[INSAS] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 12.94%
YoY- 200.71%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 256,252 285,649 321,872 183,976 217,488 197,459 197,168 19.07%
PBT 122,532 261,383 310,025 318,060 290,148 25,193 6,837 583.63%
Tax -15,864 -15,789 -20,317 -22,834 -28,772 -10,174 -9,723 38.55%
NP 106,668 245,594 289,708 295,226 261,376 15,019 -2,886 -
-
NP to SH 106,840 245,706 289,678 295,080 261,260 14,849 -3,226 -
-
Tax Rate 12.95% 6.04% 6.55% 7.18% 9.92% 40.38% 142.21% -
Total Cost 149,584 40,055 32,164 -111,250 -43,888 182,440 200,054 -17.60%
-
Net Worth 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 14.96%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 66,302 13,260 17,680 26,520 53,041 13,260 17,680 141.18%
Div Payout % 62.06% 5.40% 6.10% 8.99% 20.30% 89.30% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 14.96%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 41.63% 85.98% 90.01% 160.47% 120.18% 7.61% -1.46% -
ROE 4.99% 12.39% 14.76% 15.73% 14.43% 0.85% -0.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.65 43.08 48.55 27.75 32.80 29.78 29.74 19.07%
EPS 16.12 37.06 43.69 44.50 39.40 2.24 -0.48 -
DPS 10.00 2.00 2.67 4.00 8.00 2.00 2.67 140.97%
NAPS 3.23 2.99 2.96 2.83 2.73 2.64 2.62 14.95%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.64 43.08 48.54 27.74 32.80 29.78 29.73 19.07%
EPS 16.11 37.05 43.68 44.50 39.40 2.24 -0.49 -
DPS 10.00 2.00 2.67 4.00 8.00 2.00 2.67 140.97%
NAPS 3.2294 2.9895 2.9595 2.8295 2.7295 2.6395 2.6195 14.96%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.00 0.875 0.845 0.94 0.765 0.64 0.49 -
P/RPS 2.59 2.03 1.74 3.39 2.33 2.15 1.65 35.02%
P/EPS 6.21 2.36 1.93 2.11 1.94 28.58 -100.68 -
EY 16.11 42.35 51.70 47.35 51.51 3.50 -0.99 -
DY 10.00 2.29 3.16 4.26 10.46 3.13 5.44 50.00%
P/NAPS 0.31 0.29 0.29 0.33 0.28 0.24 0.19 38.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 26/08/21 27/05/21 24/02/21 24/11/20 27/08/20 21/05/20 -
Price 1.14 0.98 0.80 0.915 0.805 0.855 0.64 -
P/RPS 2.95 2.27 1.65 3.30 2.45 2.87 2.15 23.45%
P/EPS 7.07 2.64 1.83 2.06 2.04 38.18 -131.51 -
EY 14.14 37.81 54.61 48.64 48.95 2.62 -0.76 -
DY 8.77 2.04 3.33 4.37 9.94 2.34 4.17 64.07%
P/NAPS 0.35 0.33 0.27 0.32 0.29 0.32 0.24 28.56%

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