[INSAS] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 37.38%
YoY- 38.74%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 217,488 197,459 197,168 170,470 156,716 212,177 178,608 13.99%
PBT 290,148 25,193 6,837 109,626 85,132 93,370 93,468 112.36%
Tax -28,772 -10,174 -9,723 -10,970 -13,560 -11,212 -7,878 136.59%
NP 261,376 15,019 -2,886 98,656 71,572 82,158 85,589 110.06%
-
NP to SH 261,260 14,849 -3,226 98,128 71,428 81,855 85,209 110.62%
-
Tax Rate 9.92% 40.38% 142.21% 10.01% 15.93% 12.01% 8.43% -
Total Cost -43,888 182,440 200,054 71,814 85,144 130,019 93,018 -
-
Net Worth 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 3.56%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 53,041 13,260 17,680 26,520 53,040 13,260 17,680 107.59%
Div Payout % 20.30% 89.30% 0.00% 27.03% 74.26% 16.20% 20.75% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 3.56%
NOSH 693,348 693,348 693,348 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 120.18% 7.61% -1.46% 57.87% 45.67% 38.72% 47.92% -
ROE 14.43% 0.85% -0.19% 5.52% 4.07% 4.71% 4.96% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.80 29.78 29.74 25.71 23.64 32.00 26.94 13.97%
EPS 39.40 2.24 -0.48 14.80 10.76 12.35 12.85 110.62%
DPS 8.00 2.00 2.67 4.00 8.00 2.00 2.67 107.42%
NAPS 2.73 2.64 2.62 2.68 2.65 2.62 2.59 3.56%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.80 29.78 29.73 25.71 23.63 32.00 26.93 14.00%
EPS 39.40 2.24 -0.49 14.80 10.77 12.34 12.85 110.62%
DPS 8.00 2.00 2.67 4.00 8.00 2.00 2.67 107.42%
NAPS 2.7295 2.6395 2.6195 2.6795 2.6495 2.6195 2.5895 3.56%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.765 0.64 0.49 0.815 0.82 0.755 0.76 -
P/RPS 2.33 2.15 1.65 3.17 3.47 2.36 2.82 -11.91%
P/EPS 1.94 28.58 -100.68 5.51 7.61 6.12 5.91 -52.31%
EY 51.51 3.50 -0.99 18.16 13.14 16.35 16.91 109.70%
DY 10.46 3.13 5.44 4.91 9.76 2.65 3.51 106.67%
P/NAPS 0.28 0.24 0.19 0.30 0.31 0.29 0.29 -2.30%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 -
Price 0.805 0.855 0.64 0.845 0.845 0.785 0.70 -
P/RPS 2.45 2.87 2.15 3.29 3.57 2.45 2.60 -3.87%
P/EPS 2.04 38.18 -131.51 5.71 7.84 6.36 5.45 -47.96%
EY 48.95 2.62 -0.76 17.52 12.75 15.73 18.36 91.93%
DY 9.94 2.34 4.17 4.73 9.47 2.55 3.81 89.18%
P/NAPS 0.29 0.32 0.24 0.32 0.32 0.30 0.27 4.86%

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