[INSAS] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -15.71%
YoY- 232.39%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 216,392 211,246 250,075 226,610 216,874 222,212 204,212 3.94%
PBT 229,669 122,918 161,277 219,479 261,383 252,584 129,410 46.73%
Tax -13,137 -7,962 -10,506 -12,562 -15,789 -18,119 -16,106 -12.73%
NP 216,532 114,956 150,771 206,917 245,594 234,465 113,304 54.18%
-
NP to SH 215,055 115,765 150,947 207,101 245,706 234,528 113,325 53.45%
-
Tax Rate 5.72% 6.48% 6.51% 5.72% 6.04% 7.17% 12.45% -
Total Cost -140 96,290 99,304 19,693 -28,720 -12,253 90,908 -
-
Net Worth 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 11.04%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 16,575 16,575 16,575 16,575 13,260 13,260 13,260 16.08%
Div Payout % 7.71% 14.32% 10.98% 8.00% 5.40% 5.65% 11.70% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 11.04%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 100.06% 54.42% 60.29% 91.31% 113.24% 105.51% 55.48% -
ROE 9.80% 5.29% 7.01% 9.67% 12.39% 11.95% 6.04% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.64 31.86 37.72 34.18 32.71 33.52 30.80 3.95%
EPS 32.44 17.46 22.77 31.24 37.06 35.37 17.09 53.48%
DPS 2.50 2.50 2.50 2.50 2.00 2.00 2.00 16.08%
NAPS 3.31 3.30 3.25 3.23 2.99 2.96 2.83 11.04%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.21 30.46 36.06 32.68 31.27 32.04 29.45 3.95%
EPS 31.01 16.69 21.77 29.87 35.43 33.82 16.34 53.46%
DPS 2.39 2.39 2.39 2.39 1.91 1.91 1.91 16.16%
NAPS 3.1648 3.1552 3.1074 3.0883 2.8588 2.8301 2.7058 11.04%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.775 0.82 0.97 1.00 0.875 0.845 0.94 -
P/RPS 2.37 2.57 2.57 2.93 2.68 2.52 3.05 -15.51%
P/EPS 2.39 4.70 4.26 3.20 2.36 2.39 5.50 -42.71%
EY 41.85 21.29 23.47 31.24 42.35 41.86 18.18 74.60%
DY 3.23 3.05 2.58 2.50 2.29 2.37 2.13 32.09%
P/NAPS 0.23 0.25 0.30 0.31 0.29 0.29 0.33 -21.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 23/05/22 24/02/22 23/11/21 26/08/21 27/05/21 24/02/21 -
Price 0.79 0.795 0.835 1.14 0.98 0.80 0.915 -
P/RPS 2.42 2.50 2.21 3.34 3.00 2.39 2.97 -12.79%
P/EPS 2.44 4.55 3.67 3.65 2.64 2.26 5.35 -40.83%
EY 41.06 21.96 27.27 27.40 37.81 44.22 18.68 69.29%
DY 3.16 3.14 2.99 2.19 2.04 2.50 2.19 27.77%
P/NAPS 0.24 0.24 0.26 0.35 0.33 0.27 0.32 -17.49%

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