[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 83.27%
YoY- -30.33%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 122,555 51,871 272,723 204,223 119,550 47,306 406,802 -54.89%
PBT 84,397 61,699 88,090 48,213 27,687 -25,726 98,911 -9.99%
Tax -4,794 -3,219 -10,117 -6,402 -5,790 -2,553 -6,428 -17.68%
NP 79,603 58,480 77,973 41,811 21,897 -28,279 92,483 -9.47%
-
NP to SH 79,893 58,586 77,376 40,888 22,310 -29,021 91,129 -8.36%
-
Tax Rate 5.68% 5.22% 11.48% 13.28% 20.91% - 6.50% -
Total Cost 42,952 -6,609 194,750 162,412 97,653 75,585 314,319 -73.30%
-
Net Worth 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 9.11%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,630 6,630 6,631 6,626 6,639 6,625 6,635 -0.05%
Div Payout % 8.30% 11.32% 8.57% 16.21% 29.76% 0.00% 7.28% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 9.11%
NOSH 693,333 693,333 663,101 662,690 663,988 662,579 663,527 2.95%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 64.95% 112.74% 28.59% 20.47% 18.32% -59.78% 22.73% -
ROE 5.53% 4.15% 5.72% 3.12% 1.71% -2.31% 7.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.48 7.82 41.13 30.82 18.00 7.14 61.31 -54.88%
EPS 12.05 8.84 11.67 6.17 3.36 -4.38 13.73 -8.29%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.18 2.13 2.04 1.98 1.96 1.90 1.91 9.17%
Adjusted Per Share Value based on latest NOSH - 661,138
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.48 7.82 41.13 30.80 18.03 7.13 61.34 -54.89%
EPS 12.05 8.83 11.67 6.17 3.36 -4.38 13.74 -8.34%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.1796 2.1296 2.0399 1.9786 1.9625 1.8984 1.9111 9.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.71 0.715 0.645 0.715 0.77 0.70 0.82 -
P/RPS 3.84 9.14 1.57 2.32 4.28 9.80 1.34 101.10%
P/EPS 5.89 8.09 5.53 11.59 22.92 -15.98 5.97 -0.89%
EY 16.97 12.36 18.09 8.63 4.36 -6.26 16.75 0.86%
DY 1.41 1.40 1.55 1.40 1.30 1.43 1.22 10.08%
P/NAPS 0.33 0.34 0.32 0.36 0.39 0.37 0.43 -16.10%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 17/08/15 -
Price 0.84 0.72 0.655 0.70 0.71 0.835 0.64 -
P/RPS 4.54 9.20 1.59 2.27 3.94 11.70 1.04 165.91%
P/EPS 6.97 8.15 5.61 11.35 21.13 -19.06 4.66 30.62%
EY 14.35 12.27 17.81 8.81 4.73 -5.25 21.46 -23.43%
DY 1.19 1.39 1.53 1.43 1.41 1.20 1.56 -16.44%
P/NAPS 0.39 0.34 0.32 0.35 0.36 0.44 0.34 9.53%

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