[INSAS] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 1659.45%
YoY- 265.77%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 285,649 321,872 183,976 217,488 197,459 197,168 170,470 41.12%
PBT 261,383 310,025 318,060 290,148 25,193 6,837 109,626 78.56%
Tax -15,789 -20,317 -22,834 -28,772 -10,174 -9,723 -10,970 27.50%
NP 245,594 289,708 295,226 261,376 15,019 -2,886 98,656 83.78%
-
NP to SH 245,706 289,678 295,080 261,260 14,849 -3,226 98,128 84.49%
-
Tax Rate 6.04% 6.55% 7.18% 9.92% 40.38% 142.21% 10.01% -
Total Cost 40,055 32,164 -111,250 -43,888 182,440 200,054 71,814 -32.26%
-
Net Worth 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 7.57%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 13,260 17,680 26,520 53,041 13,260 17,680 26,520 -37.03%
Div Payout % 5.40% 6.10% 8.99% 20.30% 89.30% 0.00% 27.03% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,982,432 1,962,542 1,876,349 1,810,047 1,750,354 1,737,093 1,776,858 7.57%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,333 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 85.98% 90.01% 160.47% 120.18% 7.61% -1.46% 57.87% -
ROE 12.39% 14.76% 15.73% 14.43% 0.85% -0.19% 5.52% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 43.08 48.55 27.75 32.80 29.78 29.74 25.71 41.11%
EPS 37.06 43.69 44.50 39.40 2.24 -0.48 14.80 84.50%
DPS 2.00 2.67 4.00 8.00 2.00 2.67 4.00 -37.03%
NAPS 2.99 2.96 2.83 2.73 2.64 2.62 2.68 7.57%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 41.19 46.42 26.53 31.36 28.47 28.43 24.58 41.12%
EPS 35.43 41.77 42.55 37.68 2.14 -0.47 14.15 84.49%
DPS 1.91 2.55 3.82 7.65 1.91 2.55 3.82 -37.03%
NAPS 2.8588 2.8301 2.7058 2.6102 2.5241 2.505 2.5623 7.57%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.875 0.845 0.94 0.765 0.64 0.49 0.815 -
P/RPS 2.03 1.74 3.39 2.33 2.15 1.65 3.17 -25.72%
P/EPS 2.36 1.93 2.11 1.94 28.58 -100.68 5.51 -43.20%
EY 42.35 51.70 47.35 51.51 3.50 -0.99 18.16 75.94%
DY 2.29 3.16 4.26 10.46 3.13 5.44 4.91 -39.88%
P/NAPS 0.29 0.29 0.33 0.28 0.24 0.19 0.30 -2.23%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 24/02/21 24/11/20 27/08/20 21/05/20 25/02/20 -
Price 0.98 0.80 0.915 0.805 0.855 0.64 0.845 -
P/RPS 2.27 1.65 3.30 2.45 2.87 2.15 3.29 -21.93%
P/EPS 2.64 1.83 2.06 2.04 38.18 -131.51 5.71 -40.23%
EY 37.81 54.61 48.64 48.95 2.62 -0.76 17.52 67.07%
DY 2.04 3.33 4.37 9.94 2.34 4.17 4.73 -42.94%
P/NAPS 0.33 0.27 0.32 0.29 0.32 0.24 0.32 2.07%

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