[INSAS] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 226.88%
YoY- 259.94%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 46,056 39,179 78,221 37,121 56,147 40,688 78,108 -29.61%
PBT 33,530 21,283 23,269 30,643 10,668 28,790 9,215 136.01%
Tax -2,095 -3,390 -5,303 -1,998 -1,765 -2,146 -2,215 -3.63%
NP 31,435 17,893 17,966 28,645 8,903 26,644 7,000 171.44%
-
NP to SH 31,207 17,857 17,948 28,543 8,732 26,632 6,938 171.74%
-
Tax Rate 6.25% 15.93% 22.79% 6.52% 16.54% 7.45% 24.04% -
Total Cost 14,621 21,286 60,255 8,476 47,244 14,044 71,108 -65.06%
-
Net Worth 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 5.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 13,260 - - - 13,260 - -
Div Payout % - 74.26% - - - 49.79% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 5.01%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 68.25% 45.67% 22.97% 77.17% 15.86% 65.48% 8.96% -
ROE 1.76% 1.02% 1.03% 1.66% 0.52% 1.58% 0.42% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.95 5.91 11.80 5.60 8.47 6.14 11.78 -29.58%
EPS 4.71 2.69 2.71 4.31 1.31 4.02 1.04 172.97%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.68 2.65 2.62 2.59 2.54 2.54 2.49 5.01%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.95 5.91 11.80 5.60 8.47 6.14 11.78 -29.58%
EPS 4.71 2.69 2.71 4.30 1.32 4.02 1.05 171.24%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.6795 2.6495 2.6195 2.5895 2.5395 2.5395 2.4895 5.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.815 0.82 0.755 0.76 0.675 0.855 0.875 -
P/RPS 11.73 13.88 6.40 13.57 7.97 13.93 7.43 35.47%
P/EPS 17.32 30.45 27.89 17.65 51.25 21.29 83.62 -64.89%
EY 5.78 3.28 3.59 5.66 1.95 4.70 1.20 184.39%
DY 0.00 2.44 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.30 0.31 0.29 0.29 0.27 0.34 0.35 -9.74%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 -
Price 0.845 0.845 0.785 0.70 0.85 0.71 0.875 -
P/RPS 12.16 14.30 6.65 12.50 10.04 11.57 7.43 38.75%
P/EPS 17.95 31.37 29.00 16.26 64.54 17.68 83.62 -64.04%
EY 5.57 3.19 3.45 6.15 1.55 5.66 1.20 177.48%
DY 0.00 2.37 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.32 0.32 0.30 0.27 0.33 0.28 0.35 -5.78%

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