[INSAS] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -83.75%
YoY- -78.08%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 204,212 212,607 197,459 226,097 200,577 210,668 212,177 -2.50%
PBT 129,410 76,447 25,193 28,397 108,725 85,863 93,370 24.18%
Tax -16,106 -13,977 -10,174 -12,596 -12,786 -12,456 -11,212 27.17%
NP 113,304 62,470 15,019 15,801 95,939 73,407 82,158 23.77%
-
NP to SH 113,325 62,307 14,849 15,528 95,555 73,080 81,855 24.09%
-
Tax Rate 12.45% 18.28% 40.38% 44.36% 11.76% 14.51% 12.01% -
Total Cost 90,908 150,137 182,440 210,296 104,638 137,261 130,019 -21.13%
-
Net Worth 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 5.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 13,260 13,260 13,260 13,260 13,260 13,260 13,260 0.00%
Div Payout % 11.70% 21.28% 89.30% 85.40% 13.88% 18.14% 16.20% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 1,756,968 1,737,078 5.25%
NOSH 693,348 693,348 693,348 693,348 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 55.48% 29.38% 7.61% 6.99% 47.83% 34.84% 38.72% -
ROE 6.04% 3.44% 0.85% 0.89% 5.38% 4.16% 4.71% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.80 32.07 29.78 34.10 30.25 31.77 32.00 -2.50%
EPS 17.09 9.40 2.24 2.34 14.41 11.02 12.35 24.05%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.83 2.73 2.64 2.62 2.68 2.65 2.62 5.24%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.79 32.06 29.78 34.09 30.25 31.77 32.00 -2.52%
EPS 17.09 9.40 2.24 2.34 14.41 11.02 12.34 24.12%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 2.8295 2.7295 2.6395 2.6195 2.6795 2.6495 2.6195 5.25%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.94 0.765 0.64 0.49 0.815 0.82 0.755 -
P/RPS 3.05 2.39 2.15 1.44 2.69 2.58 2.36 18.55%
P/EPS 5.50 8.14 28.58 20.92 5.65 7.44 6.12 -6.84%
EY 18.18 12.28 3.50 4.78 17.68 13.44 16.35 7.29%
DY 2.13 2.61 3.13 4.08 2.45 2.44 2.65 -13.49%
P/NAPS 0.33 0.28 0.24 0.19 0.30 0.31 0.29 8.95%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 26/11/19 28/08/19 -
Price 0.915 0.805 0.855 0.64 0.845 0.845 0.785 -
P/RPS 2.97 2.51 2.87 1.88 2.79 2.66 2.45 13.62%
P/EPS 5.35 8.57 38.18 27.33 5.86 7.67 6.36 -10.84%
EY 18.68 11.67 2.62 3.66 17.06 13.04 15.73 12.08%
DY 2.19 2.48 2.34 3.13 2.37 2.37 2.55 -9.60%
P/NAPS 0.32 0.29 0.32 0.24 0.32 0.32 0.30 4.37%

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