[INSAS] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -33.61%
YoY- -53.25%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 156,716 212,177 178,608 193,670 162,752 341,246 350,850 -41.53%
PBT 85,132 93,370 93,468 78,916 115,160 100,821 122,141 -21.37%
Tax -13,560 -11,212 -7,878 -7,822 -8,584 -10,452 -10,982 15.07%
NP 71,572 82,158 85,589 71,094 106,576 90,369 111,158 -25.41%
-
NP to SH 71,428 81,855 85,209 70,728 106,528 90,517 111,438 -25.63%
-
Tax Rate 15.93% 12.01% 8.43% 9.91% 7.45% 10.37% 8.99% -
Total Cost 85,144 130,019 93,018 122,576 56,176 250,877 239,692 -49.81%
-
Net Worth 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 4.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 53,040 13,260 17,680 26,520 53,040 6,630 8,840 229.83%
Div Payout % 74.26% 16.20% 20.75% 37.50% 49.79% 7.32% 7.93% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 4.79%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 45.67% 38.72% 47.92% 36.71% 65.48% 26.48% 31.68% -
ROE 4.07% 4.71% 4.96% 4.20% 6.33% 5.48% 6.80% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.64 32.00 26.94 29.21 24.55 51.47 52.92 -41.53%
EPS 10.76 12.35 12.85 10.66 16.08 13.65 16.81 -25.70%
DPS 8.00 2.00 2.67 4.00 8.00 1.00 1.33 230.38%
NAPS 2.65 2.62 2.59 2.54 2.54 2.49 2.47 4.79%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.60 30.60 25.76 27.93 23.47 49.21 50.60 -41.54%
EPS 10.30 11.80 12.29 10.20 15.36 13.05 16.07 -25.64%
DPS 7.65 1.91 2.55 3.82 7.65 0.96 1.27 230.69%
NAPS 2.5337 2.505 2.4763 2.4285 2.4285 2.3807 2.3616 4.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.82 0.755 0.76 0.675 0.855 0.875 0.82 -
P/RPS 3.47 2.36 2.82 2.31 3.48 1.70 1.55 71.04%
P/EPS 7.61 6.12 5.91 6.33 5.32 6.41 4.88 34.43%
EY 13.14 16.35 16.91 15.80 18.79 15.60 20.50 -25.63%
DY 9.76 2.65 3.51 5.93 9.36 1.14 1.63 229.38%
P/NAPS 0.31 0.29 0.29 0.27 0.34 0.35 0.33 -4.07%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 -
Price 0.845 0.785 0.70 0.85 0.71 0.875 0.875 -
P/RPS 3.57 2.45 2.60 2.91 2.89 1.70 1.65 67.20%
P/EPS 7.84 6.36 5.45 7.97 4.42 6.41 5.21 31.28%
EY 12.75 15.73 18.36 12.55 22.63 15.60 19.21 -23.89%
DY 9.47 2.55 3.81 4.71 11.27 1.14 1.52 238.21%
P/NAPS 0.32 0.30 0.27 0.33 0.28 0.35 0.35 -5.79%

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