[INSAS] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 41.04%
YoY- -40.15%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 200,577 210,668 212,177 212,064 251,402 289,196 341,246 -29.76%
PBT 108,725 85,863 93,370 79,316 59,371 87,783 100,821 5.14%
Tax -12,786 -12,456 -11,212 -8,124 -8,931 -10,166 -10,452 14.33%
NP 95,939 73,407 82,158 71,192 50,440 77,617 90,369 4.05%
-
NP to SH 95,555 73,080 81,855 70,845 50,232 77,674 90,517 3.66%
-
Tax Rate 11.76% 14.51% 12.01% 10.24% 15.04% 11.58% 10.37% -
Total Cost 104,638 137,261 130,019 140,872 200,962 211,579 250,877 -44.08%
-
Net Worth 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 5.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 13,260 13,260 13,260 13,260 13,260 13,260 6,630 58.53%
Div Payout % 13.88% 18.14% 16.20% 18.72% 26.40% 17.07% 7.32% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,776,858 1,756,968 1,737,078 1,717,188 1,684,037 1,684,037 1,650,887 5.01%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 47.83% 34.84% 38.72% 33.57% 20.06% 26.84% 26.48% -
ROE 5.38% 4.16% 4.71% 4.13% 2.98% 4.61% 5.48% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.25 31.77 32.00 31.99 37.92 43.62 51.47 -29.76%
EPS 14.41 11.02 12.35 10.69 7.58 11.72 13.65 3.66%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.00 58.53%
NAPS 2.68 2.65 2.62 2.59 2.54 2.54 2.49 5.01%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.92 30.38 30.60 30.58 36.25 41.70 49.21 -29.77%
EPS 13.78 10.54 11.80 10.22 7.24 11.20 13.05 3.68%
DPS 1.91 1.91 1.91 1.91 1.91 1.91 0.96 57.99%
NAPS 2.5623 2.5337 2.505 2.4763 2.4285 2.4285 2.3807 5.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.815 0.82 0.755 0.76 0.675 0.855 0.875 -
P/RPS 2.69 2.58 2.36 2.38 1.78 1.96 1.70 35.67%
P/EPS 5.65 7.44 6.12 7.11 8.91 7.30 6.41 -8.04%
EY 17.68 13.44 16.35 14.06 11.22 13.70 15.60 8.67%
DY 2.45 2.44 2.65 2.63 2.96 2.34 1.14 66.30%
P/NAPS 0.30 0.31 0.29 0.29 0.27 0.34 0.35 -9.74%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 28/08/19 23/05/19 21/02/19 26/11/18 28/08/18 -
Price 0.845 0.845 0.785 0.70 0.85 0.71 0.875 -
P/RPS 2.79 2.66 2.45 2.19 2.24 1.63 1.70 39.00%
P/EPS 5.86 7.67 6.36 6.55 11.22 6.06 6.41 -5.78%
EY 17.06 13.04 15.73 15.26 8.91 16.50 15.60 6.12%
DY 2.37 2.37 2.55 2.86 2.35 2.82 1.14 62.67%
P/NAPS 0.32 0.32 0.30 0.27 0.33 0.28 0.35 -5.78%

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