[INSAS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 125.89%
YoY- 200.71%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 64,063 285,649 241,404 91,988 54,372 197,459 147,876 -42.71%
PBT 30,633 261,383 232,519 159,030 72,537 25,193 5,128 228.86%
Tax -3,966 -15,789 -15,238 -11,417 -7,193 -10,174 -7,293 -33.35%
NP 26,667 245,594 217,281 147,613 65,344 15,019 -2,165 -
-
NP to SH 26,710 245,706 217,259 147,540 65,315 14,849 -2,420 -
-
Tax Rate 12.95% 6.04% 6.55% 7.18% 9.92% 40.38% 142.22% -
Total Cost 37,396 40,055 24,123 -55,625 -10,972 182,440 150,041 -60.36%
-
Net Worth 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 14.96%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 16,575 13,260 13,260 13,260 13,260 13,260 13,260 16.02%
Div Payout % 62.06% 5.40% 6.10% 8.99% 20.30% 89.30% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 14.96%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 41.63% 85.98% 90.01% 160.47% 120.18% 7.61% -1.46% -
ROE 1.25% 12.39% 11.07% 7.86% 3.61% 0.85% -0.14% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.66 43.08 36.41 13.87 8.20 29.78 22.30 -42.72%
EPS 4.03 37.06 32.77 22.25 9.85 2.24 -0.36 -
DPS 2.50 2.00 2.00 2.00 2.00 2.00 2.00 16.02%
NAPS 3.23 2.99 2.96 2.83 2.73 2.64 2.62 14.95%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.24 41.19 34.81 13.27 7.84 28.47 21.32 -42.70%
EPS 3.85 35.43 31.33 21.28 9.42 2.14 -0.35 -
DPS 2.39 1.91 1.91 1.91 1.91 1.91 1.91 16.10%
NAPS 3.0883 2.8588 2.8301 2.7058 2.6102 2.5241 2.505 14.96%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.00 0.875 0.845 0.94 0.765 0.64 0.49 -
P/RPS 10.35 2.03 2.32 6.78 9.33 2.15 2.20 180.50%
P/EPS 24.82 2.36 2.58 4.22 7.77 28.58 -134.25 -
EY 4.03 42.35 38.78 23.67 12.88 3.50 -0.74 -
DY 2.50 2.29 2.37 2.13 2.61 3.13 4.08 -27.83%
P/NAPS 0.31 0.29 0.29 0.33 0.28 0.24 0.19 38.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 26/08/21 27/05/21 24/02/21 24/11/20 27/08/20 21/05/20 -
Price 1.14 0.98 0.80 0.915 0.805 0.855 0.64 -
P/RPS 11.80 2.27 2.20 6.60 9.82 2.87 2.87 156.42%
P/EPS 28.30 2.64 2.44 4.11 8.17 38.18 -175.34 -
EY 3.53 37.81 40.96 24.32 12.24 2.62 -0.57 -
DY 2.19 2.04 2.50 2.19 2.48 2.34 3.13 -21.16%
P/NAPS 0.35 0.33 0.27 0.32 0.29 0.32 0.24 28.56%

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