[INSAS] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 138.44%
YoY- -27.02%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 207,484 272,723 272,297 239,100 189,224 406,802 425,958 -38.01%
PBT 246,796 88,090 64,284 55,374 -102,904 98,911 87,598 99.10%
Tax -12,876 -10,117 -8,536 -11,580 -10,212 -6,428 -7,784 39.73%
NP 233,920 77,973 55,748 43,794 -113,116 92,483 79,814 104.39%
-
NP to SH 234,344 77,376 54,517 44,620 -116,084 91,129 78,249 107.35%
-
Tax Rate 5.22% 11.48% 13.28% 20.91% - 6.50% 8.89% -
Total Cost -26,436 194,750 216,549 195,306 302,340 314,319 346,144 -
-
Net Worth 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 1,264,232 7.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 26,520 6,631 8,835 13,279 26,503 6,635 8,871 107.10%
Div Payout % 11.32% 8.57% 16.21% 29.76% 0.00% 7.28% 11.34% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 1,264,232 7.63%
NOSH 693,333 663,101 662,690 663,988 662,579 663,527 665,385 2.77%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 112.74% 28.59% 20.47% 18.32% -59.78% 22.73% 18.74% -
ROE 16.59% 5.72% 4.15% 3.43% -9.22% 7.19% 6.19% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.29 41.13 41.09 36.01 28.56 61.31 64.02 -37.87%
EPS 35.36 11.67 8.23 6.72 -17.52 13.73 11.76 107.90%
DPS 4.00 1.00 1.33 2.00 4.00 1.00 1.33 107.93%
NAPS 2.13 2.04 1.98 1.96 1.90 1.91 1.90 7.89%
Adjusted Per Share Value based on latest NOSH - 663,191
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.92 39.33 39.27 34.48 27.29 58.66 61.43 -38.01%
EPS 33.79 11.16 7.86 6.43 -16.74 13.14 11.28 107.38%
DPS 3.82 0.96 1.27 1.92 3.82 0.96 1.28 106.87%
NAPS 2.0365 1.9507 1.8922 1.8767 1.8154 1.8276 1.8231 7.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.715 0.645 0.715 0.77 0.70 0.82 0.88 -
P/RPS 2.28 1.57 1.74 2.14 2.45 1.34 1.37 40.30%
P/EPS 2.02 5.53 8.69 11.46 -4.00 5.97 7.48 -58.12%
EY 49.43 18.09 11.51 8.73 -25.03 16.75 13.36 138.64%
DY 5.59 1.55 1.86 2.60 5.71 1.22 1.52 137.69%
P/NAPS 0.34 0.32 0.36 0.39 0.37 0.43 0.46 -18.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 17/08/15 15/05/15 -
Price 0.72 0.655 0.70 0.71 0.835 0.64 0.965 -
P/RPS 2.30 1.59 1.70 1.97 2.92 1.04 1.51 32.28%
P/EPS 2.04 5.61 8.51 10.57 -4.77 4.66 8.21 -60.37%
EY 49.09 17.81 11.75 9.46 -20.98 21.46 12.19 152.47%
DY 5.56 1.53 1.90 2.82 4.79 1.56 1.38 152.55%
P/NAPS 0.34 0.32 0.35 0.36 0.44 0.34 0.51 -23.62%

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