[INSAS] YoY Quarter Result on 30-Jun-2016 [#4]

Stock

[INSAS] INSAS BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 96.4%

YoY- 12.47%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	78,221	78,108	111,552	68,500	87,333	57,391	88,471	-2.03%
YoY %	0.14%	-29.98%	62.85%	-21.56%	52.17%	-35.13%	-	-
Horiz. %	88.41%	88.29%	126.09%	77.43%	98.71%	64.87%	100.00%	-
PBT	23,269	9,215	36,962	39,877	33,212	34,839	-9,653	-
YoY %	152.51%	-75.07%	-7.31%	20.07%	-4.67%	460.91%	-	-
Horiz. %	-241.05%	-95.46%	-382.91%	-413.10%	-344.06%	-360.91%	100.00%	-
Tax	-5,303	-2,215	-2,105	-3,715	-590	-5,675	4,325	-
YoY %	-139.41%	-5.23%	43.34%	-529.66%	89.60%	-231.21%	-	-
Horiz. %	-122.61%	-51.21%	-48.67%	-85.90%	-13.64%	-131.21%	100.00%	-
NP	17,966	7,000	34,857	36,162	32,622	29,164	-5,328	-
YoY %	156.66%	-79.92%	-3.61%	10.85%	11.86%	647.37%	-	-
Horiz. %	-337.20%	-131.38%	-654.22%	-678.72%	-612.27%	-547.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,948	6,938	34,791	36,488	32,442	29,395	-7,560	-
YoY %	158.69%	-80.06%	-4.65%	12.47%	10.37%	488.82%	-	-
Horiz. %	-237.41%	-91.77%	-460.20%	-482.65%	-429.13%	-388.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.79%	24.04%	5.70%	9.32%	1.78%	16.29%	-	-
YoY %	-5.20%	321.75%	-38.84%	423.60%	-89.07%	0.00%	-	-
Horiz. %	139.90%	147.58%	34.99%	57.21%	10.93%	100.00%	-	-
Total Cost	60,255	71,108	76,695	32,338	54,711	28,227	93,799	-7.10%
YoY %	-15.26%	-7.28%	137.17%	-40.89%	93.83%	-69.91%	-	-
Horiz. %	64.24%	75.81%	81.77%	34.48%	58.33%	30.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,737,078	1,650,887	1,551,436	1,353,672	660,295	665,123	1,041,837	8.88%
YoY %	5.22%	6.41%	14.61%	105.01%	-0.73%	-36.16%	-	-
Horiz. %	166.73%	158.46%	148.91%	129.93%	63.38%	63.84%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	1,737,078	1,650,887	1,551,436	1,353,672	660,295	665,123	1,041,837	8.88%
YoY %	5.22%	6.41%	14.61%	105.01%	-0.73%	-36.16%	-	-
Horiz. %	166.73%	158.46%	148.91%	129.93%	63.38%	63.84%	100.00%	-
NOSH	693,333	693,333	693,333	663,564	660,295	665,123	676,517	0.40%
YoY %	0.00%	0.00%	4.49%	0.50%	-0.73%	-1.68%	-	-
Horiz. %	102.49%	102.49%	102.49%	98.09%	97.60%	98.32%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	22.97%	8.96%	31.25%	52.79%	37.35%	50.82%	-6.02%	-
YoY %	156.36%	-71.33%	-40.80%	41.34%	-26.51%	944.19%	-	-
Horiz. %	-381.56%	-148.84%	-519.10%	-876.91%	-620.43%	-844.19%	100.00%	-
ROE	1.03%	0.42%	2.24%	2.70%	4.91%	4.42%	-0.73%	-
YoY %	145.24%	-81.25%	-17.04%	-45.01%	11.09%	705.48%	-	-
Horiz. %	-141.10%	-57.53%	-306.85%	-369.86%	-672.60%	-605.48%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	11.80	11.78	16.83	10.32	13.23	8.63	13.08	-1.70%
YoY %	0.17%	-30.01%	63.08%	-22.00%	53.30%	-34.02%	-	-
Horiz. %	90.21%	90.06%	128.67%	78.90%	101.15%	65.98%	100.00%	-
EPS	2.71	1.04	5.24	5.50	4.91	4.42	-1.11	-
YoY %	160.58%	-80.15%	-4.73%	12.02%	11.09%	498.20%	-	-
Horiz. %	-244.14%	-93.69%	-472.07%	-495.50%	-442.34%	-398.20%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.62	2.49	2.34	2.04	1.00	1.00	1.54	9.25%
YoY %	5.22%	6.41%	14.71%	104.00%	0.00%	-35.06%	-	-
Horiz. %	170.13%	161.69%	151.95%	132.47%	64.94%	64.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 663,564
RPS	11.28	11.26	16.09	9.88	12.59	8.28	12.76	-2.03%
YoY %	0.18%	-30.02%	62.85%	-21.53%	52.05%	-35.11%	-	-
Horiz. %	88.40%	88.24%	126.10%	77.43%	98.67%	64.89%	100.00%	-
EPS	2.59	1.00	5.02	5.26	4.68	4.24	-1.09	-
YoY %	159.00%	-80.08%	-4.56%	12.39%	10.38%	488.99%	-	-
Horiz. %	-237.61%	-91.74%	-460.55%	-482.57%	-429.36%	-388.99%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.505	2.3807	2.2373	1.9521	0.9522	0.9592	1.5024	8.88%
YoY %	5.22%	6.41%	14.61%	105.01%	-0.73%	-36.16%	-	-
Horiz. %	166.73%	158.46%	148.92%	129.93%	63.38%	63.84%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.755	0.875	1.07	0.645	0.82	1.19	0.50	-
P/RPS	6.40	7.43	6.36	6.25	6.20	13.79	3.82	8.97%
YoY %	-13.86%	16.82%	1.76%	0.81%	-55.04%	260.99%	-	-
Horiz. %	167.54%	194.50%	166.49%	163.61%	162.30%	360.99%	100.00%	-
P/EPS	27.89	83.62	20.39	11.73	16.69	26.93	-44.74	-
YoY %	-66.65%	310.10%	73.83%	-29.72%	-38.02%	160.19%	-	-
Horiz. %	-62.34%	-186.90%	-45.57%	-26.22%	-37.30%	-60.19%	100.00%	-
EY	3.59	1.20	4.90	8.53	5.99	3.71	-2.23	-
YoY %	199.17%	-75.51%	-42.56%	42.40%	61.46%	266.37%	-	-
Horiz. %	-160.99%	-53.81%	-219.73%	-382.51%	-268.61%	-166.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.35	0.46	0.32	0.82	1.19	0.32	-1.62%
YoY %	-17.14%	-23.91%	43.75%	-60.98%	-31.09%	271.87%	-	-
Horiz. %	90.62%	109.38%	143.75%	100.00%	256.25%	371.87%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	22/08/17	25/08/16	17/08/15	26/08/14	28/08/13	-
Price	0.785	0.875	1.00	0.655	0.64	1.27	0.505	-
P/RPS	6.65	7.43	5.94	6.35	4.84	14.72	3.86	9.48%
YoY %	-10.50%	25.08%	-6.46%	31.20%	-67.12%	281.35%	-	-
Horiz. %	172.28%	192.49%	153.89%	164.51%	125.39%	381.35%	100.00%	-
P/EPS	29.00	83.62	19.06	11.91	13.03	28.74	-45.19	-
YoY %	-65.32%	338.72%	60.03%	-8.60%	-54.66%	163.60%	-	-
Horiz. %	-64.17%	-185.04%	-42.18%	-26.36%	-28.83%	-63.60%	100.00%	-
EY	3.45	1.20	5.25	8.40	7.68	3.48	-2.21	-
YoY %	187.50%	-77.14%	-37.50%	9.38%	120.69%	257.47%	-	-
Horiz. %	-156.11%	-54.30%	-237.56%	-380.09%	-347.51%	-157.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.35	0.43	0.32	0.64	1.27	0.33	-1.57%
YoY %	-14.29%	-18.60%	34.38%	-50.00%	-49.61%	284.85%	-	-
Horiz. %	90.91%	106.06%	130.30%	96.97%	193.94%	384.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos