[INSAS] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -11.51%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 212,064 374,690 304,893 291,556 376,860 307,600 270,296 -3.96%
PBT 79,316 128,568 192,275 81,425 100,538 126,659 54,529 6.44%
Tax -8,124 -10,342 -10,459 -6,992 -11,513 -467 -620 53.51%
NP 71,192 118,226 181,816 74,433 89,025 126,192 53,909 4.74%
-
NP to SH 70,845 118,370 182,585 73,330 88,082 123,449 55,571 4.12%
-
Tax Rate 10.24% 8.04% 5.44% 8.59% 11.45% 0.37% 1.14% -
Total Cost 140,872 256,464 123,077 217,123 287,835 181,408 216,387 -6.90%
-
Net Worth 1,717,188 1,637,627 1,524,916 1,309,054 1,262,893 1,178,182 1,008,066 9.27%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 13,260 6,630 6,630 6,625 6,649 6,696 8,972 6.72%
Div Payout % 18.72% 5.60% 3.63% 9.04% 7.55% 5.42% 16.15% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,717,188 1,637,627 1,524,916 1,309,054 1,262,893 1,178,182 1,008,066 9.27%
NOSH 693,333 693,333 663,007 661,138 664,680 665,639 667,593 0.63%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 33.57% 31.55% 59.63% 25.53% 23.62% 41.02% 19.94% -
ROE 4.13% 7.23% 11.97% 5.60% 6.97% 10.48% 5.51% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 31.99 56.51 45.99 44.10 56.70 46.21 40.49 -3.84%
EPS 10.69 17.85 27.54 11.09 13.25 18.55 8.32 4.26%
DPS 2.00 1.00 1.00 1.00 1.00 1.00 1.34 6.89%
NAPS 2.59 2.47 2.30 1.98 1.90 1.77 1.51 9.40%
Adjusted Per Share Value based on latest NOSH - 661,138
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 31.98 56.50 45.98 43.97 56.83 46.39 40.76 -3.96%
EPS 10.68 17.85 27.53 11.06 13.28 18.62 8.38 4.12%
DPS 2.00 1.00 1.00 1.00 1.00 1.01 1.35 6.76%
NAPS 2.5895 2.4695 2.2995 1.974 1.9044 1.7767 1.5201 9.27%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.76 0.82 0.89 0.715 0.88 1.25 0.425 -
P/RPS 2.38 1.45 1.94 1.62 1.55 2.70 1.05 14.60%
P/EPS 7.11 4.59 3.23 6.45 6.64 6.74 5.11 5.65%
EY 14.06 21.77 30.94 15.51 15.06 14.84 19.59 -5.37%
DY 2.63 1.22 1.12 1.40 1.14 0.80 3.16 -3.01%
P/NAPS 0.29 0.33 0.39 0.36 0.46 0.71 0.28 0.58%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 22/05/18 24/05/17 26/05/16 15/05/15 29/05/14 28/05/13 -
Price 0.70 0.875 0.925 0.70 0.965 1.22 0.52 -
P/RPS 2.19 1.55 2.01 1.59 1.70 2.64 1.28 9.35%
P/EPS 6.55 4.90 3.36 6.31 7.28 6.58 6.25 0.78%
EY 15.26 20.40 29.77 15.84 13.73 15.20 16.01 -0.79%
DY 2.86 1.14 1.08 1.43 1.04 0.82 2.58 1.73%
P/NAPS 0.27 0.35 0.40 0.35 0.51 0.69 0.34 -3.76%

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