[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -78.18%
YoY- -32.95%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 197,459 147,876 85,235 39,179 212,177 133,956 96,835 60.87%
PBT 25,193 5,128 54,813 21,283 93,370 70,101 39,458 -25.87%
Tax -10,174 -7,293 -5,485 -3,390 -11,212 -5,909 -3,911 89.25%
NP 15,019 -2,165 49,328 17,893 82,158 64,192 35,547 -43.72%
-
NP to SH 14,849 -2,420 49,064 17,857 81,855 63,907 35,364 -43.95%
-
Tax Rate 40.38% 142.22% 10.01% 15.93% 12.01% 8.43% 9.91% -
Total Cost 182,440 150,041 35,907 21,286 130,019 69,764 61,288 107.07%
-
Net Worth 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 2.61%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 13,260 13,260 13,260 13,260 13,260 13,260 13,260 0.00%
Div Payout % 89.30% 0.00% 27.03% 74.26% 16.20% 20.75% 37.50% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 2.61%
NOSH 693,348 693,348 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.61% -1.46% 57.87% 45.67% 38.72% 47.92% 36.71% -
ROE 0.85% -0.14% 2.76% 1.02% 4.71% 3.72% 2.10% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 29.78 22.30 12.86 5.91 32.00 20.20 14.61 60.83%
EPS 2.24 -0.36 7.40 2.69 12.35 9.64 5.33 -43.92%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.64 2.62 2.68 2.65 2.62 2.59 2.54 2.61%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 29.78 22.30 12.85 5.91 32.00 20.20 14.60 60.90%
EPS 2.24 -0.36 7.40 2.69 12.34 9.64 5.33 -43.92%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.6395 2.6195 2.6795 2.6495 2.6195 2.5895 2.5395 2.61%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.64 0.49 0.815 0.82 0.755 0.76 0.675 -
P/RPS 2.15 2.20 6.34 13.88 2.36 3.76 4.62 -39.97%
P/EPS 28.58 -134.25 11.01 30.45 6.12 7.88 12.65 72.26%
EY 3.50 -0.74 9.08 3.28 16.35 12.68 7.90 -41.91%
DY 3.13 4.08 2.45 2.44 2.65 2.63 2.96 3.79%
P/NAPS 0.24 0.19 0.30 0.31 0.29 0.29 0.27 -7.55%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 -
Price 0.855 0.64 0.845 0.845 0.785 0.70 0.85 -
P/RPS 2.87 2.87 6.57 14.30 2.45 3.46 5.82 -37.60%
P/EPS 38.18 -175.34 11.42 31.37 6.36 7.26 15.94 79.11%
EY 2.62 -0.57 8.76 3.19 15.73 13.77 6.28 -44.19%
DY 2.34 3.13 2.37 2.37 2.55 2.86 2.35 -0.28%
P/NAPS 0.32 0.24 0.32 0.32 0.30 0.27 0.33 -2.03%

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