[INSAS] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -56.52%
YoY- -59.11%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 216,392 222,668 250,378 256,252 285,649 321,872 183,976 11.45%
PBT 229,669 125,405 117,848 122,532 261,383 310,025 318,060 -19.56%
Tax -13,137 -9,881 -12,268 -15,864 -15,789 -20,317 -22,834 -30.89%
NP 216,532 115,524 105,580 106,668 245,594 289,708 295,226 -18.71%
-
NP to SH 215,055 116,424 105,562 106,840 245,706 289,678 295,080 -19.06%
-
Tax Rate 5.72% 7.88% 10.41% 12.95% 6.04% 6.55% 7.18% -
Total Cost -140 107,144 144,798 149,584 40,055 32,164 -111,250 -98.84%
-
Net Worth 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 11.04%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 16,575 22,100 33,151 66,302 13,260 17,680 26,520 -26.96%
Div Payout % 7.71% 18.98% 31.40% 62.06% 5.40% 6.10% 8.99% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 11.04%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 100.06% 51.88% 42.17% 41.63% 85.98% 90.01% 160.47% -
ROE 9.80% 5.32% 4.90% 4.99% 12.39% 14.76% 15.73% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.64 33.58 37.76 38.65 43.08 48.55 27.75 11.46%
EPS 32.44 17.56 15.92 16.12 37.06 43.69 44.50 -19.04%
DPS 2.50 3.33 5.00 10.00 2.00 2.67 4.00 -26.96%
NAPS 3.31 3.30 3.25 3.23 2.99 2.96 2.83 11.04%
Adjusted Per Share Value based on latest NOSH - 693,348
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.21 32.11 36.11 36.95 41.19 46.42 26.53 11.47%
EPS 31.01 16.79 15.22 15.41 35.43 41.77 42.55 -19.06%
DPS 2.39 3.19 4.78 9.56 1.91 2.55 3.82 -26.91%
NAPS 3.1648 3.1553 3.1075 3.0883 2.8589 2.8302 2.7059 11.04%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.775 0.82 0.97 1.00 0.875 0.845 0.94 -
P/RPS 2.37 2.44 2.57 2.59 2.03 1.74 3.39 -21.28%
P/EPS 2.39 4.67 6.09 6.21 2.36 1.93 2.11 8.68%
EY 41.85 21.41 16.41 16.11 42.35 51.70 47.35 -7.92%
DY 3.23 4.07 5.15 10.00 2.29 3.16 4.26 -16.89%
P/NAPS 0.23 0.25 0.30 0.31 0.29 0.29 0.33 -21.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 23/05/22 24/02/22 23/11/21 26/08/21 27/05/21 24/02/21 -
Price 0.79 0.795 0.835 1.14 0.98 0.80 0.915 -
P/RPS 2.42 2.37 2.21 2.95 2.27 1.65 3.30 -18.72%
P/EPS 2.44 4.53 5.24 7.07 2.64 1.83 2.06 11.98%
EY 41.06 22.09 19.07 14.14 37.81 54.61 48.64 -10.70%
DY 3.16 4.19 5.99 8.77 2.04 3.33 4.37 -19.48%
P/NAPS 0.24 0.24 0.26 0.35 0.33 0.27 0.32 -17.49%

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