[INSAS] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 23.81%
YoY- 133.78%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 197,459 212,177 341,246 347,945 272,723 406,802 276,520 -5.45%
PBT 25,193 93,370 100,821 189,360 88,090 98,911 171,151 -27.31%
Tax -10,174 -11,212 -10,452 -8,849 -10,117 -6,428 -10,467 -0.47%
NP 15,019 82,158 90,369 180,511 77,973 92,483 160,684 -32.60%
-
NP to SH 14,849 81,855 90,517 180,888 77,376 91,129 160,404 -32.71%
-
Tax Rate 40.38% 12.01% 10.37% 4.67% 11.48% 6.50% 6.12% -
Total Cost 182,440 130,019 250,877 167,434 194,750 314,319 115,836 7.85%
-
Net Worth 1,750,354 1,737,078 1,650,887 1,551,436 1,352,726 1,267,337 1,198,048 6.51%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 13,260 13,260 6,630 6,630 6,631 6,635 6,655 12.16%
Div Payout % 89.30% 16.20% 7.32% 3.67% 8.57% 7.28% 4.15% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,750,354 1,737,078 1,650,887 1,551,436 1,352,726 1,267,337 1,198,048 6.51%
NOSH 693,348 693,333 693,333 693,333 663,101 663,527 665,582 0.68%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.61% 38.72% 26.48% 51.88% 28.59% 22.73% 58.11% -
ROE 0.85% 4.71% 5.48% 11.66% 5.72% 7.19% 13.39% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 29.78 32.00 51.47 52.48 41.13 61.31 41.55 -5.39%
EPS 2.24 12.35 13.65 27.28 11.67 13.73 24.10 -32.67%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 1.00 12.23%
NAPS 2.64 2.62 2.49 2.34 2.04 1.91 1.80 6.58%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 28.47 30.60 49.21 50.18 39.33 58.66 39.88 -5.45%
EPS 2.14 11.80 13.05 26.09 11.16 13.14 23.13 -32.72%
DPS 1.91 1.91 0.96 0.96 0.96 0.96 0.96 12.13%
NAPS 2.5241 2.505 2.3807 2.2373 1.9507 1.8276 1.7277 6.51%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.64 0.755 0.875 1.07 0.645 0.82 1.19 -
P/RPS 2.15 2.36 1.70 2.04 1.57 1.34 2.86 -4.64%
P/EPS 28.58 6.12 6.41 3.92 5.53 5.97 4.94 33.94%
EY 3.50 16.35 15.60 25.50 18.09 16.75 20.25 -25.34%
DY 3.13 2.65 1.14 0.93 1.55 1.22 0.84 24.48%
P/NAPS 0.24 0.29 0.35 0.46 0.32 0.43 0.66 -15.50%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 22/08/17 25/08/16 17/08/15 26/08/14 -
Price 0.855 0.785 0.875 1.00 0.655 0.64 1.27 -
P/RPS 2.87 2.45 1.70 1.91 1.59 1.04 3.06 -1.06%
P/EPS 38.18 6.36 6.41 3.67 5.61 4.66 5.27 39.06%
EY 2.62 15.73 15.60 27.28 17.81 21.46 18.98 -28.08%
DY 2.34 2.55 1.14 1.00 1.53 1.56 0.79 19.81%
P/NAPS 0.32 0.30 0.35 0.43 0.32 0.34 0.71 -12.42%

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