[INSAS] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 21.91%
YoY- 257.31%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 197,168 178,608 350,850 315,190 272,297 425,958 292,172 -6.33%
PBT 6,837 93,468 122,141 203,197 64,284 87,598 181,749 -42.08%
Tax -9,723 -7,878 -10,982 -8,992 -8,536 -7,784 -6,389 7.24%
NP -2,886 85,589 111,158 194,205 55,748 79,814 175,360 -
-
NP to SH -3,226 85,209 111,438 194,796 54,517 78,249 174,678 -
-
Tax Rate 142.21% 8.43% 8.99% 4.43% 13.28% 8.89% 3.52% -
Total Cost 200,054 93,018 239,692 120,985 216,549 346,144 116,812 9.37%
-
Net Worth 1,737,093 1,717,188 1,637,627 1,524,916 1,312,127 1,264,232 1,178,282 6.67%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 17,680 17,680 8,840 8,840 8,835 8,871 8,875 12.16%
Div Payout % 0.00% 20.75% 7.93% 4.54% 16.21% 11.34% 5.08% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,737,093 1,717,188 1,637,627 1,524,916 1,312,127 1,264,232 1,178,282 6.67%
NOSH 693,348 693,333 693,333 693,333 662,690 665,385 665,696 0.67%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -1.46% 47.92% 31.68% 61.62% 20.47% 18.74% 60.02% -
ROE -0.19% 4.96% 6.80% 12.77% 4.15% 6.19% 14.82% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 29.74 26.94 52.92 47.54 41.09 64.02 43.89 -6.27%
EPS -0.48 12.85 16.81 29.39 8.23 11.76 26.24 -
DPS 2.67 2.67 1.33 1.33 1.33 1.33 1.33 12.30%
NAPS 2.62 2.59 2.47 2.30 1.98 1.90 1.77 6.74%
Adjusted Per Share Value based on latest NOSH - 693,333
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 29.73 26.93 52.91 47.53 41.06 64.23 44.06 -6.34%
EPS -0.49 12.85 16.80 29.37 8.22 11.80 26.34 -
DPS 2.67 2.67 1.33 1.33 1.33 1.34 1.34 12.16%
NAPS 2.6195 2.5895 2.4695 2.2995 1.9786 1.9064 1.7768 6.67%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.49 0.76 0.82 0.89 0.715 0.88 1.25 -
P/RPS 1.65 2.82 1.55 1.87 1.74 1.37 2.85 -8.69%
P/EPS -100.68 5.91 4.88 3.03 8.69 7.48 4.76 -
EY -0.99 16.91 20.50 33.01 11.51 13.36 20.99 -
DY 5.44 3.51 1.63 1.50 1.86 1.52 1.07 31.09%
P/NAPS 0.19 0.29 0.33 0.39 0.36 0.46 0.71 -19.70%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/20 23/05/19 22/05/18 24/05/17 26/05/16 15/05/15 29/05/14 -
Price 0.64 0.70 0.875 0.925 0.70 0.965 1.22 -
P/RPS 2.15 2.60 1.65 1.95 1.70 1.51 2.78 -4.18%
P/EPS -131.51 5.45 5.21 3.15 8.51 8.21 4.65 -
EY -0.76 18.36 19.21 31.76 11.75 12.19 21.51 -
DY 4.17 3.81 1.52 1.44 1.90 1.38 1.09 25.03%
P/NAPS 0.24 0.27 0.35 0.40 0.35 0.51 0.69 -16.12%

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