[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -70.58%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 212,177 133,956 96,835 40,688 341,246 263,138 186,679 8.93%
PBT 93,370 70,101 39,458 28,790 100,821 91,606 80,908 10.05%
Tax -11,212 -5,909 -3,911 -2,146 -10,452 -8,237 -5,432 62.32%
NP 82,158 64,192 35,547 26,644 90,369 83,369 75,476 5.83%
-
NP to SH 81,855 63,907 35,364 26,632 90,517 83,579 75,649 5.41%
-
Tax Rate 12.01% 8.43% 9.91% 7.45% 10.37% 8.99% 6.71% -
Total Cost 130,019 69,764 61,288 14,044 250,877 179,769 111,203 11.01%
-
Net Worth 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 3.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,260 13,260 13,260 13,260 6,630 6,630 6,630 58.94%
Div Payout % 16.20% 20.75% 37.50% 49.79% 7.32% 7.93% 8.76% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 3.46%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 38.72% 47.92% 36.71% 65.48% 26.48% 31.68% 40.43% -
ROE 4.71% 3.72% 2.10% 1.58% 5.48% 5.10% 4.58% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.00 20.20 14.61 6.14 51.47 39.69 28.16 8.92%
EPS 12.35 9.64 5.33 4.02 13.65 12.61 11.41 5.43%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 58.94%
NAPS 2.62 2.59 2.54 2.54 2.49 2.47 2.49 3.46%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 30.60 19.32 13.96 5.87 49.21 37.95 26.92 8.94%
EPS 11.80 9.22 5.10 3.84 13.05 12.05 10.91 5.38%
DPS 1.91 1.91 1.91 1.91 0.96 0.96 0.96 58.38%
NAPS 2.505 2.4763 2.4285 2.4285 2.3807 2.3616 2.3807 3.46%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.755 0.76 0.675 0.855 0.875 0.82 0.935 -
P/RPS 2.36 3.76 4.62 13.93 1.70 2.07 3.32 -20.40%
P/EPS 6.12 7.88 12.65 21.29 6.41 6.50 8.19 -17.69%
EY 16.35 12.68 7.90 4.70 15.60 15.37 12.20 21.61%
DY 2.65 2.63 2.96 2.34 1.14 1.22 1.07 83.35%
P/NAPS 0.29 0.29 0.27 0.34 0.35 0.33 0.38 -16.53%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 -
Price 0.785 0.70 0.85 0.71 0.875 0.875 0.93 -
P/RPS 2.45 3.46 5.82 11.57 1.70 2.20 3.30 -18.05%
P/EPS 6.36 7.26 15.94 17.68 6.41 6.94 8.15 -15.27%
EY 15.73 13.77 6.28 5.66 15.60 14.41 12.27 18.06%
DY 2.55 2.86 2.35 2.82 1.14 1.14 1.08 77.59%
P/NAPS 0.30 0.27 0.33 0.28 0.35 0.35 0.37 -13.08%

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