[INSAS] QoQ Quarter Result on 31-Dec-2023 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 20.99%
YoY- -49.9%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 94,048 61,396 50,002 47,803 42,527 54,698 57,395 39.03%
PBT 36,602 15,199 28,378 25,399 37,949 25,833 51,131 -19.99%
Tax -4,681 -3,632 -2,914 -3,838 -5,522 -1,095 -3,348 25.06%
NP 31,921 11,567 25,464 21,561 32,427 24,738 47,783 -23.59%
-
NP to SH 29,360 9,891 23,924 19,773 33,325 25,051 47,748 -27.71%
-
Tax Rate 12.79% 23.90% 10.27% 15.11% 14.55% 4.24% 6.55% -
Total Cost 62,127 49,829 24,538 26,242 10,100 29,960 9,612 247.38%
-
Net Worth 2,433,378 2,406,809 2,366,984 2,360,354 2,340,464 2,274,162 2,247,641 5.44%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - 16,575 - - - -
Div Payout % - - - 83.83% - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,433,378 2,406,809 2,366,984 2,360,354 2,340,464 2,274,162 2,247,641 5.44%
NOSH 693,435 693,385 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 33.94% 18.84% 50.93% 45.10% 76.25% 45.23% 83.25% -
ROE 1.21% 0.41% 1.01% 0.84% 1.42% 1.10% 2.12% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 14.18 9.26 7.54 7.21 6.41 8.25 8.66 38.96%
EPS 4.43 1.49 3.61 2.98 5.02 3.78 7.20 -27.68%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 3.67 3.63 3.57 3.56 3.53 3.43 3.39 5.43%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 13.56 8.85 7.21 6.89 6.13 7.89 8.28 38.97%
EPS 4.23 1.43 3.45 2.85 4.81 3.61 6.89 -27.78%
DPS 0.00 0.00 0.00 2.39 0.00 0.00 0.00 -
NAPS 3.5091 3.4708 3.4134 3.4038 3.3751 3.2795 3.2412 5.44%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.06 1.06 0.895 0.88 0.815 0.775 0.805 -
P/RPS 7.47 11.45 11.87 12.21 12.71 9.39 9.30 -13.60%
P/EPS 23.94 71.06 24.80 29.51 16.21 20.51 11.18 66.20%
EY 4.18 1.41 4.03 3.39 6.17 4.88 8.95 -39.83%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.25 0.25 0.23 0.23 0.24 13.45%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 23/05/24 26/02/24 22/11/23 30/08/23 25/05/23 24/02/23 -
Price 1.02 1.08 1.19 0.89 0.87 0.835 0.77 -
P/RPS 7.19 11.66 15.78 12.34 13.56 10.12 8.89 -13.20%
P/EPS 23.03 72.40 32.98 29.84 17.31 22.10 10.69 66.88%
EY 4.34 1.38 3.03 3.35 5.78 4.52 9.35 -40.07%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.33 0.25 0.25 0.24 0.23 14.02%

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