[INSAS] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 319.6%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 216,874 222,212 204,212 212,607 197,459 226,097 200,577 5.35%
PBT 261,383 252,584 129,410 76,447 25,193 28,397 108,725 79.55%
Tax -15,789 -18,119 -16,106 -13,977 -10,174 -12,596 -12,786 15.11%
NP 245,594 234,465 113,304 62,470 15,019 15,801 95,939 87.23%
-
NP to SH 245,706 234,528 113,325 62,307 14,849 15,528 95,555 87.79%
-
Tax Rate 6.04% 7.17% 12.45% 18.28% 40.38% 44.36% 11.76% -
Total Cost -28,720 -12,253 90,908 150,137 182,440 210,296 104,638 -
-
Net Worth 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 7.57%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 13,260 13,260 13,260 13,260 13,260 13,260 13,260 0.00%
Div Payout % 5.40% 5.65% 11.70% 21.28% 89.30% 85.40% 13.88% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 7.57%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,333 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 113.24% 105.51% 55.48% 29.38% 7.61% 6.99% 47.83% -
ROE 12.39% 11.95% 6.04% 3.44% 0.85% 0.89% 5.38% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.71 33.52 30.80 32.07 29.78 34.10 30.25 5.35%
EPS 37.06 35.37 17.09 9.40 2.24 2.34 14.41 87.82%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.99 2.96 2.83 2.73 2.64 2.62 2.68 7.57%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 31.27 32.04 29.45 30.66 28.47 32.60 28.92 5.35%
EPS 35.43 33.82 16.34 8.99 2.14 2.24 13.78 87.78%
DPS 1.91 1.91 1.91 1.91 1.91 1.91 1.91 0.00%
NAPS 2.8588 2.8301 2.7058 2.6102 2.5241 2.505 2.5623 7.57%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.875 0.845 0.94 0.765 0.64 0.49 0.815 -
P/RPS 2.68 2.52 3.05 2.39 2.15 1.44 2.69 -0.24%
P/EPS 2.36 2.39 5.50 8.14 28.58 20.92 5.65 -44.15%
EY 42.35 41.86 18.18 12.28 3.50 4.78 17.68 79.12%
DY 2.29 2.37 2.13 2.61 3.13 4.08 2.45 -4.40%
P/NAPS 0.29 0.29 0.33 0.28 0.24 0.19 0.30 -2.23%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 -
Price 0.98 0.80 0.915 0.805 0.855 0.64 0.845 -
P/RPS 3.00 2.39 2.97 2.51 2.87 1.88 2.79 4.96%
P/EPS 2.64 2.26 5.35 8.57 38.18 27.33 5.86 -41.26%
EY 37.81 44.22 18.68 11.67 2.62 3.66 17.06 70.07%
DY 2.04 2.50 2.19 2.48 2.34 3.13 2.37 -9.52%
P/NAPS 0.33 0.27 0.32 0.29 0.32 0.24 0.32 2.07%

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