[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -78.18%
YoY- -32.62%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 341,246 263,138 186,679 92,738 347,945 236,393 122,555 98.29%
PBT 100,821 91,606 80,908 41,828 189,360 152,398 84,397 12.62%
Tax -10,452 -8,237 -5,432 -2,432 -8,849 -6,744 -4,794 68.37%
NP 90,369 83,369 75,476 39,396 180,511 145,654 79,603 8.84%
-
NP to SH 90,517 83,579 75,649 39,475 180,888 146,097 79,893 8.70%
-
Tax Rate 10.37% 8.99% 6.71% 5.81% 4.67% 4.43% 5.68% -
Total Cost 250,877 179,769 111,203 53,342 167,434 90,739 42,952 225.37%
-
Net Worth 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 9.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 6,630 6,630 6,630 6,630 6,630 6,630 6,630 0.00%
Div Payout % 7.32% 7.93% 8.76% 16.80% 3.67% 4.54% 8.30% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 9.29%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 26.48% 31.68% 40.43% 42.48% 51.88% 61.62% 64.95% -
ROE 5.48% 5.10% 4.58% 2.47% 11.66% 9.58% 5.53% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.47 39.69 28.16 13.99 52.48 35.65 18.48 98.32%
EPS 13.65 12.61 11.41 5.95 27.28 22.04 12.05 8.69%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.49 2.47 2.49 2.41 2.34 2.30 2.18 9.29%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.46 39.68 28.15 13.98 52.47 35.65 18.48 98.30%
EPS 13.65 12.60 11.41 5.95 27.28 22.03 12.05 8.69%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.4895 2.4695 2.4895 2.4095 2.3395 2.2995 2.1796 9.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.875 0.82 0.935 0.985 1.07 0.89 0.71 -
P/RPS 1.70 2.07 3.32 7.04 2.04 2.50 3.84 -41.99%
P/EPS 6.41 6.50 8.19 16.54 3.92 4.04 5.89 5.81%
EY 15.60 15.37 12.20 6.04 25.50 24.76 16.97 -5.47%
DY 1.14 1.22 1.07 1.02 0.93 1.12 1.41 -13.24%
P/NAPS 0.35 0.33 0.38 0.41 0.46 0.39 0.33 4.01%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 23/02/17 -
Price 0.875 0.875 0.93 0.91 1.00 0.925 0.84 -
P/RPS 1.70 2.20 3.30 6.51 1.91 2.59 4.54 -48.14%
P/EPS 6.41 6.94 8.15 15.28 3.67 4.20 6.97 -5.44%
EY 15.60 14.41 12.27 6.54 27.28 23.82 14.35 5.74%
DY 1.14 1.14 1.08 1.10 1.00 1.08 1.19 -2.82%
P/NAPS 0.35 0.35 0.37 0.38 0.43 0.40 0.39 -6.97%

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