[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 36.37%
YoY- 258.1%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 92,738 347,945 236,393 122,555 51,871 272,723 204,223 -40.89%
PBT 41,828 189,360 152,398 84,397 61,699 88,090 48,213 -9.02%
Tax -2,432 -8,849 -6,744 -4,794 -3,219 -10,117 -6,402 -47.51%
NP 39,396 180,511 145,654 79,603 58,480 77,973 41,811 -3.88%
-
NP to SH 39,475 180,888 146,097 79,893 58,586 77,376 40,888 -2.31%
-
Tax Rate 5.81% 4.67% 4.43% 5.68% 5.22% 11.48% 13.28% -
Total Cost 53,342 167,434 90,739 42,952 -6,609 194,750 162,412 -52.36%
-
Net Worth 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 14.02%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,630 6,630 6,630 6,630 6,630 6,631 6,626 0.04%
Div Payout % 16.80% 3.67% 4.54% 8.30% 11.32% 8.57% 16.21% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 14.02%
NOSH 693,333 693,333 693,333 693,333 693,333 663,101 662,690 3.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 42.48% 51.88% 61.62% 64.95% 112.74% 28.59% 20.47% -
ROE 2.47% 11.66% 9.58% 5.53% 4.15% 5.72% 3.12% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.99 52.48 35.65 18.48 7.82 41.13 30.82 -40.90%
EPS 5.95 27.28 22.04 12.05 8.84 11.67 6.17 -2.38%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.41 2.34 2.30 2.18 2.13 2.04 1.98 13.98%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.98 52.47 35.65 18.48 7.82 41.13 30.80 -40.91%
EPS 5.95 27.28 22.03 12.05 8.83 11.67 6.17 -2.38%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.4095 2.3395 2.2995 2.1796 2.1296 2.0399 1.9786 14.02%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.985 1.07 0.89 0.71 0.715 0.645 0.715 -
P/RPS 7.04 2.04 2.50 3.84 9.14 1.57 2.32 109.45%
P/EPS 16.54 3.92 4.04 5.89 8.09 5.53 11.59 26.72%
EY 6.04 25.50 24.76 16.97 12.36 18.09 8.63 -21.15%
DY 1.02 0.93 1.12 1.41 1.40 1.55 1.40 -19.01%
P/NAPS 0.41 0.46 0.39 0.33 0.34 0.32 0.36 9.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 -
Price 0.91 1.00 0.925 0.84 0.72 0.655 0.70 -
P/RPS 6.51 1.91 2.59 4.54 9.20 1.59 2.27 101.72%
P/EPS 15.28 3.67 4.20 6.97 8.15 5.61 11.35 21.90%
EY 6.54 27.28 23.82 14.35 12.27 17.81 8.81 -18.00%
DY 1.10 1.00 1.08 1.19 1.39 1.53 1.43 -16.03%
P/NAPS 0.38 0.43 0.40 0.39 0.34 0.32 0.35 5.63%

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