[INSAS] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 25.89%
YoY- 163.48%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 64,063 44,245 80,641 37,661 54,327 49,583 62,641 1.50%
PBT 30,633 28,864 73,489 86,493 72,537 20,065 -49,685 -
Tax -3,966 -551 -3,821 -4,224 -7,193 -2,881 -1,808 68.74%
NP 26,667 28,313 69,668 82,269 65,344 17,184 -51,493 -
-
NP to SH 26,710 28,447 69,719 82,225 65,315 17,269 -51,484 -
-
Tax Rate 12.95% 1.91% 5.20% 4.88% 9.92% 14.36% - -
Total Cost 37,396 15,932 10,973 -44,608 -11,017 32,399 114,134 -52.44%
-
Net Worth 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 14.96%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 16,575 - - - 13,260 - - -
Div Payout % 62.06% - - - 20.30% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 14.96%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 41.63% 63.99% 86.39% 218.45% 120.28% 34.66% -82.20% -
ROE 1.25% 1.43% 3.55% 4.38% 3.61% 0.99% -2.96% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.66 6.67 12.16 5.68 8.19 7.48 9.45 1.47%
EPS 4.03 4.29 10.52 12.40 9.85 2.60 -7.76 -
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.23 2.99 2.96 2.83 2.73 2.64 2.62 14.95%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.24 6.38 11.63 5.43 7.83 7.15 9.03 1.54%
EPS 3.85 4.10 10.05 11.86 9.42 2.49 -7.42 -
DPS 2.39 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 3.0883 2.8588 2.8301 2.7058 2.6102 2.5241 2.505 14.96%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.00 0.875 0.845 0.94 0.765 0.64 0.49 -
P/RPS 10.35 13.11 6.95 16.55 9.34 8.56 5.19 58.36%
P/EPS 24.82 20.39 8.04 7.58 7.77 24.57 -6.31 -
EY 4.03 4.90 12.44 13.19 12.88 4.07 -15.85 -
DY 2.50 0.00 0.00 0.00 2.61 0.00 0.00 -
P/NAPS 0.31 0.29 0.29 0.33 0.28 0.24 0.19 38.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 26/08/21 27/05/21 24/02/21 24/11/20 27/08/20 21/05/20 -
Price 1.14 0.98 0.80 0.915 0.805 0.855 0.64 -
P/RPS 11.80 14.69 6.58 16.11 9.82 11.43 6.77 44.78%
P/EPS 28.30 22.84 7.61 7.38 8.17 32.83 -8.24 -
EY 3.53 4.38 13.14 13.55 12.24 3.05 -12.13 -
DY 2.19 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.35 0.33 0.27 0.32 0.29 0.32 0.24 28.56%

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