[INSAS] QoQ TTM Result on 30-Sep-2016 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 113.22%
YoY- 329.99%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 347,945 304,893 275,728 277,288 272,723 291,556 346,573 0.26%
PBT 189,360 192,275 144,800 175,515 88,090 81,425 91,253 62.76%
Tax -8,849 -10,459 -9,121 -10,783 -10,117 -6,992 -7,907 7.79%
NP 180,511 181,816 135,679 164,732 77,973 74,433 83,346 67.47%
-
NP to SH 180,888 182,585 134,959 164,983 77,376 73,330 82,868 68.35%
-
Tax Rate 4.67% 5.44% 6.30% 6.14% 11.48% 8.59% 8.66% -
Total Cost 167,434 123,077 140,049 112,556 194,750 217,123 263,227 -26.05%
-
Net Worth 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 1,299,854 12.53%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,630 6,630 6,630 6,630 6,625 6,625 6,625 0.05%
Div Payout % 3.67% 3.63% 4.91% 4.02% 8.56% 9.04% 8.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 1,299,854 12.53%
NOSH 693,333 663,007 663,007 663,007 663,564 661,138 663,191 3.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 51.88% 59.63% 49.21% 59.41% 28.59% 25.53% 24.05% -
ROE 11.66% 11.97% 9.34% 11.68% 5.72% 5.60% 6.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.48 45.99 41.59 41.82 41.10 44.10 52.26 0.28%
EPS 27.28 27.54 20.36 24.88 11.66 11.09 12.50 68.33%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.34 2.30 2.18 2.13 2.04 1.98 1.96 12.55%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.47 45.98 41.58 41.81 41.13 43.97 52.26 0.26%
EPS 27.28 27.53 20.35 24.88 11.67 11.06 12.50 68.33%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.3395 2.2995 2.1796 2.1296 2.0413 1.974 1.9601 12.53%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.07 0.89 0.71 0.715 0.645 0.715 0.77 -
P/RPS 2.04 1.94 1.71 1.71 1.57 1.62 1.47 24.44%
P/EPS 3.92 3.23 3.49 2.87 5.53 6.45 6.16 -26.03%
EY 25.50 30.94 28.67 34.80 18.08 15.51 16.23 35.18%
DY 0.93 1.12 1.41 1.40 1.55 1.40 1.30 -20.02%
P/NAPS 0.46 0.39 0.33 0.34 0.32 0.36 0.39 11.64%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 -
Price 1.00 0.925 0.84 0.72 0.655 0.70 0.71 -
P/RPS 1.91 2.01 2.02 1.72 1.59 1.59 1.36 25.43%
P/EPS 3.67 3.36 4.13 2.89 5.62 6.31 5.68 -25.28%
EY 27.28 29.77 24.23 34.56 17.80 15.84 17.60 33.96%
DY 1.00 1.08 1.19 1.39 1.53 1.43 1.41 -20.48%
P/NAPS 0.43 0.40 0.39 0.34 0.32 0.35 0.36 12.58%

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