[INSAS] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -78.08%
YoY- -88.02%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 56,147 40,688 78,108 76,459 93,941 92,738 111,552 -36.64%
PBT 10,668 28,790 9,215 10,698 39,080 41,828 36,962 -56.22%
Tax -1,765 -2,146 -2,215 -2,805 -3,000 -2,432 -2,105 -11.05%
NP 8,903 26,644 7,000 7,893 36,080 39,396 34,857 -59.64%
-
NP to SH 8,732 26,632 6,938 7,930 36,174 39,475 34,791 -60.11%
-
Tax Rate 16.54% 7.45% 24.04% 26.22% 7.68% 5.81% 5.70% -
Total Cost 47,244 14,044 71,108 68,566 57,861 53,342 76,695 -27.53%
-
Net Worth 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 5.60%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 13,260 - - - 6,630 - -
Div Payout % - 49.79% - - - 16.80% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 5.60%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.86% 65.48% 8.96% 10.32% 38.41% 42.48% 31.25% -
ROE 0.52% 1.58% 0.42% 0.48% 2.19% 2.47% 2.24% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.47 6.14 11.78 11.53 14.17 13.99 16.83 -36.65%
EPS 1.31 4.02 1.04 1.20 5.46 5.95 5.24 -60.21%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.54 2.54 2.49 2.47 2.49 2.41 2.34 5.60%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.47 6.14 11.78 11.53 14.17 13.98 16.82 -36.62%
EPS 1.32 4.02 1.05 1.20 5.45 5.95 5.25 -60.06%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.5395 2.5395 2.4895 2.4695 2.4895 2.4095 2.3395 5.60%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.675 0.855 0.875 0.82 0.935 0.985 1.07 -
P/RPS 7.97 13.93 7.43 7.11 6.60 7.04 6.36 16.18%
P/EPS 51.25 21.29 83.62 68.56 17.14 16.54 20.39 84.55%
EY 1.95 4.70 1.20 1.46 5.84 6.04 4.90 -45.80%
DY 0.00 2.34 0.00 0.00 0.00 1.02 0.00 -
P/NAPS 0.27 0.34 0.35 0.33 0.38 0.41 0.46 -29.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.85 0.71 0.875 0.875 0.93 0.91 1.00 -
P/RPS 10.04 11.57 7.43 7.59 6.56 6.51 5.94 41.75%
P/EPS 64.54 17.68 83.62 73.16 17.05 15.28 19.06 124.99%
EY 1.55 5.66 1.20 1.37 5.87 6.54 5.25 -55.56%
DY 0.00 2.82 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.33 0.28 0.35 0.35 0.37 0.38 0.43 -16.13%

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