[INSAS] YoY Annualized Quarter 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- 138.44%
YoY- -27.02%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 193,670 373,358 245,110 239,100 359,558 306,328 222,662 -2.29%
PBT 78,916 161,816 168,794 55,374 70,690 207,654 123,704 -7.21%
Tax -7,822 -10,864 -9,588 -11,580 -8,622 -6,052 -2,618 20.00%
NP 71,094 150,952 159,206 43,794 62,068 201,602 121,086 -8.48%
-
NP to SH 70,728 151,298 159,786 44,620 61,142 200,646 121,444 -8.61%
-
Tax Rate 9.91% 6.71% 5.68% 20.91% 12.20% 2.91% 2.12% -
Total Cost 122,576 222,406 85,904 195,306 297,490 104,726 101,576 3.18%
-
Net Worth 1,684,037 1,650,887 1,445,355 1,301,416 1,212,183 1,138,369 1,021,109 8.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 26,520 13,260 13,260 13,279 13,320 13,314 17,699 6.96%
Div Payout % 37.50% 8.76% 8.30% 29.76% 21.79% 6.64% 14.57% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,684,037 1,650,887 1,445,355 1,301,416 1,212,183 1,138,369 1,021,109 8.69%
NOSH 693,333 693,333 693,333 663,988 666,034 665,713 680,739 0.30%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 36.71% 40.43% 64.95% 18.32% 17.26% 65.81% 54.38% -
ROE 4.20% 9.16% 11.06% 3.43% 5.04% 17.63% 11.89% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 29.21 56.31 36.97 36.01 53.98 46.02 32.71 -1.86%
EPS 10.66 22.82 24.10 6.72 9.18 30.14 17.84 -8.22%
DPS 4.00 2.00 2.00 2.00 2.00 2.00 2.60 7.44%
NAPS 2.54 2.49 2.18 1.96 1.82 1.71 1.50 9.17%
Adjusted Per Share Value based on latest NOSH - 663,191
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.93 53.84 35.35 34.48 51.85 44.17 32.11 -2.29%
EPS 10.20 21.82 23.04 6.43 8.82 28.93 17.51 -8.60%
DPS 3.82 1.91 1.91 1.92 1.92 1.92 2.55 6.96%
NAPS 2.4285 2.3807 2.0843 1.8767 1.748 1.6416 1.4725 8.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.675 0.935 0.71 0.77 0.795 0.875 0.44 -
P/RPS 2.31 1.66 1.92 2.14 1.47 1.90 1.35 9.36%
P/EPS 6.33 4.10 2.95 11.46 8.66 2.90 2.47 16.97%
EY 15.80 24.41 33.94 8.73 11.55 34.45 40.55 -14.53%
DY 5.93 2.14 2.82 2.60 2.52 2.29 5.91 0.05%
P/NAPS 0.27 0.38 0.33 0.39 0.44 0.51 0.29 -1.18%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 27/02/18 23/02/17 26/02/16 27/02/15 21/02/14 26/02/13 -
Price 0.85 0.93 0.84 0.71 0.90 0.905 0.41 -
P/RPS 2.91 1.65 2.27 1.97 1.67 1.97 1.25 15.11%
P/EPS 7.97 4.08 3.49 10.57 9.80 3.00 2.30 23.00%
EY 12.55 24.54 28.69 9.46 10.20 33.30 43.51 -18.70%
DY 4.71 2.15 2.38 2.82 2.22 2.21 6.34 -4.83%
P/NAPS 0.33 0.37 0.39 0.36 0.49 0.53 0.27 3.39%

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