[INSAS] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -92.27%
YoY- -37.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 216,835 174,308 119,610 62,215 216,392 167,001 125,189 44.37%
PBT 134,718 96,769 70,936 19,805 229,669 94,054 58,924 73.81%
Tax -13,379 -7,857 -6,762 -3,414 -13,137 -7,411 -6,134 68.42%
NP 121,339 88,912 64,174 16,391 216,532 86,643 52,790 74.43%
-
NP to SH 122,739 89,414 64,363 16,615 215,055 87,318 52,781 75.79%
-
Tax Rate 9.93% 8.12% 9.53% 17.24% 5.72% 7.88% 10.41% -
Total Cost 95,496 85,396 55,436 45,824 -140 80,358 72,399 20.33%
-
Net Worth 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 5.68%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 16,575 16,575 16,575 16,575 16,575 16,575 16,575 0.00%
Div Payout % 13.50% 18.54% 25.75% 99.76% 7.71% 18.98% 31.40% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 5.68%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 55.96% 51.01% 53.65% 26.35% 100.06% 51.88% 42.17% -
ROE 5.24% 3.93% 2.86% 0.75% 9.80% 3.99% 2.45% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.70 26.29 18.04 9.38 32.64 25.19 18.88 44.36%
EPS 18.51 13.49 9.71 2.51 32.44 13.17 7.96 75.79%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.53 3.43 3.39 3.35 3.31 3.30 3.25 5.68%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.27 25.14 17.25 8.97 31.21 24.08 18.05 44.39%
EPS 17.70 12.89 9.28 2.40 31.01 12.59 7.61 75.81%
DPS 2.39 2.39 2.39 2.39 2.39 2.39 2.39 0.00%
NAPS 3.3751 3.2795 3.2412 3.203 3.1648 3.1552 3.1074 5.67%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.815 0.775 0.805 0.76 0.775 0.82 0.97 -
P/RPS 2.49 2.95 4.46 8.10 2.37 3.26 5.14 -38.39%
P/EPS 4.40 5.75 8.29 30.33 2.39 6.23 12.18 -49.37%
EY 22.71 17.40 12.06 3.30 41.85 16.06 8.21 97.42%
DY 3.07 3.23 3.11 3.29 3.23 3.05 2.58 12.32%
P/NAPS 0.23 0.23 0.24 0.23 0.23 0.25 0.30 -16.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 24/02/23 24/11/22 25/08/22 23/05/22 24/02/22 -
Price 0.87 0.835 0.77 0.79 0.79 0.795 0.835 -
P/RPS 2.66 3.18 4.27 8.42 2.42 3.16 4.42 -28.78%
P/EPS 4.70 6.19 7.93 31.52 2.44 6.04 10.49 -41.53%
EY 21.28 16.15 12.61 3.17 41.06 16.57 9.53 71.09%
DY 2.87 2.99 3.25 3.16 3.16 3.14 2.99 -2.70%
P/NAPS 0.25 0.24 0.23 0.24 0.24 0.24 0.26 -2.58%

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