[INSAS] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 13.46%
YoY- -32.62%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 78,108 76,459 93,941 92,738 111,552 113,838 70,684 6.90%
PBT 9,215 10,698 39,080 41,828 36,962 68,001 22,698 -45.26%
Tax -2,215 -2,805 -3,000 -2,432 -2,105 -1,950 -1,575 25.60%
NP 7,000 7,893 36,080 39,396 34,857 66,051 21,123 -52.20%
-
NP to SH 6,938 7,930 36,174 39,475 34,791 66,204 21,307 -52.76%
-
Tax Rate 24.04% 26.22% 7.68% 5.81% 5.70% 2.87% 6.94% -
Total Cost 71,108 68,566 57,861 53,342 76,695 47,787 49,561 27.29%
-
Net Worth 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 9.29%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - 6,630 - - - -
Div Payout % - - - 16.80% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 9.29%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.96% 10.32% 38.41% 42.48% 31.25% 58.02% 29.88% -
ROE 0.42% 0.48% 2.19% 2.47% 2.24% 4.34% 1.47% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.78 11.53 14.17 13.99 16.83 17.17 10.66 6.90%
EPS 1.04 1.20 5.46 5.95 5.24 9.99 3.21 -52.92%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.49 2.47 2.49 2.41 2.34 2.30 2.18 9.29%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.78 11.53 14.17 13.98 16.82 17.17 10.66 6.90%
EPS 1.05 1.20 5.45 5.95 5.25 9.98 3.21 -52.62%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.4895 2.4695 2.4895 2.4095 2.3395 2.2995 2.1796 9.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.875 0.82 0.935 0.985 1.07 0.89 0.71 -
P/RPS 7.43 7.11 6.60 7.04 6.36 5.18 6.66 7.58%
P/EPS 83.62 68.56 17.14 16.54 20.39 8.91 22.09 143.48%
EY 1.20 1.46 5.84 6.04 4.90 11.22 4.53 -58.85%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.38 0.41 0.46 0.39 0.33 4.01%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 23/02/17 -
Price 0.875 0.875 0.93 0.91 1.00 0.925 0.84 -
P/RPS 7.43 7.59 6.56 6.51 5.94 5.39 7.88 -3.85%
P/EPS 83.62 73.16 17.05 15.28 19.06 9.26 26.14 117.56%
EY 1.20 1.37 5.87 6.54 5.25 10.80 3.83 -53.96%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.37 0.38 0.43 0.40 0.39 -6.97%

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