[INSAS] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -264.98%
YoY- -280.37%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 37,661 54,327 49,583 62,641 46,056 39,179 78,221 -38.43%
PBT 86,493 72,537 20,065 -49,685 33,530 21,283 23,269 139.00%
Tax -4,224 -7,193 -2,881 -1,808 -2,095 -3,390 -5,303 -14.01%
NP 82,269 65,344 17,184 -51,493 31,435 17,893 17,966 174.48%
-
NP to SH 82,225 65,315 17,269 -51,484 31,207 17,857 17,948 174.57%
-
Tax Rate 4.88% 9.92% 14.36% - 6.25% 15.93% 22.79% -
Total Cost -44,608 -11,017 32,399 114,134 14,621 21,286 60,255 -
-
Net Worth 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 5.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 13,260 - - - 13,260 - -
Div Payout % - 20.30% - - - 74.26% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 5.25%
NOSH 693,348 693,348 693,348 693,348 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 218.45% 120.28% 34.66% -82.20% 68.25% 45.67% 22.97% -
ROE 4.38% 3.61% 0.99% -2.96% 1.76% 1.02% 1.03% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.68 8.19 7.48 9.45 6.95 5.91 11.80 -38.44%
EPS 12.40 9.85 2.60 -7.76 4.71 2.69 2.71 174.34%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.83 2.73 2.64 2.62 2.68 2.65 2.62 5.24%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.68 8.19 7.48 9.45 6.95 5.91 11.80 -38.44%
EPS 12.40 9.85 2.60 -7.76 4.71 2.69 2.71 174.34%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.8295 2.7295 2.6395 2.6195 2.6795 2.6495 2.6195 5.25%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.94 0.765 0.64 0.49 0.815 0.82 0.755 -
P/RPS 16.55 9.34 8.56 5.19 11.73 13.88 6.40 87.85%
P/EPS 7.58 7.77 24.57 -6.31 17.32 30.45 27.89 -57.87%
EY 13.19 12.88 4.07 -15.85 5.78 3.28 3.59 137.16%
DY 0.00 2.61 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.33 0.28 0.24 0.19 0.30 0.31 0.29 8.95%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 -
Price 0.915 0.805 0.855 0.64 0.845 0.845 0.785 -
P/RPS 16.11 9.82 11.43 6.77 12.16 14.30 6.65 79.89%
P/EPS 7.38 8.17 32.83 -8.24 17.95 31.37 29.00 -59.67%
EY 13.55 12.24 3.05 -12.13 5.57 3.19 3.45 147.90%
DY 0.00 2.48 0.00 0.00 0.00 2.37 0.00 -
P/NAPS 0.32 0.29 0.32 0.24 0.32 0.32 0.30 4.37%

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