INSAS BHD

KLSE (MYR): INSAS (3379)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.91

Today's Change

-0.01 (1.09%)

Day's Change

0.905 - 0.92

Trading Volume

163,500

Financial

Show?
Last 10 FY Result
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 181,492 250,819 253,249 216,835 216,392 285,649 197,459 212,177 341,246 347,945 272,723 406,802 -5.12%
PBT 123,744 111,115 105,578 134,718 229,669 261,383 25,193 93,370 100,821 189,360 88,090 98,911 0.72%
Tax -16,652 -15,390 -15,065 -13,379 -13,137 -15,789 -10,174 -11,212 -10,452 -8,849 -10,117 -6,428 9.91%
NP 107,092 95,725 90,513 121,339 216,532 245,594 15,019 82,158 90,369 180,511 77,973 92,483 -0.23%
-
NP to SH 102,124 88,706 82,948 122,739 215,055 245,706 14,849 81,855 90,517 180,888 77,376 91,129 -1.03%
-
Tax Rate 13.46% 13.85% 14.27% 9.93% 5.72% 6.04% 40.38% 12.01% 10.37% 4.67% 11.48% 6.50% -
Total Cost 74,400 155,094 162,736 95,496 -140 40,055 182,440 130,019 250,877 167,434 194,750 314,319 -7.04%
-
Net Worth 2,413,840 2,413,840 2,433,378 2,340,464 2,194,599 1,982,432 1,750,354 1,737,078 1,650,887 1,551,436 1,352,726 1,267,337 7.51%
Dividend
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 66,314 16,578 16,576 16,575 16,575 13,260 13,260 13,260 6,630 6,630 6,631 6,635 10.69%
Div Payout % 64.94% 18.69% 19.98% 13.50% 7.71% 5.40% 89.30% 16.20% 7.32% 3.67% 8.57% 7.28% -
Equity
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,413,840 2,413,840 2,433,378 2,340,464 2,194,599 1,982,432 1,750,354 1,737,078 1,650,887 1,551,436 1,352,726 1,267,337 7.51%
NOSH 663,142 663,142 693,435 693,348 693,348 693,348 693,348 693,333 693,333 693,333 663,101 663,527 0.49%
Ratio Analysis
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 59.01% 38.16% 35.74% 55.96% 100.06% 85.98% 7.61% 38.72% 26.48% 51.88% 28.59% 22.73% -
ROE 4.23% 3.67% 3.41% 5.24% 9.80% 12.39% 0.85% 4.71% 5.48% 11.66% 5.72% 7.19% -
Per Share
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 27.37 37.82 38.19 32.70 32.64 43.08 29.78 32.00 51.47 52.48 41.13 61.31 -5.11%
EPS 15.40 13.38 12.51 18.51 32.44 37.06 2.24 12.35 13.65 27.28 11.67 13.73 -1.02%
DPS 10.00 2.50 2.50 2.50 2.50 2.00 2.00 2.00 1.00 1.00 1.00 1.00 10.70%
NAPS 3.64 3.64 3.67 3.53 3.31 2.99 2.64 2.62 2.49 2.34 2.04 1.91 7.51%
Adjusted Per Share Value based on latest NOSH - 663,142
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 27.37 37.82 38.19 32.70 32.63 43.08 29.78 32.00 51.46 52.47 41.13 61.34 -5.12%
EPS 15.40 13.38 12.51 18.51 32.43 37.05 2.24 12.34 13.65 27.28 11.67 13.74 -1.03%
DPS 10.00 2.50 2.50 2.50 2.50 2.00 2.00 2.00 1.00 1.00 1.00 1.00 10.70%
NAPS 3.64 3.64 3.6695 3.5294 3.3094 2.9895 2.6395 2.6195 2.4895 2.3395 2.0399 1.9111 7.51%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/24 30/09/24 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.04 1.04 1.06 0.815 0.775 0.875 0.64 0.755 0.875 1.07 0.645 0.82 -
P/RPS 3.80 2.75 2.78 2.49 2.37 2.03 2.15 2.36 1.70 2.04 1.57 1.34 8.43%
P/EPS 6.75 7.77 8.47 4.40 2.39 2.36 28.58 6.12 6.41 3.92 5.53 5.97 3.95%
EY 14.81 12.86 11.80 22.71 41.85 42.35 3.50 16.35 15.60 25.50 18.09 16.75 -3.81%
DY 9.62 2.40 2.36 3.07 3.23 2.29 3.13 2.65 1.14 0.93 1.55 1.22 7.59%
P/NAPS 0.29 0.29 0.29 0.23 0.23 0.29 0.24 0.29 0.35 0.46 0.32 0.43 -4.27%
Price Multiplier on Announcement Date
AQR T4Q 30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/11/24 27/11/24 27/08/24 30/08/23 25/08/22 26/08/21 27/08/20 28/08/19 28/08/18 22/08/17 25/08/16 17/08/15 -
Price 0.94 0.94 1.02 0.87 0.79 0.98 0.855 0.785 0.875 1.00 0.655 0.64 -
P/RPS 3.43 2.49 2.67 2.66 2.42 2.27 2.87 2.45 1.70 1.91 1.59 1.04 11.03%
P/EPS 6.10 7.03 8.15 4.70 2.44 2.64 38.18 6.36 6.41 3.67 5.61 4.66 6.40%
EY 16.38 14.23 12.26 21.28 41.06 37.81 2.62 15.73 15.60 27.28 17.81 21.46 -6.02%
DY 10.64 2.66 2.45 2.87 3.16 2.04 2.34 2.55 1.14 1.00 1.53 1.56 5.13%
P/NAPS 0.26 0.26 0.28 0.25 0.24 0.33 0.32 0.30 0.35 0.43 0.32 0.34 -2.13%

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
43 people like this. Showing 50 of 46,582 comments

Tatooine

omesti, hohup . are they going pn17?
They are restructuring and selling land. they will see what happens
omesti also in financial trouble. still looking at it ...
terrible. Thong was and is board director.

3 weeks ago

Tatooine

Inari next. what is happening with insas investment.
they keep saying prudent and blaming the world...

3 weeks ago

Tatooine

next question, omesti are up to date on rps. but yes in financial trouble

3 weeks ago

Tatooine

omesti suppose to release financial results today

3 weeks ago

Tatooine

why property division losing so much money when others are doing well
Excuse coming.... all market condition issue not bad management....

3 weeks ago

Tatooine

same excuse, next year will be hard to know, Russia, middle east etc.
what rubbish

3 weeks ago

ocbc

60% of Insas value are cash now ! Damn cheap cheap

3 weeks ago

Tatooine

yet another question on massive cash pile... how can the board say they need over 1 billion for working capital and possible investment. all under control of thong

3 weeks ago

Tatooine

question asked now on why independent directors are now asking for cash to be returned.
Board says shareholders should be happy with 3% return

3 weeks ago

Tatooine

again talking all about long term investment even though most investment are failing.

3 weeks ago

Tatooine

Now talking about inveting, no longer startups. now more mature companies... they seem to travel everywhere at shareholder expense looking at investment

3 weeks ago

Tatooine

another question. if 2025 so challenging and why you will not give cash back then why you are support a subsidiary like millennium expanding

3 weeks ago

Tatooine

questions done

3 weeks ago

Tatooine

avoided even bringing up independent directors.
expect nothing from insas going forward.
Only option IF thong takes private. if not INSAS next 20 years same as last 20 years going nowhere....

3 weeks ago

Tatooine

Finished. same as every year, thong well paid loyalists avoid answering questions and same repeated answers. very diddapointing

3 weeks ago

ocbc

he might be dreaming to pay 300m only can take it private and can have 100% control of cash ~400m now. You think still in 196X/7X meh.

3 weeks ago

Tatooine

What a surprise... Thong force through all his voting...

3 weeks ago

dompeilee

Typical Cina old buzzard...like Hexza fuddy duddy chairman...treat shareholders' monies as his own.

3 weeks ago

Tatooine

Warrants jumping , share price also going up…

2 weeks ago

Tatooine

Have people heard or think the old thong about to pull trigger on mbo ?

2 weeks ago

yewsop

stock market sentiment is better. window dressing ?

2 weeks ago

jomvalueinvest2

Let us wait and see at this month end if got window dressing...

2 weeks ago

Income

See first

2 weeks ago

Income

Let’s go 2 PBB.

2 weeks ago

Income

Oops! Sorry… let’s go 2 ASB kapchai stok.

2 weeks ago

Income

Pappa Rich?

2 weeks ago

Permutation

Tong K O is totally totally unhappy with Insas Majority shareholders. Their Integrity and competency called into question?
If it is soo cheap, TKO may buy over the company?
Source : theedge weekly.

1 week ago

Income

Oops! Sorry… let’s go 2 ASB kapchai stok.

1 week ago

mf

Dow Jones

Dow Jones Industrial Average

44,401.93

-240.59

0.53%

Nasdaq

NASDAQ Composite

19,736.69

-123.08

0.61%

1 week ago

Tatooine

Insas board are derelict of duty and laughing at the incompetence of bursa

1 week ago

jomvalueinvest2

What are you saying, Tatooine ? 🤔

1 week ago

Tatooine

Hehe what everyone knows. Even the AGM they all looked incompetent. They now sell more inari shares like every quarter and to cover losses due to incompetence. I am sure they all get big bonus even though just a scam

1 week ago

Income

Overvalue

1 week ago

Tatooine

Insas sell more inari shares, means main businesses and subsidiaries badly managed losing money like always

6 days ago

Lpc1225

jual sikit inari kasi bayar dividen pb.

5 days ago

xiaoeh

come on ladies...
i'm at my dock no. waiting for so long...

5 days ago

ocbc

Tong likely accumulate quitely

5 days ago

Income

Ocbc:
Tong likely accumulate quitely
17/12/2024 2:33 PM

?

Mo dramas if Tong buying secretly…
Enjoying popcorns and watching dramas…

4 days ago

Tatooine

Everyone has given up on insas as per the boards plan with thong . A complete abuse of power and share manipulation but hey bursa does not care

2 days ago

jomvalueinvest2

How did Tong abuse his power without being charged ..? Can learn from him😆

2 days ago

Sslee

Insas is selling below it net cash and below its holding in Inari alone.
So if you find such undervalued stock just buy bit by bit.

2 days ago

Income

Sslee Sir, u can buy here bit by bit bcos u have mani. I not orang kaya.

2 days ago

Income

Sslee Sir , I suggest you to buy Kapchai stok = ASB. People said it is Pmx frens stok bohhh.

2 days ago

Income

If insas = undervalued, WHY EPF doesn’t want to buy Insas to keep leh???
EPF must be sto-0pid to turn a blind eye at “undervalued “ insas???

2 days ago

Tatooine

Because Thong who controls the useless board will do nothing. If you invest in insas everyone knows you are trapped unless the old man does something and the chances of that are little. That is why no one big will ever invest in insas. Same reason it is so undervalued as the real value will only come if something changes and at the moment and for many years does not happen

12 hours ago

Sslee

Watch out this date

INSAS BERHAD - WARRANTS 2021/2026 MAIN : Finance
Type: Warrants
Listing Date: Mar 05, 2021
Maturity Date: Feb 28, 2026
Issue Size: 331,510,380
Exercise Price: MYR 0.90
Ratio: 1:1

12 hours ago

speakup

this will cause Insas share price to hover around 90sen throughout 2025

12 hours ago

Tatooine

And last time what happened, thong let all the warrants expire. It will happen again.

10 hours ago

Sslee

The last time because of market meltdown due to covid-19 lockdown.
This time round will be Thong and PAC last chance to increase their holding from 32.96% to over 50%.

Any thing below 90 sen, I will collect more.

8 hours ago

BLee

“Tatooine > And last time what happened, thong let all the warrants expire. It will happen again.”

It has nothing due to last time; it is the Exercise Price vs Price at Maturity Date. Below is the data:‐
Insas-WC, price as at 20 Dec. 2024: MYR0.14
Maturity Date: 28-Feb-2026
Issue Size: 331,409,290
Exercise Price: MYR 0.90
Ratio: 1:1
Underlying Stock INSAS, price as at 20 Dec. 2024: MYR 0.91
Intrinsic Value: 0.01 (7%)
Time Value: 0.13 (93%)
Premium: 0.13 (14.28%)
Gearing: 6.50

If the Intrinsic Value is negative, might as well collect from the market and let the Warrant Expired..for a Happy Trading and TradeAtYourOwnRisk

7 hours ago

Post a Comment