[INSAS] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 210.71%
YoY- 256.36%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 93,941 92,738 111,552 113,838 70,684 51,871 68,500 23.36%
PBT 39,080 41,828 36,962 68,001 22,698 61,699 39,877 -1.33%
Tax -3,000 -2,432 -2,105 -1,950 -1,575 -3,219 -3,715 -13.24%
NP 36,080 39,396 34,857 66,051 21,123 58,480 36,162 -0.15%
-
NP to SH 36,174 39,475 34,791 66,204 21,307 58,586 36,488 -0.57%
-
Tax Rate 7.68% 5.81% 5.70% 2.87% 6.94% 5.22% 9.32% -
Total Cost 57,861 53,342 76,695 47,787 49,561 -6,609 32,338 47.22%
-
Net Worth 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 14.10%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 6,630 - - - 6,630 - -
Div Payout % - 16.80% - - - 11.32% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,650,887 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 14.10%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 663,564 2.96%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 38.41% 42.48% 31.25% 58.02% 29.88% 112.74% 52.79% -
ROE 2.19% 2.47% 2.24% 4.34% 1.47% 4.15% 2.70% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.17 13.99 16.83 17.17 10.66 7.82 10.32 23.46%
EPS 5.46 5.95 5.24 9.99 3.21 8.84 5.50 -0.48%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.49 2.41 2.34 2.30 2.18 2.13 2.04 14.17%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.17 13.98 16.82 17.17 10.66 7.82 10.33 23.38%
EPS 5.45 5.95 5.25 9.98 3.21 8.83 5.50 -0.60%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.4895 2.4095 2.3395 2.2995 2.1796 2.1296 2.0413 14.10%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.935 0.985 1.07 0.89 0.71 0.715 0.645 -
P/RPS 6.60 7.04 6.36 5.18 6.66 9.14 6.25 3.68%
P/EPS 17.14 16.54 20.39 8.91 22.09 8.09 11.73 28.67%
EY 5.84 6.04 4.90 11.22 4.53 12.36 8.53 -22.26%
DY 0.00 1.02 0.00 0.00 0.00 1.40 0.00 -
P/NAPS 0.38 0.41 0.46 0.39 0.33 0.34 0.32 12.10%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 -
Price 0.93 0.91 1.00 0.925 0.84 0.72 0.655 -
P/RPS 6.56 6.51 5.94 5.39 7.88 9.20 6.35 2.18%
P/EPS 17.05 15.28 19.06 9.26 26.14 8.15 11.91 26.93%
EY 5.87 6.54 5.25 10.80 3.83 12.27 8.40 -21.20%
DY 0.00 1.10 0.00 0.00 0.00 1.39 0.00 -
P/NAPS 0.37 0.38 0.43 0.40 0.39 0.34 0.32 10.13%

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