[INSAS] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock

[INSAS] INSAS BHD

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

QoQ- -15.18%

YoY- 1554.7%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Annualized Quarter Result
Revenue	222,668	250,378	256,252	285,649	321,872	183,976	217,488	1.58%
YoY %	-11.07%	-2.29%	-10.29%	-11.25%	74.95%	-15.41%	-	-
Horiz. %	102.38%	115.12%	117.82%	131.34%	148.00%	84.59%	100.00%	-
PBT	125,405	117,848	122,532	261,383	310,025	318,060	290,148	-42.86%
YoY %	6.41%	-3.82%	-53.12%	-15.69%	-2.53%	9.62%	-	-
Horiz. %	43.22%	40.62%	42.23%	90.09%	106.85%	109.62%	100.00%	-
Tax	-9,881	-12,268	-15,864	-15,789	-20,317	-22,834	-28,772	-50.99%
YoY %	19.46%	22.67%	-0.48%	22.29%	11.02%	20.64%	-	-
Horiz. %	34.34%	42.64%	55.14%	54.88%	70.61%	79.36%	100.00%	-
NP	115,524	105,580	106,668	245,594	289,708	295,226	261,376	-42.00%
YoY %	9.42%	-1.02%	-56.57%	-15.23%	-1.87%	12.95%	-	-
Horiz. %	44.20%	40.39%	40.81%	93.96%	110.84%	112.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,424	105,562	106,840	245,706	289,678	295,080	261,260	-41.68%
YoY %	10.29%	-1.20%	-56.52%	-15.18%	-1.83%	12.94%	-	-
Horiz. %	44.56%	40.40%	40.89%	94.05%	110.88%	112.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.88%	10.41%	12.95%	6.04%	6.55%	7.18%	9.92%	-
YoY %	-24.30%	-19.61%	114.40%	-7.79%	-8.77%	-27.62%	-	-
Horiz. %	79.44%	104.94%	130.54%	60.89%	66.03%	72.38%	100.00%	-
Total Cost	107,144	144,798	149,584	40,055	32,164	-111,250	-43,888	-
YoY %	-26.00%	-3.20%	273.45%	24.53%	128.91%	-153.49%	-	-
Horiz. %	-244.13%	-329.93%	-340.83%	-91.27%	-73.29%	253.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,187,969	2,154,818	2,141,557	1,982,432	1,962,542	1,876,349	1,810,047	13.48%
YoY %	1.54%	0.62%	8.03%	1.01%	4.59%	3.66%	-	-
Horiz. %	120.88%	119.05%	118.31%	109.52%	108.42%	103.66%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	22,100	33,151	66,302	13,260	17,680	26,520	53,041	-44.24%
YoY %	-33.34%	-50.00%	400.02%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	41.67%	62.50%	125.00%	25.00%	33.33%	50.00%	100.00%	-
Div Payout %	18.98%	31.40%	62.06%	5.40%	6.10%	8.99%	20.30%	-
YoY %	-39.55%	-49.40%	1,049.26%	-11.48%	-32.15%	-55.71%	-	-
Horiz. %	93.50%	154.68%	305.71%	26.60%	30.05%	44.29%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	2,187,969	2,154,818	2,141,557	1,982,432	1,962,542	1,876,349	1,810,047	13.48%
YoY %	1.54%	0.62%	8.03%	1.01%	4.59%	3.66%	-	-
Horiz. %	120.88%	119.05%	118.31%	109.52%	108.42%	103.66%	100.00%	-
NOSH	693,348	693,348	693,348	693,348	693,348	693,348	693,348	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	51.88%	42.17%	41.63%	85.98%	90.01%	160.47%	120.18%	-
YoY %	23.03%	1.30%	-51.58%	-4.48%	-43.91%	33.52%	-	-
Horiz. %	43.17%	35.09%	34.64%	71.54%	74.90%	133.52%	100.00%	-
ROE	5.32%	4.90%	4.99%	12.39%	14.76%	15.73%	14.43%	-
YoY %	8.57%	-1.80%	-59.73%	-16.06%	-6.17%	9.01%	-	-
Horiz. %	36.87%	33.96%	34.58%	85.86%	102.29%	109.01%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	33.58	37.76	38.65	43.08	48.55	27.75	32.80	1.58%
YoY %	-11.07%	-2.30%	-10.28%	-11.27%	74.95%	-15.40%	-	-
Horiz. %	102.38%	115.12%	117.84%	131.34%	148.02%	84.60%	100.00%	-
EPS	17.56	15.92	16.12	37.06	43.69	44.50	39.40	-41.68%
YoY %	10.30%	-1.24%	-56.50%	-15.18%	-1.82%	12.94%	-	-
Horiz. %	44.57%	40.41%	40.91%	94.06%	110.89%	112.94%	100.00%	-
DPS	3.33	5.00	10.00	2.00	2.67	4.00	8.00	-44.28%
YoY %	-33.40%	-50.00%	400.00%	-25.09%	-33.25%	-50.00%	-	-
Horiz. %	41.62%	62.50%	125.00%	25.00%	33.38%	50.00%	100.00%	-
NAPS	3.30	3.25	3.23	2.99	2.96	2.83	2.73	13.48%
YoY %	1.54%	0.62%	8.03%	1.01%	4.59%	3.66%	-	-
Horiz. %	120.88%	119.05%	118.32%	109.52%	108.42%	103.66%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 693,348
RPS	32.11	36.11	36.95	41.19	46.42	26.53	31.36	1.58%
YoY %	-11.08%	-2.27%	-10.29%	-11.27%	74.97%	-15.40%	-	-
Horiz. %	102.39%	115.15%	117.83%	131.35%	148.02%	84.60%	100.00%	-
EPS	16.79	15.22	15.41	35.43	41.77	42.55	37.68	-41.68%
YoY %	10.32%	-1.23%	-56.51%	-15.18%	-1.83%	12.92%	-	-
Horiz. %	44.56%	40.39%	40.90%	94.03%	110.85%	112.92%	100.00%	-
DPS	3.19	4.78	9.56	1.91	2.55	3.82	7.65	-44.21%
YoY %	-33.26%	-50.00%	400.52%	-25.10%	-33.25%	-50.07%	-	-
Horiz. %	41.70%	62.48%	124.97%	24.97%	33.33%	49.93%	100.00%	-
NAPS	3.1553	3.1075	3.0883	2.8589	2.8302	2.7059	2.6103	13.48%
YoY %	1.54%	0.62%	8.02%	1.01%	4.59%	3.66%	-	-
Horiz. %	120.88%	119.05%	118.31%	109.52%	108.42%	103.66%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	0.82	0.97	1.00	0.875	0.845	0.94	0.765	-
P/RPS	2.44	2.57	2.59	2.03	1.74	3.39	2.33	3.12%
YoY %	-5.06%	-0.77%	27.59%	16.67%	-48.67%	45.49%	-	-
Horiz. %	104.72%	110.30%	111.16%	87.12%	74.68%	145.49%	100.00%	-
P/EPS	4.67	6.09	6.21	2.36	1.93	2.11	1.94	79.71%
YoY %	-23.32%	-1.93%	163.14%	22.28%	-8.53%	8.76%	-	-
Horiz. %	240.72%	313.92%	320.10%	121.65%	99.48%	108.76%	100.00%	-
EY	21.41	16.41	16.11	42.35	51.70	47.35	51.51	-44.33%
YoY %	30.47%	1.86%	-61.96%	-18.09%	9.19%	-8.08%	-	-
Horiz. %	41.56%	31.86%	31.28%	82.22%	100.37%	91.92%	100.00%	-
DY	4.07	5.15	10.00	2.29	3.16	4.26	10.46	-46.73%
YoY %	-20.97%	-48.50%	336.68%	-27.53%	-25.82%	-59.27%	-	-
Horiz. %	38.91%	49.24%	95.60%	21.89%	30.21%	40.73%	100.00%	-
P/NAPS	0.25	0.30	0.31	0.29	0.29	0.33	0.28	-7.28%
YoY %	-16.67%	-3.23%	6.90%	0.00%	-12.12%	17.86%	-	-
Horiz. %	89.29%	107.14%	110.71%	103.57%	103.57%	117.86%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	23/05/22	24/02/22	23/11/21	26/08/21	27/05/21	24/02/21	24/11/20	-
Price	0.795	0.835	1.14	0.98	0.80	0.915	0.805	-
P/RPS	2.37	2.21	2.95	2.27	1.65	3.30	2.45	-2.19%
YoY %	7.24%	-25.08%	29.96%	37.58%	-50.00%	34.69%	-	-
Horiz. %	96.73%	90.20%	120.41%	92.65%	67.35%	134.69%	100.00%	-
P/EPS	4.53	5.24	7.07	2.64	1.83	2.06	2.04	70.29%
YoY %	-13.55%	-25.88%	167.80%	44.26%	-11.17%	0.98%	-	-
Horiz. %	222.06%	256.86%	346.57%	129.41%	89.71%	100.98%	100.00%	-
EY	22.09	19.07	14.14	37.81	54.61	48.64	48.95	-41.19%
YoY %	15.84%	34.87%	-62.60%	-30.76%	12.27%	-0.63%	-	-
Horiz. %	45.13%	38.96%	28.89%	77.24%	111.56%	99.37%	100.00%	-
DY	4.19	5.99	8.77	2.04	3.33	4.37	9.94	-43.81%
YoY %	-30.05%	-31.70%	329.90%	-38.74%	-23.80%	-56.04%	-	-
Horiz. %	42.15%	60.26%	88.23%	20.52%	33.50%	43.96%	100.00%	-
P/NAPS	0.24	0.26	0.35	0.33	0.27	0.32	0.29	-11.86%
YoY %	-7.69%	-25.71%	6.06%	22.22%	-15.62%	10.34%	-	-
Horiz. %	82.76%	89.66%	120.69%	113.79%	93.10%	110.34%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:55:00

EMA 5

5 Mins

SELL

2024-05-03 16:40:00

ADX

5 Mins

SELL

2024-05-03 16:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 16:20:00

EMA 5

5 Mins

BUY

2024-05-03 16:20:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

312

YTLPOWR

YTL POWER INTERNATIONAL BHD

297

MYEG

MY E.G. SERVICES BHD

230

YTL

YTL CORPORATION BHD

194

PBBANK

PUBLIC BANK BHD

177

DNEX

DAGANG NEXCHANGE BERHAD

170

TENAGA

TENAGA NASIONAL BHD

155

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More