[INSAS] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 97.61%
YoY- -64.23%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 97,805 119,610 125,189 91,988 85,235 96,835 186,679 -10.20%
PBT 53,777 70,936 58,924 159,030 54,813 39,458 80,908 -6.57%
Tax -6,752 -6,762 -6,134 -11,417 -5,485 -3,911 -5,432 3.69%
NP 47,025 64,174 52,790 147,613 49,328 35,547 75,476 -7.57%
-
NP to SH 43,697 64,363 52,781 147,540 49,064 35,364 75,649 -8.73%
-
Tax Rate 12.56% 9.53% 10.41% 7.18% 10.01% 9.91% 6.71% -
Total Cost 50,780 55,436 72,399 -55,625 35,907 61,288 111,203 -12.24%
-
Net Worth 2,366,984 2,247,641 2,154,818 1,876,349 1,776,858 1,684,037 1,650,887 6.18%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 16,575 16,575 16,575 13,260 13,260 13,260 6,630 16.49%
Div Payout % 37.93% 25.75% 31.40% 8.99% 27.03% 37.50% 8.76% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,366,984 2,247,641 2,154,818 1,876,349 1,776,858 1,684,037 1,650,887 6.18%
NOSH 693,348 693,348 693,348 693,348 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 48.08% 53.65% 42.17% 160.47% 57.87% 36.71% 40.43% -
ROE 1.85% 2.86% 2.45% 7.86% 2.76% 2.10% 4.58% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.75 18.04 18.88 13.87 12.86 14.61 28.16 -10.21%
EPS 6.59 9.71 7.96 22.25 7.40 5.33 11.41 -8.73%
DPS 2.50 2.50 2.50 2.00 2.00 2.00 1.00 16.49%
NAPS 3.57 3.39 3.25 2.83 2.68 2.54 2.49 6.18%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.10 17.25 18.05 13.27 12.29 13.96 26.92 -10.21%
EPS 6.30 9.28 7.61 21.28 7.08 5.10 10.91 -8.74%
DPS 2.39 2.39 2.39 1.91 1.91 1.91 0.96 16.41%
NAPS 3.4134 3.2412 3.1074 2.7058 2.5623 2.4285 2.3807 6.18%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.895 0.805 0.97 0.94 0.815 0.675 0.935 -
P/RPS 6.07 4.46 5.14 6.78 6.34 4.62 3.32 10.57%
P/EPS 13.58 8.29 12.18 4.22 11.01 12.65 8.19 8.78%
EY 7.36 12.06 8.21 23.67 9.08 7.90 12.20 -8.07%
DY 2.79 3.11 2.58 2.13 2.45 2.96 1.07 17.31%
P/NAPS 0.25 0.24 0.30 0.33 0.30 0.27 0.38 -6.73%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 24/02/22 24/02/21 25/02/20 21/02/19 27/02/18 -
Price 1.19 0.77 0.835 0.915 0.845 0.85 0.93 -
P/RPS 8.07 4.27 4.42 6.60 6.57 5.82 3.30 16.06%
P/EPS 18.06 7.93 10.49 4.11 11.42 15.94 8.15 14.17%
EY 5.54 12.61 9.53 24.32 8.76 6.28 12.27 -12.40%
DY 2.10 3.25 2.99 2.19 2.37 2.35 1.08 11.71%
P/NAPS 0.33 0.23 0.26 0.32 0.32 0.33 0.37 -1.88%

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