[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 91.64%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 40,688 341,246 263,138 186,679 92,738 347,945 236,393 -69.02%
PBT 28,790 100,821 91,606 80,908 41,828 189,360 152,398 -67.04%
Tax -2,146 -10,452 -8,237 -5,432 -2,432 -8,849 -6,744 -53.35%
NP 26,644 90,369 83,369 75,476 39,396 180,511 145,654 -67.74%
-
NP to SH 26,632 90,517 83,579 75,649 39,475 180,888 146,097 -67.81%
-
Tax Rate 7.45% 10.37% 8.99% 6.71% 5.81% 4.67% 4.43% -
Total Cost 14,044 250,877 179,769 111,203 53,342 167,434 90,739 -71.14%
-
Net Worth 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 6.83%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,260 6,630 6,630 6,630 6,630 6,630 6,630 58.67%
Div Payout % 49.79% 7.32% 7.93% 8.76% 16.80% 3.67% 4.54% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 6.83%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 65.48% 26.48% 31.68% 40.43% 42.48% 51.88% 61.62% -
ROE 1.58% 5.48% 5.10% 4.58% 2.47% 11.66% 9.58% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.14 51.47 39.69 28.16 13.99 52.48 35.65 -69.01%
EPS 4.02 13.65 12.61 11.41 5.95 27.28 22.04 -67.80%
DPS 2.00 1.00 1.00 1.00 1.00 1.00 1.00 58.67%
NAPS 2.54 2.49 2.47 2.49 2.41 2.34 2.30 6.83%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.14 51.46 39.68 28.15 13.98 52.47 35.65 -69.01%
EPS 4.02 13.65 12.60 11.41 5.95 27.28 22.03 -67.79%
DPS 2.00 1.00 1.00 1.00 1.00 1.00 1.00 58.67%
NAPS 2.5395 2.4895 2.4695 2.4895 2.4095 2.3395 2.2995 6.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.855 0.875 0.82 0.935 0.985 1.07 0.89 -
P/RPS 13.93 1.70 2.07 3.32 7.04 2.04 2.50 213.96%
P/EPS 21.29 6.41 6.50 8.19 16.54 3.92 4.04 202.52%
EY 4.70 15.60 15.37 12.20 6.04 25.50 24.76 -66.93%
DY 2.34 1.14 1.22 1.07 1.02 0.93 1.12 63.35%
P/NAPS 0.34 0.35 0.33 0.38 0.41 0.46 0.39 -8.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 -
Price 0.71 0.875 0.875 0.93 0.91 1.00 0.925 -
P/RPS 11.57 1.70 2.20 3.30 6.51 1.91 2.59 170.99%
P/EPS 17.68 6.41 6.94 8.15 15.28 3.67 4.20 160.48%
EY 5.66 15.60 14.41 12.27 6.54 27.28 23.82 -61.60%
DY 2.82 1.14 1.14 1.08 1.10 1.00 1.08 89.50%
P/NAPS 0.28 0.35 0.35 0.37 0.38 0.43 0.40 -21.14%

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