[INSAS] QoQ Cumulative Quarter Result on 31-Mar-2023 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 38.92%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 97,805 47,803 216,835 174,308 119,610 62,215 216,392 -41.01%
PBT 53,777 25,399 134,718 96,769 70,936 19,805 229,669 -61.90%
Tax -6,752 -3,838 -13,379 -7,857 -6,762 -3,414 -13,137 -35.75%
NP 47,025 21,561 121,339 88,912 64,174 16,391 216,532 -63.76%
-
NP to SH 43,697 19,773 122,739 89,414 64,363 16,615 215,055 -65.33%
-
Tax Rate 12.56% 15.11% 9.93% 8.12% 9.53% 17.24% 5.72% -
Total Cost 50,780 26,242 95,496 85,396 55,436 45,824 -140 -
-
Net Worth 2,366,984 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 5.15%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 16,575 16,575 16,575 16,575 16,575 16,575 16,575 0.00%
Div Payout % 37.93% 83.83% 13.50% 18.54% 25.75% 99.76% 7.71% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,366,984 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 5.15%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 48.08% 45.10% 55.96% 51.01% 53.65% 26.35% 100.06% -
ROE 1.85% 0.84% 5.24% 3.93% 2.86% 0.75% 9.80% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.75 7.21 32.70 26.29 18.04 9.38 32.64 -41.02%
EPS 6.59 2.98 18.51 13.49 9.71 2.51 32.44 -65.34%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.57 3.56 3.53 3.43 3.39 3.35 3.31 5.15%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 14.10 6.89 31.27 25.14 17.25 8.97 31.21 -41.03%
EPS 6.30 2.85 17.70 12.89 9.28 2.40 31.01 -65.34%
DPS 2.39 2.39 2.39 2.39 2.39 2.39 2.39 0.00%
NAPS 3.4134 3.4038 3.3751 3.2795 3.2412 3.203 3.1648 5.15%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.895 0.88 0.815 0.775 0.805 0.76 0.775 -
P/RPS 6.07 12.21 2.49 2.95 4.46 8.10 2.37 86.87%
P/EPS 13.58 29.51 4.40 5.75 8.29 30.33 2.39 217.41%
EY 7.36 3.39 22.71 17.40 12.06 3.30 41.85 -68.51%
DY 2.79 2.84 3.07 3.23 3.11 3.29 3.23 -9.27%
P/NAPS 0.25 0.25 0.23 0.23 0.24 0.23 0.23 5.70%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 22/11/23 30/08/23 25/05/23 24/02/23 24/11/22 25/08/22 -
Price 1.19 0.89 0.87 0.835 0.77 0.79 0.79 -
P/RPS 8.07 12.34 2.66 3.18 4.27 8.42 2.42 122.71%
P/EPS 18.06 29.84 4.70 6.19 7.93 31.52 2.44 278.41%
EY 5.54 3.35 21.28 16.15 12.61 3.17 41.06 -73.59%
DY 2.10 2.81 2.87 2.99 3.25 3.16 3.16 -23.79%
P/NAPS 0.33 0.25 0.25 0.24 0.23 0.24 0.24 23.58%

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