[INSAS] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 115.98%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 277,288 272,723 291,556 346,573 382,993 406,802 376,860 -18.45%
PBT 175,515 88,090 81,425 91,253 47,947 98,911 100,538 44.83%
Tax -10,783 -10,117 -6,992 -7,907 -7,447 -6,428 -11,513 -4.26%
NP 164,732 77,973 74,433 83,346 40,500 92,483 89,025 50.55%
-
NP to SH 164,983 77,376 73,330 82,868 38,369 91,129 88,082 51.77%
-
Tax Rate 6.14% 11.48% 8.59% 8.66% 15.53% 6.50% 11.45% -
Total Cost 112,556 194,750 217,123 263,227 342,493 314,319 287,835 -46.43%
-
Net Worth 1,412,204 1,353,672 1,309,054 1,299,854 1,258,901 660,295 1,262,893 7.71%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 6,630 6,625 6,625 6,625 6,625 6,649 6,649 -0.19%
Div Payout % 4.02% 8.56% 9.04% 8.00% 17.27% 7.30% 7.55% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,412,204 1,353,672 1,309,054 1,299,854 1,258,901 660,295 1,262,893 7.71%
NOSH 663,007 663,564 661,138 663,191 662,579 660,295 664,680 -0.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 59.41% 28.59% 25.53% 24.05% 10.57% 22.73% 23.62% -
ROE 11.68% 5.72% 5.60% 6.38% 3.05% 13.80% 6.97% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.82 41.10 44.10 52.26 57.80 61.61 56.70 -18.32%
EPS 24.88 11.66 11.09 12.50 5.79 13.80 13.25 52.02%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.13 2.04 1.98 1.96 1.90 1.00 1.90 7.89%
Adjusted Per Share Value based on latest NOSH - 663,191
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.81 41.13 43.97 52.26 57.75 61.34 56.83 -18.45%
EPS 24.88 11.67 11.06 12.50 5.79 13.74 13.28 51.79%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.1296 2.0413 1.974 1.9601 1.8984 0.9957 1.9044 7.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.715 0.645 0.715 0.77 0.70 0.82 0.88 -
P/RPS 1.71 1.57 1.62 1.47 1.21 1.33 1.55 6.74%
P/EPS 2.87 5.53 6.45 6.16 12.09 5.94 6.64 -42.74%
EY 34.80 18.08 15.51 16.23 8.27 16.83 15.06 74.51%
DY 1.40 1.55 1.40 1.30 1.43 1.22 1.14 14.63%
P/NAPS 0.34 0.32 0.36 0.39 0.37 0.82 0.46 -18.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 17/08/15 15/05/15 -
Price 0.72 0.655 0.70 0.71 0.835 0.64 0.965 -
P/RPS 1.72 1.59 1.59 1.36 1.44 1.04 1.70 0.78%
P/EPS 2.89 5.62 6.31 5.68 14.42 4.64 7.28 -45.89%
EY 34.56 17.80 15.84 17.60 6.94 21.56 13.73 84.73%
DY 1.39 1.53 1.43 1.41 1.20 1.56 1.04 21.27%
P/NAPS 0.34 0.32 0.35 0.36 0.44 0.64 0.51 -23.62%

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