[INSAS] QoQ Quarter Result on 30-Sep-2018 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 283.86%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 78,221 37,121 56,147 40,688 78,108 76,459 93,941 -11.52%
PBT 23,269 30,643 10,668 28,790 9,215 10,698 39,080 -29.29%
Tax -5,303 -1,998 -1,765 -2,146 -2,215 -2,805 -3,000 46.34%
NP 17,966 28,645 8,903 26,644 7,000 7,893 36,080 -37.25%
-
NP to SH 17,948 28,543 8,732 26,632 6,938 7,930 36,174 -37.40%
-
Tax Rate 22.79% 6.52% 16.54% 7.45% 24.04% 26.22% 7.68% -
Total Cost 60,255 8,476 47,244 14,044 71,108 68,566 57,861 2.74%
-
Net Worth 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 3.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 13,260 - - - -
Div Payout % - - - 49.79% - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 3.46%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 22.97% 77.17% 15.86% 65.48% 8.96% 10.32% 38.41% -
ROE 1.03% 1.66% 0.52% 1.58% 0.42% 0.48% 2.19% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.80 5.60 8.47 6.14 11.78 11.53 14.17 -11.51%
EPS 2.71 4.31 1.31 4.02 1.04 1.20 5.46 -37.39%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.62 2.59 2.54 2.54 2.49 2.47 2.49 3.46%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.80 5.60 8.47 6.14 11.78 11.53 14.17 -11.51%
EPS 2.71 4.30 1.32 4.02 1.05 1.20 5.45 -37.31%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.6195 2.5895 2.5395 2.5395 2.4895 2.4695 2.4895 3.46%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.755 0.76 0.675 0.855 0.875 0.82 0.935 -
P/RPS 6.40 13.57 7.97 13.93 7.43 7.11 6.60 -2.03%
P/EPS 27.89 17.65 51.25 21.29 83.62 68.56 17.14 38.46%
EY 3.59 5.66 1.95 4.70 1.20 1.46 5.84 -27.76%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.27 0.34 0.35 0.33 0.38 -16.53%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 -
Price 0.785 0.70 0.85 0.71 0.875 0.875 0.93 -
P/RPS 6.65 12.50 10.04 11.57 7.43 7.59 6.56 0.91%
P/EPS 29.00 16.26 64.54 17.68 83.62 73.16 17.05 42.62%
EY 3.45 6.15 1.55 5.66 1.20 1.37 5.87 -29.90%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.33 0.28 0.35 0.35 0.37 -13.08%

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