[INSAS] QoQ Quarter Result on 30-Jun-2020 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 133.54%
YoY- -3.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 80,641 37,661 54,327 49,583 62,641 46,056 39,179 61.73%
PBT 73,489 86,493 72,537 20,065 -49,685 33,530 21,283 128.27%
Tax -3,821 -4,224 -7,193 -2,881 -1,808 -2,095 -3,390 8.29%
NP 69,668 82,269 65,344 17,184 -51,493 31,435 17,893 147.29%
-
NP to SH 69,719 82,225 65,315 17,269 -51,484 31,207 17,857 147.74%
-
Tax Rate 5.20% 4.88% 9.92% 14.36% - 6.25% 15.93% -
Total Cost 10,973 -44,608 -11,017 32,399 114,134 14,621 21,286 -35.68%
-
Net Worth 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 7.64%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 13,260 - - - 13,260 -
Div Payout % - - 20.30% - - - 74.26% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 7.64%
NOSH 693,348 693,348 693,348 693,348 693,348 693,333 693,333 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 86.39% 218.45% 120.28% 34.66% -82.20% 68.25% 45.67% -
ROE 3.55% 4.38% 3.61% 0.99% -2.96% 1.76% 1.02% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 12.16 5.68 8.19 7.48 9.45 6.95 5.91 61.69%
EPS 10.52 12.40 9.85 2.60 -7.76 4.71 2.69 148.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.96 2.83 2.73 2.64 2.62 2.68 2.65 7.64%
Adjusted Per Share Value based on latest NOSH - 693,348
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 12.16 5.68 8.19 7.48 9.45 6.95 5.91 61.69%
EPS 10.51 12.40 9.85 2.60 -7.76 4.71 2.69 147.86%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.9595 2.8295 2.7295 2.6395 2.6195 2.6795 2.6495 7.64%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.845 0.94 0.765 0.64 0.49 0.815 0.82 -
P/RPS 6.95 16.55 9.34 8.56 5.19 11.73 13.88 -36.91%
P/EPS 8.04 7.58 7.77 24.57 -6.31 17.32 30.45 -58.80%
EY 12.44 13.19 12.88 4.07 -15.85 5.78 3.28 143.00%
DY 0.00 0.00 2.61 0.00 0.00 0.00 2.44 -
P/NAPS 0.29 0.33 0.28 0.24 0.19 0.30 0.31 -4.34%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 -
Price 0.80 0.915 0.805 0.855 0.64 0.845 0.845 -
P/RPS 6.58 16.11 9.82 11.43 6.77 12.16 14.30 -40.36%
P/EPS 7.61 7.38 8.17 32.83 -8.24 17.95 31.37 -61.06%
EY 13.14 13.55 12.24 3.05 -12.13 5.57 3.19 156.74%
DY 0.00 0.00 2.48 0.00 0.00 0.00 2.37 -
P/NAPS 0.27 0.32 0.29 0.32 0.24 0.32 0.32 -10.69%

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