[INSAS] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 20.47%
YoY- -23.54%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 170,470 156,716 212,177 178,608 193,670 162,752 341,246 -36.96%
PBT 109,626 85,132 93,370 93,468 78,916 115,160 100,821 5.72%
Tax -10,970 -13,560 -11,212 -7,878 -7,822 -8,584 -10,452 3.26%
NP 98,656 71,572 82,158 85,589 71,094 106,576 90,369 6.00%
-
NP to SH 98,128 71,428 81,855 85,209 70,728 106,528 90,517 5.51%
-
Tax Rate 10.01% 15.93% 12.01% 8.43% 9.91% 7.45% 10.37% -
Total Cost 71,814 85,144 130,019 93,018 122,576 56,176 250,877 -56.46%
-
Net Worth 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 5.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 26,520 53,040 13,260 17,680 26,520 53,040 6,630 151.34%
Div Payout % 27.03% 74.26% 16.20% 20.75% 37.50% 49.79% 7.32% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 5.01%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 57.87% 45.67% 38.72% 47.92% 36.71% 65.48% 26.48% -
ROE 5.52% 4.07% 4.71% 4.96% 4.20% 6.33% 5.48% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.71 23.64 32.00 26.94 29.21 24.55 51.47 -36.96%
EPS 14.80 10.76 12.35 12.85 10.66 16.08 13.65 5.52%
DPS 4.00 8.00 2.00 2.67 4.00 8.00 1.00 151.34%
NAPS 2.68 2.65 2.62 2.59 2.54 2.54 2.49 5.01%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 24.58 22.60 30.60 25.76 27.93 23.47 49.21 -36.96%
EPS 14.15 10.30 11.80 12.29 10.20 15.36 13.05 5.52%
DPS 3.82 7.65 1.91 2.55 3.82 7.65 0.96 150.47%
NAPS 2.5623 2.5337 2.505 2.4763 2.4285 2.4285 2.3807 5.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.815 0.82 0.755 0.76 0.675 0.855 0.875 -
P/RPS 3.17 3.47 2.36 2.82 2.31 3.48 1.70 51.32%
P/EPS 5.51 7.61 6.12 5.91 6.33 5.32 6.41 -9.56%
EY 18.16 13.14 16.35 16.91 15.80 18.79 15.60 10.63%
DY 4.91 9.76 2.65 3.51 5.93 9.36 1.14 164.01%
P/NAPS 0.30 0.31 0.29 0.29 0.27 0.34 0.35 -9.74%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 -
Price 0.845 0.845 0.785 0.70 0.85 0.71 0.875 -
P/RPS 3.29 3.57 2.45 2.60 2.91 2.89 1.70 55.11%
P/EPS 5.71 7.84 6.36 5.45 7.97 4.42 6.41 -7.40%
EY 17.52 12.75 15.73 18.36 12.55 22.63 15.60 8.02%
DY 4.73 9.47 2.55 3.81 4.71 11.27 1.14 157.54%
P/NAPS 0.32 0.32 0.30 0.27 0.33 0.28 0.35 -5.78%

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