[INSAS] YoY TTM Result on 30-Sep-2023 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- 2.57%
YoY- -38.57%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 202,423 214,544 226,610 212,607 210,668 289,196 388,812 -10.30%
PBT 140,312 218,841 219,479 76,447 85,863 87,783 169,489 -3.09%
Tax -13,803 -12,585 -12,562 -13,977 -12,456 -10,166 -8,062 9.37%
NP 126,509 206,256 206,917 62,470 73,407 77,617 161,427 -3.97%
-
NP to SH 125,897 204,960 207,101 62,307 73,080 77,674 161,777 -4.09%
-
Tax Rate 9.84% 5.75% 5.72% 18.28% 14.51% 11.58% 4.76% -
Total Cost 75,914 8,288 19,693 150,137 137,261 211,579 227,385 -16.70%
-
Net Worth 2,360,354 2,221,120 2,141,557 1,810,047 1,756,968 1,684,037 1,597,846 6.71%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 16,575 16,575 16,575 13,260 13,260 13,260 6,630 16.49%
Div Payout % 13.17% 8.09% 8.00% 21.28% 18.14% 17.07% 4.10% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,360,354 2,221,120 2,141,557 1,810,047 1,756,968 1,684,037 1,597,846 6.71%
NOSH 693,348 693,348 693,348 693,348 693,333 693,333 693,333 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 62.50% 96.14% 91.31% 29.38% 34.84% 26.84% 41.52% -
ROE 5.33% 9.23% 9.67% 3.44% 4.16% 4.61% 10.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 30.53 32.36 34.18 32.07 31.77 43.62 58.64 -10.30%
EPS 18.99 30.91 31.24 9.40 11.02 11.72 24.40 -4.08%
DPS 2.50 2.50 2.50 2.00 2.00 2.00 1.00 16.49%
NAPS 3.56 3.35 3.23 2.73 2.65 2.54 2.41 6.71%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.19 30.94 32.68 30.66 30.38 41.70 56.07 -10.30%
EPS 18.16 29.56 29.87 8.99 10.54 11.20 23.33 -4.08%
DPS 2.39 2.39 2.39 1.91 1.91 1.91 0.96 16.41%
NAPS 3.4038 3.203 3.0883 2.6102 2.5337 2.4285 2.3042 6.71%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.88 0.76 1.00 0.765 0.82 0.855 0.985 -
P/RPS 2.88 2.35 2.93 2.39 2.58 1.96 1.68 9.39%
P/EPS 4.63 2.46 3.20 8.14 7.44 7.30 4.04 2.29%
EY 21.58 40.68 31.24 12.28 13.44 13.70 24.77 -2.27%
DY 2.84 3.29 2.50 2.61 2.44 2.34 1.02 18.60%
P/NAPS 0.25 0.23 0.31 0.28 0.31 0.34 0.41 -7.91%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 24/11/22 23/11/21 24/11/20 26/11/19 26/11/18 21/11/17 -
Price 0.89 0.79 1.14 0.805 0.845 0.71 0.91 -
P/RPS 2.92 2.44 3.34 2.51 2.66 1.63 1.55 11.12%
P/EPS 4.69 2.56 3.65 8.57 7.67 6.06 3.73 3.88%
EY 21.34 39.13 27.40 11.67 13.04 16.50 26.81 -3.73%
DY 2.81 3.16 2.19 2.48 2.37 2.82 1.10 16.91%
P/NAPS 0.25 0.24 0.35 0.29 0.32 0.28 0.38 -6.73%

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