[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 65.43%
YoY- -59.81%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 119,610 62,215 216,392 167,001 125,189 64,063 285,649 -43.94%
PBT 70,936 19,805 229,669 94,054 58,924 30,633 261,383 -57.98%
Tax -6,762 -3,414 -13,137 -7,411 -6,134 -3,966 -15,789 -43.09%
NP 64,174 16,391 216,532 86,643 52,790 26,667 245,594 -59.02%
-
NP to SH 64,363 16,615 215,055 87,318 52,781 26,710 245,706 -58.96%
-
Tax Rate 9.53% 17.24% 5.72% 7.88% 10.41% 12.95% 6.04% -
Total Cost 55,436 45,824 -140 80,358 72,399 37,396 40,055 24.11%
-
Net Worth 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 8.70%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 16,575 16,575 16,575 16,575 16,575 16,575 13,260 15.99%
Div Payout % 25.75% 99.76% 7.71% 18.98% 31.40% 62.06% 5.40% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 8.70%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 53.65% 26.35% 100.06% 51.88% 42.17% 41.63% 85.98% -
ROE 2.86% 0.75% 9.80% 3.99% 2.45% 1.25% 12.39% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.04 9.38 32.64 25.19 18.88 9.66 43.08 -43.93%
EPS 9.71 2.51 32.44 13.17 7.96 4.03 37.06 -58.95%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.00 15.99%
NAPS 3.39 3.35 3.31 3.30 3.25 3.23 2.99 8.70%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.25 8.97 31.21 24.08 18.05 9.24 41.19 -43.93%
EPS 9.28 2.40 31.01 12.59 7.61 3.85 35.43 -58.96%
DPS 2.39 2.39 2.39 2.39 2.39 2.39 1.91 16.07%
NAPS 3.2412 3.203 3.1648 3.1552 3.1074 3.0883 2.8588 8.70%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.805 0.76 0.775 0.82 0.97 1.00 0.875 -
P/RPS 4.46 8.10 2.37 3.26 5.14 10.35 2.03 68.76%
P/EPS 8.29 30.33 2.39 6.23 12.18 24.82 2.36 130.55%
EY 12.06 3.30 41.85 16.06 8.21 4.03 42.35 -56.61%
DY 3.11 3.29 3.23 3.05 2.58 2.50 2.29 22.56%
P/NAPS 0.24 0.23 0.23 0.25 0.30 0.31 0.29 -11.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 25/08/22 23/05/22 24/02/22 23/11/21 26/08/21 -
Price 0.77 0.79 0.79 0.795 0.835 1.14 0.98 -
P/RPS 4.27 8.42 2.42 3.16 4.42 11.80 2.27 52.20%
P/EPS 7.93 31.52 2.44 6.04 10.49 28.30 2.64 107.76%
EY 12.61 3.17 41.06 16.57 9.53 3.53 37.81 -51.81%
DY 3.25 3.16 3.16 3.14 2.99 2.19 2.04 36.29%
P/NAPS 0.23 0.24 0.24 0.24 0.26 0.35 0.33 -21.33%

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