[INSAS] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -69.1%
YoY- -37.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 216,835 232,410 239,220 248,860 216,392 222,668 250,378 -9.16%
PBT 134,718 129,025 141,872 79,220 229,669 125,405 117,848 9.35%
Tax -13,379 -10,476 -13,524 -13,656 -13,137 -9,881 -12,268 5.96%
NP 121,339 118,549 128,348 65,564 216,532 115,524 105,580 9.74%
-
NP to SH 122,739 119,218 128,726 66,460 215,055 116,424 105,562 10.60%
-
Tax Rate 9.93% 8.12% 9.53% 17.24% 5.72% 7.88% 10.41% -
Total Cost 95,496 113,861 110,872 183,296 -140 107,144 144,798 -24.29%
-
Net Worth 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 5.68%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 16,575 22,100 33,151 66,302 16,575 22,100 33,151 -37.08%
Div Payout % 13.50% 18.54% 25.75% 99.76% 7.71% 18.98% 31.40% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 5.68%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 55.96% 51.01% 53.65% 26.35% 100.06% 51.88% 42.17% -
ROE 5.24% 5.24% 5.73% 2.99% 9.80% 5.32% 4.90% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.70 35.05 36.08 37.53 32.64 33.58 37.76 -9.16%
EPS 18.51 17.99 19.42 10.04 32.44 17.56 15.92 10.60%
DPS 2.50 3.33 5.00 10.00 2.50 3.33 5.00 -37.08%
NAPS 3.53 3.43 3.39 3.35 3.31 3.30 3.25 5.68%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.27 33.52 34.50 35.89 31.21 32.11 36.11 -9.17%
EPS 17.70 17.19 18.56 9.58 31.01 16.79 15.22 10.61%
DPS 2.39 3.19 4.78 9.56 2.39 3.19 4.78 -37.08%
NAPS 3.3751 3.2795 3.2412 3.203 3.1648 3.1552 3.1074 5.67%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.815 0.775 0.805 0.76 0.775 0.82 0.97 -
P/RPS 2.49 2.21 2.23 2.02 2.37 2.44 2.57 -2.09%
P/EPS 4.40 4.31 4.15 7.58 2.39 4.67 6.09 -19.53%
EY 22.71 23.20 24.12 13.19 41.85 21.41 16.41 24.25%
DY 3.07 4.30 6.21 13.16 3.23 4.07 5.15 -29.23%
P/NAPS 0.23 0.23 0.24 0.23 0.23 0.25 0.30 -16.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 24/02/23 24/11/22 25/08/22 23/05/22 24/02/22 -
Price 0.87 0.835 0.77 0.79 0.79 0.795 0.835 -
P/RPS 2.66 2.38 2.13 2.10 2.42 2.37 2.21 13.18%
P/EPS 4.70 4.64 3.97 7.88 2.44 4.53 5.24 -7.01%
EY 21.28 21.53 25.21 12.69 41.06 22.09 19.07 7.60%
DY 2.87 3.99 6.49 12.66 3.16 4.19 5.99 -38.85%
P/NAPS 0.25 0.24 0.23 0.24 0.24 0.24 0.26 -2.58%

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