%	90.20%	120.41%	92.65%	67.35%	134.69%	100.00%	-
P/EPS	4.53	5.24	7.07	2.64	1.83	2.06	2.04	70.29%
YoY %	-13.55%	-25.88%	167.80%	44.26%	-11.17%	0.98%	-	-
Horiz. %	222.06%	256.86%	346.57%	129.41%	89.71%	100.98%	100.00%	-
EY	22.09	19.07	14.14	37.81	54.61	48.64	48.95	-41.19%
YoY %	15.84%	34.87%	-62.60%	-30.76%	12.27%	-0.63%	-	-
Horiz. %	45.13%	38.96%	28.89%	77.24%	111.56%	99.37%	100.00%	-
DY	4.19	5.99	8.77	2.04	3.33	4.37	9.94	-43.81%
YoY %	-30.05%	-31.70%	329.90%	-38.74%	-23.80%	-56.04%	-	-
Horiz. %	42.15%	60.26%	88.23%	20.52%	33.50%	43.96%	100.00%	-
P/NAPS	0.24	0.26	0.35	0.33	0.27	0.32	0.29	-11.86%
YoY %	-7.69%	-25.71%	6.06%	22.22%	-15.62%	10.34%	-	-
Horiz. %	82.76%	89.66%	120.69%	113.79%	93.10%	110.34%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos