[INSAS] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 21.91%
YoY- 257.31%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 373,358 370,952 347,945 315,190 245,110 207,484 272,723 23.22%
PBT 161,816 167,312 189,360 203,197 168,794 246,796 88,090 49.82%
Tax -10,864 -9,728 -8,849 -8,992 -9,588 -12,876 -10,117 4.85%
NP 150,952 157,584 180,511 194,205 159,206 233,920 77,973 55.14%
-
NP to SH 151,298 157,900 180,888 194,796 159,786 234,344 77,376 56.17%
-
Tax Rate 6.71% 5.81% 4.67% 4.43% 5.68% 5.22% 11.48% -
Total Cost 222,406 213,368 167,434 120,985 85,904 -26,436 194,750 9.22%
-
Net Worth 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 14.16%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 13,260 26,520 6,630 8,840 13,260 26,520 6,631 58.52%
Div Payout % 8.76% 16.80% 3.67% 4.54% 8.30% 11.32% 8.57% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 14.16%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 663,101 3.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 40.43% 42.48% 51.88% 61.62% 64.95% 112.74% 28.59% -
ROE 9.16% 9.88% 11.66% 12.77% 11.06% 16.59% 5.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 56.31 55.95 52.48 47.54 36.97 31.29 41.13 23.22%
EPS 22.82 23.80 27.28 29.39 24.10 35.36 11.67 56.18%
DPS 2.00 4.00 1.00 1.33 2.00 4.00 1.00 58.53%
NAPS 2.49 2.41 2.34 2.30 2.18 2.13 2.04 14.17%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.84 53.49 50.18 45.45 35.35 29.92 39.33 23.21%
EPS 21.82 22.77 26.09 28.09 23.04 33.79 11.16 56.16%
DPS 1.91 3.82 0.96 1.27 1.91 3.82 0.96 57.99%
NAPS 2.3807 2.3042 2.2373 2.199 2.0843 2.0365 1.9507 14.16%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.935 0.985 1.07 0.89 0.71 0.715 0.645 -
P/RPS 1.66 1.76 2.04 1.87 1.92 2.28 1.57 3.77%
P/EPS 4.10 4.14 3.92 3.03 2.95 2.02 5.53 -18.03%
EY 24.41 24.18 25.50 33.01 33.94 49.43 18.09 22.04%
DY 2.14 4.06 0.93 1.50 2.82 5.59 1.55 23.91%
P/NAPS 0.38 0.41 0.46 0.39 0.33 0.34 0.32 12.10%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 -
Price 0.93 0.91 1.00 0.925 0.84 0.72 0.655 -
P/RPS 1.65 1.63 1.91 1.95 2.27 2.30 1.59 2.49%
P/EPS 4.08 3.82 3.67 3.15 3.49 2.04 5.61 -19.08%
EY 24.54 26.17 27.28 31.76 28.69 49.09 17.81 23.75%
DY 2.15 4.40 1.00 1.44 2.38 5.56 1.53 25.38%
P/NAPS 0.37 0.38 0.43 0.40 0.39 0.34 0.32 10.13%

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