[INSAS] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -4.69%
YoY- -1.03%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 216,835 223,699 210,813 214,544 216,392 211,246 250,075 -9.09%
PBT 134,718 232,384 241,681 218,841 229,669 122,918 161,277 -11.33%
Tax -13,379 -13,583 -13,765 -12,585 -13,137 -7,962 -10,506 17.53%
NP 121,339 218,801 227,916 206,256 216,532 114,956 150,771 -13.51%
-
NP to SH 122,739 217,151 226,637 204,960 215,055 115,765 150,947 -12.91%
-
Tax Rate 9.93% 5.85% 5.70% 5.75% 5.72% 6.48% 6.51% -
Total Cost 95,496 4,898 -17,103 8,288 -140 96,290 99,304 -2.58%
-
Net Worth 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 5.68%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 16,575 16,575 16,575 16,575 16,575 16,575 16,575 0.00%
Div Payout % 13.50% 7.63% 7.31% 8.09% 7.71% 14.32% 10.98% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 5.68%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 55.96% 97.81% 108.11% 96.14% 100.06% 54.42% 60.29% -
ROE 5.24% 9.55% 10.08% 9.23% 9.80% 5.29% 7.01% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 32.70 33.74 31.80 32.36 32.64 31.86 37.72 -9.10%
EPS 18.51 32.75 34.18 30.91 32.44 17.46 22.77 -12.93%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.53 3.43 3.39 3.35 3.31 3.30 3.25 5.68%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.27 32.26 30.40 30.94 31.21 30.46 36.06 -9.08%
EPS 17.70 31.31 32.68 29.56 31.01 16.69 21.77 -12.92%
DPS 2.39 2.39 2.39 2.39 2.39 2.39 2.39 0.00%
NAPS 3.3751 3.2795 3.2412 3.203 3.1648 3.1552 3.1074 5.67%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.815 0.775 0.805 0.76 0.775 0.82 0.97 -
P/RPS 2.49 2.30 2.53 2.35 2.37 2.57 2.57 -2.09%
P/EPS 4.40 2.37 2.36 2.46 2.39 4.70 4.26 2.18%
EY 22.71 42.26 42.46 40.68 41.85 21.29 23.47 -2.17%
DY 3.07 3.23 3.11 3.29 3.23 3.05 2.58 12.32%
P/NAPS 0.23 0.23 0.24 0.23 0.23 0.25 0.30 -16.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 24/02/23 24/11/22 25/08/22 23/05/22 24/02/22 -
Price 0.87 0.835 0.77 0.79 0.79 0.795 0.835 -
P/RPS 2.66 2.47 2.42 2.44 2.42 2.50 2.21 13.18%
P/EPS 4.70 2.55 2.25 2.56 2.44 4.55 3.67 17.98%
EY 21.28 39.22 44.39 39.13 41.06 21.96 27.27 -15.27%
DY 2.87 2.99 3.25 3.16 3.16 3.14 2.99 -2.70%
P/NAPS 0.25 0.24 0.23 0.24 0.24 0.24 0.26 -2.58%

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