[INSAS] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -0.51%
YoY- -32.95%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 49,583 62,641 46,056 39,179 78,221 37,121 56,147 -7.96%
PBT 20,065 -49,685 33,530 21,283 23,269 30,643 10,668 52.43%
Tax -2,881 -1,808 -2,095 -3,390 -5,303 -1,998 -1,765 38.67%
NP 17,184 -51,493 31,435 17,893 17,966 28,645 8,903 55.08%
-
NP to SH 17,269 -51,484 31,207 17,857 17,948 28,543 8,732 57.62%
-
Tax Rate 14.36% - 6.25% 15.93% 22.79% 6.52% 16.54% -
Total Cost 32,399 114,134 14,621 21,286 60,255 8,476 47,244 -22.25%
-
Net Worth 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 2.61%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 13,260 - - - -
Div Payout % - - - 74.26% - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 2.61%
NOSH 693,348 693,348 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 34.66% -82.20% 68.25% 45.67% 22.97% 77.17% 15.86% -
ROE 0.99% -2.96% 1.76% 1.02% 1.03% 1.66% 0.52% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.48 9.45 6.95 5.91 11.80 5.60 8.47 -7.95%
EPS 2.60 -7.76 4.71 2.69 2.71 4.31 1.31 57.99%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.64 2.62 2.68 2.65 2.62 2.59 2.54 2.61%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.48 9.45 6.95 5.91 11.80 5.60 8.47 -7.95%
EPS 2.60 -7.76 4.71 2.69 2.71 4.30 1.32 57.19%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.6395 2.6195 2.6795 2.6495 2.6195 2.5895 2.5395 2.61%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.64 0.49 0.815 0.82 0.755 0.76 0.675 -
P/RPS 8.56 5.19 11.73 13.88 6.40 13.57 7.97 4.88%
P/EPS 24.57 -6.31 17.32 30.45 27.89 17.65 51.25 -38.77%
EY 4.07 -15.85 5.78 3.28 3.59 5.66 1.95 63.39%
DY 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
P/NAPS 0.24 0.19 0.30 0.31 0.29 0.29 0.27 -7.55%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 -
Price 0.855 0.64 0.845 0.845 0.785 0.70 0.85 -
P/RPS 11.43 6.77 12.16 14.30 6.65 12.50 10.04 9.03%
P/EPS 32.83 -8.24 17.95 31.37 29.00 16.26 64.54 -36.30%
EY 3.05 -12.13 5.57 3.19 3.45 6.15 1.55 57.09%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.32 0.32 0.30 0.27 0.33 -2.03%

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