[INSAS] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 17.69%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 212,177 178,608 193,670 162,752 341,246 350,850 373,358 -31.46%
PBT 93,370 93,468 78,916 115,160 100,821 122,141 161,816 -30.76%
Tax -11,212 -7,878 -7,822 -8,584 -10,452 -10,982 -10,864 2.13%
NP 82,158 85,589 71,094 106,576 90,369 111,158 150,952 -33.41%
-
NP to SH 81,855 85,209 70,728 106,528 90,517 111,438 151,298 -33.67%
-
Tax Rate 12.01% 8.43% 9.91% 7.45% 10.37% 8.99% 6.71% -
Total Cost 130,019 93,018 122,576 56,176 250,877 239,692 222,406 -30.15%
-
Net Worth 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 3.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,260 17,680 26,520 53,040 6,630 8,840 13,260 0.00%
Div Payout % 16.20% 20.75% 37.50% 49.79% 7.32% 7.93% 8.76% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 3.46%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 38.72% 47.92% 36.71% 65.48% 26.48% 31.68% 40.43% -
ROE 4.71% 4.96% 4.20% 6.33% 5.48% 6.80% 9.16% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.00 26.94 29.21 24.55 51.47 52.92 56.31 -31.46%
EPS 12.35 12.85 10.66 16.08 13.65 16.81 22.82 -33.66%
DPS 2.00 2.67 4.00 8.00 1.00 1.33 2.00 0.00%
NAPS 2.62 2.59 2.54 2.54 2.49 2.47 2.49 3.46%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 30.60 25.76 27.93 23.47 49.21 50.60 53.84 -31.45%
EPS 11.80 12.29 10.20 15.36 13.05 16.07 21.82 -33.69%
DPS 1.91 2.55 3.82 7.65 0.96 1.27 1.91 0.00%
NAPS 2.505 2.4763 2.4285 2.4285 2.3807 2.3616 2.3807 3.46%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.755 0.76 0.675 0.855 0.875 0.82 0.935 -
P/RPS 2.36 2.82 2.31 3.48 1.70 1.55 1.66 26.51%
P/EPS 6.12 5.91 6.33 5.32 6.41 4.88 4.10 30.70%
EY 16.35 16.91 15.80 18.79 15.60 20.50 24.41 -23.50%
DY 2.65 3.51 5.93 9.36 1.14 1.63 2.14 15.36%
P/NAPS 0.29 0.29 0.27 0.34 0.35 0.33 0.38 -16.53%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 -
Price 0.785 0.70 0.85 0.71 0.875 0.875 0.93 -
P/RPS 2.45 2.60 2.91 2.89 1.70 1.65 1.65 30.24%
P/EPS 6.36 5.45 7.97 4.42 6.41 5.21 4.08 34.55%
EY 15.73 18.36 12.55 22.63 15.60 19.21 24.54 -25.71%
DY 2.55 3.81 4.71 11.27 1.14 1.52 2.15 12.08%
P/NAPS 0.30 0.27 0.33 0.28 0.35 0.35 0.37 -13.08%

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