[INSAS] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -18.2%
YoY- 62.86%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 388,812 347,945 304,893 275,728 277,288 272,723 291,556 21.13%
PBT 169,489 189,360 192,275 144,800 175,515 88,090 81,425 62.95%
Tax -8,062 -8,849 -10,459 -9,121 -10,783 -10,117 -6,992 9.94%
NP 161,427 180,511 181,816 135,679 164,732 77,973 74,433 67.46%
-
NP to SH 161,777 180,888 182,585 134,959 164,983 77,376 73,330 69.38%
-
Tax Rate 4.76% 4.67% 5.44% 6.30% 6.14% 11.48% 8.59% -
Total Cost 227,385 167,434 123,077 140,049 112,556 194,750 217,123 3.12%
-
Net Worth 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 14.19%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,630 6,630 6,630 6,630 6,630 6,625 6,625 0.05%
Div Payout % 4.10% 3.67% 3.63% 4.91% 4.02% 8.56% 9.04% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,353,672 1,309,054 14.19%
NOSH 693,333 693,333 663,007 663,007 663,007 663,564 661,138 3.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 41.52% 51.88% 59.63% 49.21% 59.41% 28.59% 25.53% -
ROE 10.12% 11.66% 11.97% 9.34% 11.68% 5.72% 5.60% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.64 52.48 45.99 41.59 41.82 41.10 44.10 20.90%
EPS 24.40 27.28 27.54 20.36 24.88 11.66 11.09 69.08%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.41 2.34 2.30 2.18 2.13 2.04 1.98 13.98%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 58.63 52.47 45.98 41.58 41.81 41.13 43.97 21.12%
EPS 24.40 27.28 27.53 20.35 24.88 11.67 11.06 69.38%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.4095 2.3395 2.2995 2.1796 2.1296 2.0413 1.974 14.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.985 1.07 0.89 0.71 0.715 0.645 0.715 -
P/RPS 1.68 2.04 1.94 1.71 1.71 1.57 1.62 2.45%
P/EPS 4.04 3.92 3.23 3.49 2.87 5.53 6.45 -26.77%
EY 24.77 25.50 30.94 28.67 34.80 18.08 15.51 36.59%
DY 1.02 0.93 1.12 1.41 1.40 1.55 1.40 -19.01%
P/NAPS 0.41 0.46 0.39 0.33 0.34 0.32 0.36 9.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 -
Price 0.91 1.00 0.925 0.84 0.72 0.655 0.70 -
P/RPS 1.55 1.91 2.01 2.02 1.72 1.59 1.59 -1.68%
P/EPS 3.73 3.67 3.36 4.13 2.89 5.62 6.31 -29.54%
EY 26.81 27.28 29.77 24.23 34.56 17.80 15.84 41.97%
DY 1.10 1.00 1.08 1.19 1.39 1.53 1.43 -16.03%
P/NAPS 0.38 0.43 0.40 0.39 0.34 0.32 0.35 5.63%

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