[INSAS] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 202.86%
YoY- 301.87%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 156,716 162,752 370,952 207,484 189,224 284,460 289,976 -9.74%
PBT 85,132 115,160 167,312 246,796 -102,904 100,952 246,188 -16.21%
Tax -13,560 -8,584 -9,728 -12,876 -10,212 -6,136 -7,488 10.39%
NP 71,572 106,576 157,584 233,920 -113,116 94,816 238,700 -18.18%
-
NP to SH 71,428 106,528 157,900 234,344 -116,084 94,956 237,600 -18.14%
-
Tax Rate 15.93% 7.45% 5.81% 5.22% - 6.08% 3.04% -
Total Cost 85,144 56,176 213,368 -26,436 302,340 189,644 51,276 8.81%
-
Net Worth 1,756,968 1,684,037 1,597,846 1,412,204 1,258,901 1,196,924 1,091,567 8.25%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 53,040 53,040 26,520 26,520 26,503 26,598 26,786 12.05%
Div Payout % 74.26% 49.79% 16.80% 11.32% 0.00% 28.01% 11.27% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,756,968 1,684,037 1,597,846 1,412,204 1,258,901 1,196,924 1,091,567 8.25%
NOSH 693,333 693,333 693,333 693,333 662,579 664,957 669,673 0.58%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 45.67% 65.48% 42.48% 112.74% -59.78% 33.33% 82.32% -
ROE 4.07% 6.33% 9.88% 16.59% -9.22% 7.93% 21.77% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.64 24.55 55.95 31.29 28.56 42.78 43.30 -9.59%
EPS 10.76 16.08 23.80 35.36 -17.52 14.28 35.48 -18.02%
DPS 8.00 8.00 4.00 4.00 4.00 4.00 4.00 12.24%
NAPS 2.65 2.54 2.41 2.13 1.90 1.80 1.63 8.43%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.63 24.54 55.94 31.29 28.53 42.90 43.73 -9.74%
EPS 10.77 16.06 23.81 35.34 -17.51 14.32 35.83 -18.14%
DPS 8.00 8.00 4.00 4.00 4.00 4.01 4.04 12.05%
NAPS 2.6495 2.5395 2.4095 2.1296 1.8984 1.8049 1.6461 8.25%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.82 0.855 0.985 0.715 0.70 1.23 0.545 -
P/RPS 3.47 3.48 1.76 2.28 2.45 2.88 1.26 18.38%
P/EPS 7.61 5.32 4.14 2.02 -4.00 8.61 1.54 30.49%
EY 13.14 18.79 24.18 49.43 -25.03 11.61 65.10 -23.40%
DY 9.76 9.36 4.06 5.59 5.71 3.25 7.34 4.86%
P/NAPS 0.31 0.34 0.41 0.34 0.37 0.68 0.33 -1.03%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 21/11/17 23/11/16 26/11/15 27/11/14 25/11/13 -
Price 0.845 0.71 0.91 0.72 0.835 1.15 0.945 -
P/RPS 3.57 2.89 1.63 2.30 2.92 2.69 2.18 8.56%
P/EPS 7.84 4.42 3.82 2.04 -4.77 8.05 2.66 19.73%
EY 12.75 22.63 26.17 49.09 -20.98 12.42 37.54 -16.46%
DY 9.47 11.27 4.40 5.56 4.79 3.48 4.23 14.36%
P/NAPS 0.32 0.28 0.38 0.34 0.44 0.64 0.58 -9.43%

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