[INSAS] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -6.11%
YoY- -59.11%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 49,391 41,812 61,126 64,063 44,245 80,641 37,661 19.87%
PBT 135,615 35,130 28,291 30,633 28,864 73,489 86,493 35.07%
Tax -5,726 -1,277 -2,168 -3,966 -551 -3,821 -4,224 22.55%
NP 129,889 33,853 26,123 26,667 28,313 69,668 82,269 35.70%
-
NP to SH 127,737 34,537 26,071 26,710 28,447 69,719 82,225 34.24%
-
Tax Rate 4.22% 3.64% 7.66% 12.95% 1.91% 5.20% 4.88% -
Total Cost -80,498 7,959 35,003 37,396 15,932 10,973 -44,608 48.38%
-
Net Worth 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 11.04%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - 16,575 - - - -
Div Payout % - - - 62.06% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 11.04%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 262.98% 80.96% 42.74% 41.63% 63.99% 86.39% 218.45% -
ROE 5.82% 1.58% 1.21% 1.25% 1.43% 3.55% 4.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.45 6.31 9.22 9.66 6.67 12.16 5.68 19.88%
EPS 19.27 5.21 3.93 4.03 4.29 10.52 12.40 34.27%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 3.31 3.30 3.25 3.23 2.99 2.96 2.83 11.04%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.12 6.03 8.81 9.24 6.38 11.63 5.43 19.85%
EPS 18.42 4.98 3.76 3.85 4.10 10.05 11.86 34.22%
DPS 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
NAPS 3.1648 3.1552 3.1074 3.0883 2.8588 2.8301 2.7058 11.04%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.775 0.82 0.97 1.00 0.875 0.845 0.94 -
P/RPS 10.40 13.00 10.52 10.35 13.11 6.95 16.55 -26.69%
P/EPS 4.02 15.74 24.67 24.82 20.39 8.04 7.58 -34.55%
EY 24.86 6.35 4.05 4.03 4.90 12.44 13.19 52.75%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.30 0.31 0.29 0.29 0.33 -21.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 23/05/22 24/02/22 23/11/21 26/08/21 27/05/21 24/02/21 -
Price 0.79 0.795 0.835 1.14 0.98 0.80 0.915 -
P/RPS 10.60 12.61 9.06 11.80 14.69 6.58 16.11 -24.40%
P/EPS 4.10 15.26 21.24 28.30 22.84 7.61 7.38 -32.49%
EY 24.39 6.55 4.71 3.53 4.38 13.14 13.55 48.13%
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.26 0.35 0.33 0.27 0.32 -17.49%

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