[INSAS] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 60.56%
YoY- 301.87%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 111,552 113,838 70,684 51,871 68,500 84,673 72,244 33.62%
PBT 36,962 68,001 22,698 61,699 39,877 20,526 53,413 -21.78%
Tax -2,105 -1,950 -1,575 -3,219 -3,715 -612 -3,237 -24.96%
NP 34,857 66,051 21,123 58,480 36,162 19,914 50,176 -21.57%
-
NP to SH 34,791 66,204 21,307 58,586 36,488 18,578 51,331 -22.85%
-
Tax Rate 5.70% 2.87% 6.94% 5.22% 9.32% 2.98% 6.06% -
Total Cost 76,695 47,787 49,561 -6,609 32,338 64,759 22,068 129.61%
-
Net Worth 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 1,299,854 12.53%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 6,630 - - - -
Div Payout % - - - 11.32% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 1,299,854 12.53%
NOSH 693,333 693,333 693,333 693,333 663,564 661,138 663,191 3.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 31.25% 58.02% 29.88% 112.74% 52.79% 23.52% 69.45% -
ROE 2.24% 4.34% 1.47% 4.15% 2.70% 1.42% 3.95% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.83 17.17 10.66 7.82 10.32 12.81 10.89 33.70%
EPS 5.24 9.99 3.21 8.84 5.50 2.81 7.74 -22.91%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.34 2.30 2.18 2.13 2.04 1.98 1.96 12.55%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.82 17.17 10.66 7.82 10.33 12.77 10.89 33.65%
EPS 5.25 9.98 3.21 8.83 5.50 2.80 7.74 -22.81%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.3395 2.2995 2.1796 2.1296 2.0413 1.974 1.9601 12.53%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.07 0.89 0.71 0.715 0.645 0.715 0.77 -
P/RPS 6.36 5.18 6.66 9.14 6.25 5.58 7.07 -6.81%
P/EPS 20.39 8.91 22.09 8.09 11.73 25.44 9.95 61.40%
EY 4.90 11.22 4.53 12.36 8.53 3.93 10.05 -38.08%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.33 0.34 0.32 0.36 0.39 11.64%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 -
Price 1.00 0.925 0.84 0.72 0.655 0.70 0.71 -
P/RPS 5.94 5.39 7.88 9.20 6.35 5.47 6.52 -6.02%
P/EPS 19.06 9.26 26.14 8.15 11.91 24.91 9.17 62.94%
EY 5.25 10.80 3.83 12.27 8.40 4.01 10.90 -38.58%
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.39 0.34 0.32 0.35 0.36 12.58%

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