[INSAS] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 202.86%
YoY- 301.87%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 347,945 315,190 245,110 207,484 272,723 272,297 239,100 28.44%
PBT 189,360 203,197 168,794 246,796 88,090 64,284 55,374 127.15%
Tax -8,849 -8,992 -9,588 -12,876 -10,117 -8,536 -11,580 -16.42%
NP 180,511 194,205 159,206 233,920 77,973 55,748 43,794 157.29%
-
NP to SH 180,888 194,796 159,786 234,344 77,376 54,517 44,620 154.46%
-
Tax Rate 4.67% 4.43% 5.68% 5.22% 11.48% 13.28% 20.91% -
Total Cost 167,434 120,985 85,904 -26,436 194,750 216,549 195,306 -9.76%
-
Net Worth 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 12.44%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 6,630 8,840 13,260 26,520 6,631 8,835 13,279 -37.09%
Div Payout % 3.67% 4.54% 8.30% 11.32% 8.57% 16.21% 29.76% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 12.44%
NOSH 693,333 693,333 693,333 693,333 663,101 662,690 663,988 2.92%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 51.88% 61.62% 64.95% 112.74% 28.59% 20.47% 18.32% -
ROE 11.66% 12.77% 11.06% 16.59% 5.72% 4.15% 3.43% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.48 47.54 36.97 31.29 41.13 41.09 36.01 28.57%
EPS 27.28 29.39 24.10 35.36 11.67 8.23 6.72 154.69%
DPS 1.00 1.33 2.00 4.00 1.00 1.33 2.00 -37.03%
NAPS 2.34 2.30 2.18 2.13 2.04 1.98 1.96 12.55%
Adjusted Per Share Value based on latest NOSH - 693,333
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 50.18 45.45 35.35 29.92 39.33 39.27 34.48 28.45%
EPS 26.09 28.09 23.04 33.79 11.16 7.86 6.43 154.61%
DPS 0.96 1.27 1.91 3.82 0.96 1.27 1.92 -37.03%
NAPS 2.2373 2.1991 2.0843 2.0365 1.9508 1.8922 1.8768 12.43%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.07 0.89 0.71 0.715 0.645 0.715 0.77 -
P/RPS 2.04 1.87 1.92 2.28 1.57 1.74 2.14 -3.14%
P/EPS 3.92 3.03 2.95 2.02 5.53 8.69 11.46 -51.12%
EY 25.50 33.01 33.94 49.43 18.09 11.51 8.73 104.47%
DY 0.93 1.50 2.82 5.59 1.55 1.86 2.60 -49.64%
P/NAPS 0.46 0.39 0.33 0.34 0.32 0.36 0.39 11.64%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 -
Price 1.00 0.925 0.84 0.72 0.655 0.70 0.71 -
P/RPS 1.91 1.95 2.27 2.30 1.59 1.70 1.97 -2.04%
P/EPS 3.67 3.15 3.49 2.04 5.61 8.51 10.57 -50.63%
EY 27.28 31.76 28.69 49.09 17.81 11.75 9.46 102.72%
DY 1.00 1.44 2.38 5.56 1.53 1.90 2.82 -49.93%
P/NAPS 0.43 0.40 0.39 0.34 0.32 0.35 0.36 12.58%

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