[INSAS] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -104.93%
YoY- -103.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 174,308 167,001 241,404 147,876 133,956 263,138 236,393 -4.94%
PBT 96,769 94,054 232,519 5,128 70,101 91,606 152,398 -7.28%
Tax -7,857 -7,411 -15,238 -7,293 -5,909 -8,237 -6,744 2.57%
NP 88,912 86,643 217,281 -2,165 64,192 83,369 145,654 -7.89%
-
NP to SH 89,414 87,318 217,259 -2,420 63,907 83,579 146,097 -7.85%
-
Tax Rate 8.12% 7.88% 6.55% 142.22% 8.43% 8.99% 4.43% -
Total Cost 85,396 80,358 24,123 150,041 69,764 179,769 90,739 -1.00%
-
Net Worth 2,274,162 2,187,969 1,962,542 1,737,093 1,717,188 1,637,627 1,524,916 6.88%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 16,575 16,575 13,260 13,260 13,260 6,630 6,630 16.49%
Div Payout % 18.54% 18.98% 6.10% 0.00% 20.75% 7.93% 4.54% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,274,162 2,187,969 1,962,542 1,737,093 1,717,188 1,637,627 1,524,916 6.88%
NOSH 693,348 693,348 693,348 693,348 693,333 693,333 693,333 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 51.01% 51.88% 90.01% -1.46% 47.92% 31.68% 61.62% -
ROE 3.93% 3.99% 11.07% -0.14% 3.72% 5.10% 9.58% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 26.29 25.19 36.41 22.30 20.20 39.69 35.65 -4.94%
EPS 13.49 13.17 32.77 -0.36 9.64 12.61 22.04 -7.85%
DPS 2.50 2.50 2.00 2.00 2.00 1.00 1.00 16.49%
NAPS 3.43 3.30 2.96 2.62 2.59 2.47 2.30 6.88%
Adjusted Per Share Value based on latest NOSH - 693,348
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 26.29 25.18 36.40 22.30 20.20 39.68 35.65 -4.94%
EPS 13.48 13.17 32.76 -0.36 9.64 12.60 22.03 -7.85%
DPS 2.50 2.50 2.00 2.00 2.00 1.00 1.00 16.49%
NAPS 3.4294 3.2994 2.9595 2.6195 2.5895 2.4695 2.2995 6.88%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.775 0.82 0.845 0.49 0.76 0.82 0.89 -
P/RPS 2.95 3.26 2.32 2.20 3.76 2.07 2.50 2.79%
P/EPS 5.75 6.23 2.58 -134.25 7.88 6.50 4.04 6.05%
EY 17.40 16.06 38.78 -0.74 12.68 15.37 24.76 -5.70%
DY 3.23 3.05 2.37 4.08 2.63 1.22 1.12 19.29%
P/NAPS 0.23 0.25 0.29 0.19 0.29 0.33 0.39 -8.42%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 23/05/22 27/05/21 21/05/20 23/05/19 22/05/18 24/05/17 -
Price 0.835 0.795 0.80 0.64 0.70 0.875 0.925 -
P/RPS 3.18 3.16 2.20 2.87 3.46 2.20 2.59 3.47%
P/EPS 6.19 6.04 2.44 -175.34 7.26 6.94 4.20 6.67%
EY 16.15 16.57 40.96 -0.57 13.77 14.41 23.82 -6.26%
DY 2.99 3.14 2.50 3.13 2.86 1.14 1.08 18.48%
P/NAPS 0.24 0.24 0.27 0.24 0.27 0.35 0.40 -8.15%

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