[INSAS] QoQ Quarter Result on 30-Jun-2016 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 96.4%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 113,838 70,684 51,871 68,500 84,673 72,244 47,306 79.47%
PBT 68,001 22,698 61,699 39,877 20,526 53,413 -25,726 -
Tax -1,950 -1,575 -3,219 -3,715 -612 -3,237 -2,553 -16.42%
NP 66,051 21,123 58,480 36,162 19,914 50,176 -28,279 -
-
NP to SH 66,204 21,307 58,586 36,488 18,578 51,331 -29,021 -
-
Tax Rate 2.87% 6.94% 5.22% 9.32% 2.98% 6.06% - -
Total Cost 47,787 49,561 -6,609 32,338 64,759 22,068 75,585 -26.31%
-
Net Worth 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 1,299,854 1,258,901 13.61%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 6,630 - - - 6,625 -
Div Payout % - - 11.32% - - - 0.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 1,299,854 1,258,901 13.61%
NOSH 693,333 693,333 693,333 663,564 661,138 663,191 662,579 3.06%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 58.02% 29.88% 112.74% 52.79% 23.52% 69.45% -59.78% -
ROE 4.34% 1.47% 4.15% 2.70% 1.42% 3.95% -2.31% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 17.17 10.66 7.82 10.32 12.81 10.89 7.14 79.39%
EPS 9.99 3.21 8.84 5.50 2.81 7.74 -4.38 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.30 2.18 2.13 2.04 1.98 1.96 1.90 13.57%
Adjusted Per Share Value based on latest NOSH - 663,564
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 17.17 10.66 7.82 10.33 12.77 10.89 7.13 79.56%
EPS 9.98 3.21 8.83 5.50 2.80 7.74 -4.38 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.2995 2.1796 2.1296 2.0413 1.974 1.9601 1.8984 13.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.89 0.71 0.715 0.645 0.715 0.77 0.70 -
P/RPS 5.18 6.66 9.14 6.25 5.58 7.07 9.80 -34.60%
P/EPS 8.91 22.09 8.09 11.73 25.44 9.95 -15.98 -
EY 11.22 4.53 12.36 8.53 3.93 10.05 -6.26 -
DY 0.00 0.00 1.40 0.00 0.00 0.00 1.43 -
P/NAPS 0.39 0.33 0.34 0.32 0.36 0.39 0.37 3.56%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 -
Price 0.925 0.84 0.72 0.655 0.70 0.71 0.835 -
P/RPS 5.39 7.88 9.20 6.35 5.47 6.52 11.70 -40.32%
P/EPS 9.26 26.14 8.15 11.91 24.91 9.17 -19.06 -
EY 10.80 3.83 12.27 8.40 4.01 10.90 -5.25 -
DY 0.00 0.00 1.39 0.00 0.00 0.00 1.20 -
P/NAPS 0.40 0.39 0.34 0.32 0.35 0.36 0.44 -6.15%

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