[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -89.13%
YoY- -59.11%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 216,392 167,001 125,189 64,063 285,649 241,404 91,988 77.15%
PBT 229,669 94,054 58,924 30,633 261,383 232,519 159,030 27.85%
Tax -13,137 -7,411 -6,134 -3,966 -15,789 -15,238 -11,417 9.83%
NP 216,532 86,643 52,790 26,667 245,594 217,281 147,613 29.19%
-
NP to SH 215,055 87,318 52,781 26,710 245,706 217,259 147,540 28.64%
-
Tax Rate 5.72% 7.88% 10.41% 12.95% 6.04% 6.55% 7.18% -
Total Cost -140 80,358 72,399 37,396 40,055 24,123 -55,625 -98.16%
-
Net Worth 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 11.04%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 16,575 16,575 16,575 16,575 13,260 13,260 13,260 16.08%
Div Payout % 7.71% 18.98% 31.40% 62.06% 5.40% 6.10% 8.99% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 11.04%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 100.06% 51.88% 42.17% 41.63% 85.98% 90.01% 160.47% -
ROE 9.80% 3.99% 2.45% 1.25% 12.39% 11.07% 7.86% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.64 25.19 18.88 9.66 43.08 36.41 13.87 77.19%
EPS 32.44 13.17 7.96 4.03 37.06 32.77 22.25 28.66%
DPS 2.50 2.50 2.50 2.50 2.00 2.00 2.00 16.08%
NAPS 3.31 3.30 3.25 3.23 2.99 2.96 2.83 11.04%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.63 25.18 18.88 9.66 43.08 36.40 13.87 77.16%
EPS 32.43 13.17 7.96 4.03 37.05 32.76 22.25 28.64%
DPS 2.50 2.50 2.50 2.50 2.00 2.00 2.00 16.08%
NAPS 3.3094 3.2994 3.2494 3.2294 2.9895 2.9595 2.8295 11.04%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.775 0.82 0.97 1.00 0.875 0.845 0.94 -
P/RPS 2.37 3.26 5.14 10.35 2.03 2.32 6.78 -50.47%
P/EPS 2.39 6.23 12.18 24.82 2.36 2.58 4.22 -31.61%
EY 41.85 16.06 8.21 4.03 42.35 38.78 23.67 46.36%
DY 3.23 3.05 2.58 2.50 2.29 2.37 2.13 32.09%
P/NAPS 0.23 0.25 0.30 0.31 0.29 0.29 0.33 -21.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 23/05/22 24/02/22 23/11/21 26/08/21 27/05/21 24/02/21 -
Price 0.79 0.795 0.835 1.14 0.98 0.80 0.915 -
P/RPS 2.42 3.16 4.42 11.80 2.27 2.20 6.60 -48.86%
P/EPS 2.44 6.04 10.49 28.30 2.64 2.44 4.11 -29.43%
EY 41.06 16.57 9.53 3.53 37.81 40.96 24.32 41.92%
DY 3.16 3.14 2.99 2.19 2.04 2.50 2.19 27.77%
P/NAPS 0.24 0.24 0.26 0.35 0.33 0.27 0.32 -17.49%

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