[INSAS] YoY Cumulative 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- -24.28%
YoY- 301.87%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 39,179 40,688 92,738 51,871 47,306 71,115 72,494 -9.74%
PBT 21,283 28,790 41,828 61,699 -25,726 25,238 61,547 -16.21%
Tax -3,390 -2,146 -2,432 -3,219 -2,553 -1,534 -1,872 10.39%
NP 17,893 26,644 39,396 58,480 -28,279 23,704 59,675 -18.18%
-
NP to SH 17,857 26,632 39,475 58,586 -29,021 23,739 59,400 -18.14%
-
Tax Rate 15.93% 7.45% 5.81% 5.22% - 6.08% 3.04% -
Total Cost 21,286 14,044 53,342 -6,609 75,585 47,411 12,819 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 13,260 13,260 6,630 6,630 6,625 6,649 6,696 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 1.02% 1.58% 2.47% 4.15% -2.31% 1.98% 5.44% -
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 5.91 6.14 13.99 7.82 7.14 10.69 10.83 -9.59%
EPS 2.69 4.02 5.95 8.84 -4.38 3.57 8.87 -18.02%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 1.00 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 5.65 5.87 13.37 7.48 6.82 10.26 10.45 -9.73%
EPS 2.58 3.84 5.69 8.45 -4.19 3.42 8.57 -18.12%
DPS 1.91 1.91 0.96 0.96 0.96 0.96 0.97 11.94%
NAPS 2.5337 2.4285 2.3042 2.0365 1.8154 1.726 1.5741 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 13.88 13.93 7.04 9.14 9.80 11.50 5.03 18.42%
P/EPS 30.45 21.29 16.54 8.09 -15.98 34.45 6.14 30.57%
EY 3.28 4.70 6.04 12.36 -6.26 2.90 16.28 -23.42%
DY 2.44 2.34 1.02 1.40 1.43 0.81 1.83 4.90%
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 14.30 11.57 6.51 9.20 11.70 10.75 8.73 8.56%
P/EPS 31.37 17.68 15.28 8.15 -19.06 32.21 10.65 19.71%
EY 3.19 5.66 6.54 12.27 -5.25 3.10 9.39 -16.46%
DY 2.37 2.82 1.10 1.39 1.20 0.87 1.06 14.34%
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