[INSAS] QoQ TTM Result on 30-Sep-2018 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -14.19%
YoY- -51.99%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 212,177 212,064 251,402 289,196 341,246 374,690 412,069 -35.83%
PBT 93,370 79,316 59,371 87,783 100,821 128,568 185,871 -36.88%
Tax -11,212 -8,124 -8,931 -10,166 -10,452 -10,342 -9,487 11.81%
NP 82,158 71,192 50,440 77,617 90,369 118,226 176,384 -39.99%
-
NP to SH 81,855 70,845 50,232 77,674 90,517 118,370 176,644 -40.20%
-
Tax Rate 12.01% 10.24% 15.04% 11.58% 10.37% 8.04% 5.10% -
Total Cost 130,019 140,872 200,962 211,579 250,877 256,464 235,685 -32.80%
-
Net Worth 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 3.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,260 13,260 13,260 13,260 6,630 6,630 6,630 58.94%
Div Payout % 16.20% 18.72% 26.40% 17.07% 7.32% 5.60% 3.75% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 3.46%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 38.72% 33.57% 20.06% 26.84% 26.48% 31.55% 42.80% -
ROE 4.71% 4.13% 2.98% 4.61% 5.48% 7.23% 10.70% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.00 31.99 37.92 43.62 51.47 56.51 62.15 -35.83%
EPS 12.35 10.69 7.58 11.72 13.65 17.85 26.64 -40.18%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 58.94%
NAPS 2.62 2.59 2.54 2.54 2.49 2.47 2.49 3.46%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 32.00 31.98 37.91 43.61 51.46 56.50 62.14 -35.83%
EPS 12.34 10.68 7.57 11.71 13.65 17.85 26.64 -40.21%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 1.00 58.94%
NAPS 2.6195 2.5895 2.5395 2.5395 2.4895 2.4695 2.4895 3.46%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.755 0.76 0.675 0.855 0.875 0.82 0.935 -
P/RPS 2.36 2.38 1.78 1.96 1.70 1.45 1.50 35.38%
P/EPS 6.12 7.11 8.91 7.30 6.41 4.59 3.51 45.01%
EY 16.35 14.06 11.22 13.70 15.60 21.77 28.50 -31.02%
DY 2.65 2.63 2.96 2.34 1.14 1.22 1.07 83.35%
P/NAPS 0.29 0.29 0.27 0.34 0.35 0.33 0.38 -16.53%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 -
Price 0.785 0.70 0.85 0.71 0.875 0.875 0.93 -
P/RPS 2.45 2.19 2.24 1.63 1.70 1.55 1.50 38.81%
P/EPS 6.36 6.55 11.22 6.06 6.41 4.90 3.49 49.35%
EY 15.73 15.26 8.91 16.50 15.60 20.40 28.65 -33.02%
DY 2.55 2.86 2.35 2.82 1.14 1.14 1.08 77.59%
P/NAPS 0.30 0.27 0.33 0.28 0.35 0.35 0.37 -13.08%

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