[INSAS] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock

[INSAS] INSAS BHD

Announcement Date

23-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- 202.86%

YoY- 301.87%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	347,945	315,190	245,110	207,484	272,723	272,297	239,100	28.44%
YoY %	10.39%	28.59%	18.13%	-23.92%	0.16%	13.88%	-	-
Horiz. %	145.52%	131.82%	102.51%	86.78%	114.06%	113.88%	100.00%	-
PBT	189,360	203,197	168,794	246,796	88,090	64,284	55,374	127.15%
YoY %	-6.81%	20.38%	-31.61%	180.16%	37.03%	16.09%	-	-
Horiz. %	341.97%	366.95%	304.83%	445.69%	159.08%	116.09%	100.00%	-
Tax	-8,849	-8,992	-9,588	-12,876	-10,117	-8,536	-11,580	-16.42%
YoY %	1.59%	6.22%	25.54%	-27.27%	-18.52%	26.29%	-	-
Horiz. %	76.42%	77.65%	82.80%	111.19%	87.37%	73.71%	100.00%	-
NP	180,511	194,205	159,206	233,920	77,973	55,748	43,794	157.29%
YoY %	-7.05%	21.98%	-31.94%	200.00%	39.87%	27.30%	-	-
Horiz. %	412.18%	443.45%	363.53%	534.14%	178.04%	127.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,888	194,796	159,786	234,344	77,376	54,517	44,620	154.46%
YoY %	-7.14%	21.91%	-31.82%	202.86%	41.93%	22.18%	-	-
Horiz. %	405.40%	436.57%	358.10%	525.20%	173.41%	122.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.67%	4.43%	5.68%	5.22%	11.48%	13.28%	20.91%	-
YoY %	5.42%	-22.01%	8.81%	-54.53%	-13.55%	-36.49%	-	-
Horiz. %	22.33%	21.19%	27.16%	24.96%	54.90%	63.51%	100.00%	-
Total Cost	167,434	120,985	85,904	-26,436	194,750	216,549	195,306	-9.76%
YoY %	38.39%	40.84%	424.95%	-113.57%	-10.07%	10.88%	-	-
Horiz. %	85.73%	61.95%	43.98%	-13.54%	99.72%	110.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,551,436	1,524,916	1,445,355	1,412,204	1,352,726	1,312,127	1,301,416	12.44%
YoY %	1.74%	5.50%	2.35%	4.40%	3.09%	0.82%	-	-
Horiz. %	119.21%	117.17%	111.06%	108.51%	103.94%	100.82%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	6,630	8,840	13,260	26,520	6,631	8,835	13,279	-37.09%
YoY %	-25.00%	-33.33%	-50.00%	299.94%	-24.95%	-33.47%	-	-
Horiz. %	49.93%	66.57%	99.86%	199.71%	49.94%	66.53%	100.00%	-
Div Payout %	3.67%	4.54%	8.30%	11.32%	8.57%	16.21%	29.76%	-
YoY %	-19.16%	-45.30%	-26.68%	32.09%	-47.13%	-45.53%	-	-
Horiz. %	12.33%	15.26%	27.89%	38.04%	28.80%	54.47%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	1,551,436	1,524,916	1,445,355	1,412,204	1,352,726	1,312,127	1,301,416	12.44%
YoY %	1.74%	5.50%	2.35%	4.40%	3.09%	0.82%	-	-
Horiz. %	119.21%	117.17%	111.06%	108.51%	103.94%	100.82%	100.00%	-
NOSH	693,333	693,333	693,333	693,333	663,101	662,690	663,988	2.92%
YoY %	0.00%	0.00%	0.00%	4.56%	0.06%	-0.20%	-	-
Horiz. %	104.42%	104.42%	104.42%	104.42%	99.87%	99.80%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	51.88%	61.62%	64.95%	112.74%	28.59%	20.47%	18.32%	-
YoY %	-15.81%	-5.13%	-42.39%	294.33%	39.67%	11.74%	-	-
Horiz. %	283.19%	336.35%	354.53%	615.39%	156.06%	111.74%	100.00%	-
ROE	11.66%	12.77%	11.06%	16.59%	5.72%	4.15%	3.43%	-
YoY %	-8.69%	15.46%	-33.33%	190.03%	37.83%	20.99%	-	-
Horiz. %	339.94%	372.30%	322.45%	483.67%	166.76%	120.99%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	52.48	47.54	36.97	31.29	41.13	41.09	36.01	28.57%
YoY %	10.39%	28.59%	18.15%	-23.92%	0.10%	14.11%	-	-
Horiz. %	145.74%	132.02%	102.67%	86.89%	114.22%	114.11%	100.00%	-
EPS	27.28	29.39	24.10	35.36	11.67	8.23	6.72	154.69%
YoY %	-7.18%	21.95%	-31.84%	203.00%	41.80%	22.47%	-	-
Horiz. %	405.95%	437.35%	358.63%	526.19%	173.66%	122.47%	100.00%	-
DPS	1.00	1.33	2.00	4.00	1.00	1.33	2.00	-37.03%
YoY %	-24.81%	-33.50%	-50.00%	300.00%	-24.81%	-33.50%	-	-
Horiz. %	50.00%	66.50%	100.00%	200.00%	50.00%	66.50%	100.00%	-
NAPS	2.34	2.30	2.18	2.13	2.04	1.98	1.96	12.55%
YoY %	1.74%	5.50%	2.35%	4.41%	3.03%	1.02%	-	-
Horiz. %	119.39%	117.35%	111.22%	108.67%	104.08%	101.02%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 693,333
RPS	50.18	45.45	35.35	29.92	39.33	39.27	34.48	28.45%
YoY %	10.41%	28.57%	18.15%	-23.93%	0.15%	13.89%	-	-
Horiz. %	145.53%	131.82%	102.52%	86.77%	114.07%	113.89%	100.00%	-
EPS	26.09	28.09	23.04	33.79	11.16	7.86	6.43	154.61%
YoY %	-7.12%	21.92%	-31.81%	202.78%	41.98%	22.24%	-	-
Horiz. %	405.75%	436.86%	358.32%	525.51%	173.56%	122.24%	100.00%	-
DPS	0.96	1.27	1.91	3.82	0.96	1.27	1.92	-37.03%
YoY %	-24.41%	-33.51%	-50.00%	297.92%	-24.41%	-33.85%	-	-
Horiz. %	50.00%	66.15%	99.48%	198.96%	50.00%	66.15%	100.00%	-
NAPS	2.2373	2.199	2.0843	2.0365	1.9507	1.8922	1.8767	12.44%
YoY %	1.74%	5.50%	2.35%	4.40%	3.09%	0.83%	-	-
Horiz. %	119.21%	117.17%	111.06%	108.51%	103.94%	100.83%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	1.07	0.89	0.71	0.715	0.645	0.715	0.77	-
P/RPS	2.04	1.87	1.92	2.28	1.57	1.74	2.14	-3.14%
YoY %	9.09%	-2.60%	-15.79%	45.22%	-9.77%	-18.69%	-	-
Horiz. %	95.33%	87.38%	89.72%	106.54%	73.36%	81.31%	100.00%	-
P/EPS	3.92	3.03	2.95	2.02	5.53	8.69	11.46	-51.12%
YoY %	29.37%	2.71%	46.04%	-63.47%	-36.36%	-24.17%	-	-
Horiz. %	34.21%	26.44%	25.74%	17.63%	48.25%	75.83%	100.00%	-
EY	25.50	33.01	33.94	49.43	18.09	11.51	8.73	104.47%
YoY %	-22.75%	-2.74%	-31.34%	173.24%	57.17%	31.84%	-	-
Horiz. %	292.10%	378.12%	388.77%	566.21%	207.22%	131.84%	100.00%	-
DY	0.93	1.50	2.82	5.59	1.55	1.86	2.60	-49.64%
YoY %	-38.00%	-46.81%	-49.55%	260.65%	-16.67%	-28.46%	-	-
Horiz. %	35.77%	57.69%	108.46%	215.00%	59.62%	71.54%	100.00%	-
P/NAPS	0.46	0.39	0.33	0.34	0.32	0.36	0.39	11.64%
YoY %	17.95%	18.18%	-2.94%	6.25%	-11.11%	-7.69%	-	-
Horiz. %	117.95%	100.00%	84.62%	87.18%	82.05%	92.31%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	24/05/17	23/02/17	23/11/16	25/08/16	26/05/16	26/02/16	-
Price	1.00	0.925	0.84	0.72	0.655	0.70	0.71	-
P/RPS	1.91	1.95	2.27	2.30	1.59	1.70	1.97	-2.04%
YoY %	-2.05%	-14.10%	-1.30%	44.65%	-6.47%	-13.71%	-	-
Horiz. %	96.95%	98.98%	115.23%	116.75%	80.71%	86.29%	100.00%	-
P/EPS	3.67	3.15	3.49	2.04	5.61	8.51	10.57	-50.63%
YoY %	16.51%	-9.74%	71.08%	-63.64%	-34.08%	-19.49%	-	-
Horiz. %	34.72%	29.80%	33.02%	19.30%	53.07%	80.51%	100.00%	-
EY	27.28	31.76	28.69	49.09	17.81	11.75	9.46	102.72%
YoY %	-14.11%	10.70%	-41.56%	175.63%	51.57%	24.21%	-	-
Horiz. %	288.37%	335.73%	303.28%	518.92%	188.27%	124.21%	100.00%	-
DY	1.00	1.44	2.38	5.56	1.53	1.90	2.82	-49.93%
YoY %	-30.56%	-39.50%	-57.19%	263.40%	-19.47%	-32.62%	-	-
Horiz. %	35.46%	51.06%	84.40%	197.16%	54.26%	67.38%	100.00%	-
P/NAPS	0.43	0.40	0.39	0.34	0.32	0.35	0.36	12.58%
YoY %	7.50%	2.56%	14.71%	6.25%	-8.57%	-2.78%	-	-
Horiz. %	119.44%	111.11%	108.33%	94.44%	88.89%	97.22%	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