[INSAS] YoY TTM Result on 30-Jun-2024 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024 [#4]
Profit Trend
QoQ- -4.56%
YoY- -32.42%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 253,249 216,835 216,392 216,874 197,459 212,177 341,246 -4.84%
PBT 105,578 134,718 229,669 261,383 25,193 93,370 100,821 0.77%
Tax -15,065 -13,379 -13,137 -15,789 -10,174 -11,212 -10,452 6.27%
NP 90,513 121,339 216,532 245,594 15,019 82,158 90,369 0.02%
-
NP to SH 82,948 122,739 215,055 245,706 14,849 81,855 90,517 -1.44%
-
Tax Rate 14.27% 9.93% 5.72% 6.04% 40.38% 12.01% 10.37% -
Total Cost 162,736 95,496 -140 -28,720 182,440 130,019 250,877 -6.95%
-
Net Worth 2,433,378 2,340,464 2,194,599 1,982,432 1,750,354 1,737,078 1,650,887 6.67%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 16,575 16,575 16,575 13,260 13,260 13,260 6,630 16.48%
Div Payout % 19.98% 13.50% 7.71% 5.40% 89.30% 16.20% 7.32% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,433,378 2,340,464 2,194,599 1,982,432 1,750,354 1,737,078 1,650,887 6.67%
NOSH 693,435 693,348 693,348 693,348 693,348 693,333 693,333 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 35.74% 55.96% 100.06% 113.24% 7.61% 38.72% 26.48% -
ROE 3.41% 5.24% 9.80% 12.39% 0.85% 4.71% 5.48% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 38.19 32.70 32.64 32.71 29.78 32.00 51.47 -4.84%
EPS 12.51 18.51 32.44 37.06 2.24 12.35 13.65 -1.44%
DPS 2.50 2.50 2.50 2.00 2.00 2.00 1.00 16.48%
NAPS 3.67 3.53 3.31 2.99 2.64 2.62 2.49 6.67%
Adjusted Per Share Value based on latest NOSH - 693,435
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 38.19 32.70 32.63 32.70 29.78 32.00 51.46 -4.84%
EPS 12.51 18.51 32.43 37.05 2.24 12.34 13.65 -1.44%
DPS 2.50 2.50 2.50 2.00 2.00 2.00 1.00 16.48%
NAPS 3.6695 3.5294 3.3094 2.9895 2.6395 2.6195 2.4895 6.67%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.06 0.815 0.775 0.875 0.64 0.755 0.875 -
P/RPS 2.78 2.49 2.37 2.68 2.15 2.36 1.70 8.53%
P/EPS 8.47 4.40 2.39 2.36 28.58 6.12 6.41 4.74%
EY 11.80 22.71 41.85 42.35 3.50 16.35 15.60 -4.54%
DY 2.36 3.07 3.23 2.29 3.13 2.65 1.14 12.88%
P/NAPS 0.29 0.23 0.23 0.29 0.24 0.29 0.35 -3.08%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 30/08/23 25/08/22 26/08/21 27/08/20 28/08/19 28/08/18 -
Price 1.02 0.87 0.79 0.98 0.855 0.785 0.875 -
P/RPS 2.67 2.66 2.42 3.00 2.87 2.45 1.70 7.80%
P/EPS 8.15 4.70 2.44 2.64 38.18 6.36 6.41 4.08%
EY 12.26 21.28 41.06 37.81 2.62 15.73 15.60 -3.93%
DY 2.45 2.87 3.16 2.04 2.34 2.55 1.14 13.58%
P/NAPS 0.28 0.25 0.24 0.33 0.32 0.30 0.35 -3.64%

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