[INSAS] QoQ Quarter Result on 30-Jun-2015 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
17-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 15.39%
YoY- 10.37%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 84,673 72,244 47,306 87,333 139,690 108,664 71,115 12.32%
PBT 20,526 53,413 -25,726 33,212 30,354 10,107 25,238 -12.85%
Tax -612 -3,237 -2,553 -590 -1,527 -2,777 -1,534 -45.77%
NP 19,914 50,176 -28,279 32,622 28,827 7,330 23,704 -10.95%
-
NP to SH 18,578 51,331 -29,021 32,442 28,116 6,832 23,739 -15.06%
-
Tax Rate 2.98% 6.06% - 1.78% 5.03% 27.48% 6.08% -
Total Cost 64,759 22,068 75,585 54,711 110,863 101,334 47,411 23.08%
-
Net Worth 1,309,054 1,299,854 1,258,901 660,295 1,262,893 1,219,043 1,196,924 6.14%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 6,625 - - - 6,649 -
Div Payout % - - 0.00% - - - 28.01% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,309,054 1,299,854 1,258,901 660,295 1,262,893 1,219,043 1,196,924 6.14%
NOSH 661,138 663,191 662,579 660,295 664,680 669,803 664,957 -0.38%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 23.52% 69.45% -59.78% 37.35% 20.64% 6.75% 33.33% -
ROE 1.42% 3.95% -2.31% 4.91% 2.23% 0.56% 1.98% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.81 10.89 7.14 13.23 21.02 16.22 10.69 12.80%
EPS 2.81 7.74 -4.38 4.91 4.23 1.02 3.57 -14.73%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.98 1.96 1.90 1.00 1.90 1.82 1.80 6.55%
Adjusted Per Share Value based on latest NOSH - 660,295
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.77 10.89 7.13 13.17 21.06 16.39 10.72 12.36%
EPS 2.80 7.74 -4.38 4.89 4.24 1.03 3.58 -15.09%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.974 1.9601 1.8984 0.9957 1.9044 1.8383 1.8049 6.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.715 0.77 0.70 0.82 0.88 0.795 1.23 -
P/RPS 5.58 7.07 9.80 6.20 4.19 4.90 11.50 -38.22%
P/EPS 25.44 9.95 -15.98 16.69 20.80 77.94 34.45 -18.28%
EY 3.93 10.05 -6.26 5.99 4.81 1.28 2.90 22.43%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.81 -
P/NAPS 0.36 0.39 0.37 0.82 0.46 0.44 0.68 -34.53%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 26/11/15 17/08/15 15/05/15 27/02/15 27/11/14 -
Price 0.70 0.71 0.835 0.64 0.965 0.90 1.15 -
P/RPS 5.47 6.52 11.70 4.84 4.59 5.55 10.75 -36.23%
P/EPS 24.91 9.17 -19.06 13.03 22.81 88.24 32.21 -15.73%
EY 4.01 10.90 -5.25 7.68 4.38 1.13 3.10 18.70%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.87 -
P/NAPS 0.35 0.36 0.44 0.64 0.51 0.49 0.64 -33.10%

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