[INSAS] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 311.53%
YoY- -8.38%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 76,459 113,838 84,673 139,690 65,965 97,522 51,143 6.92%
PBT 10,698 68,001 20,526 30,354 32,485 10,401 24,969 -13.16%
Tax -2,805 -1,950 -612 -1,527 -1,766 -1,148 -320 43.56%
NP 7,893 66,051 19,914 28,827 30,719 9,253 24,649 -17.27%
-
NP to SH 7,930 66,204 18,578 28,116 30,686 8,879 24,752 -17.27%
-
Tax Rate 26.22% 2.87% 2.98% 5.03% 5.44% 11.04% 1.28% -
Total Cost 68,566 47,787 64,759 110,863 35,246 88,269 26,494 17.16%
-
Net Worth 1,637,627 1,524,916 1,309,054 1,262,893 1,178,182 1,008,066 685,415 15.61%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,637,627 1,524,916 1,309,054 1,262,893 1,178,182 1,008,066 685,415 15.61%
NOSH 693,333 693,333 661,138 664,680 665,639 667,593 685,415 0.19%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.32% 58.02% 23.52% 20.64% 46.57% 9.49% 48.20% -
ROE 0.48% 4.34% 1.42% 2.23% 2.60% 0.88% 3.61% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.53 17.17 12.81 21.02 9.91 14.61 7.46 7.52%
EPS 1.20 9.99 2.81 4.23 4.61 1.33 3.61 -16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.30 1.98 1.90 1.77 1.51 1.00 16.25%
Adjusted Per Share Value based on latest NOSH - 664,680
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.53 17.17 12.77 21.06 9.95 14.71 7.71 6.93%
EPS 1.20 9.98 2.80 4.24 4.63 1.34 3.73 -17.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4695 2.2995 1.974 1.9044 1.7767 1.5201 1.0336 15.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.82 0.89 0.715 0.88 1.25 0.425 0.45 -
P/RPS 7.11 5.18 5.58 4.19 12.61 2.91 6.03 2.78%
P/EPS 68.56 8.91 25.44 20.80 27.11 31.95 12.46 32.85%
EY 1.46 11.22 3.93 4.81 3.69 3.13 8.02 -24.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.36 0.46 0.71 0.28 0.45 -5.03%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 24/05/17 26/05/16 15/05/15 29/05/14 28/05/13 29/05/12 -
Price 0.875 0.925 0.70 0.965 1.22 0.52 0.41 -
P/RPS 7.59 5.39 5.47 4.59 12.31 3.56 5.49 5.54%
P/EPS 73.16 9.26 24.91 22.81 26.46 39.10 11.35 36.40%
EY 1.37 10.80 4.01 4.38 3.78 2.56 8.81 -26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.35 0.51 0.69 0.34 0.41 -2.60%

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