[INSAS] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -31.82%
YoY- 258.1%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 370,952 347,945 315,190 245,110 207,484 272,723 272,297 22.86%
PBT 167,312 189,360 203,197 168,794 246,796 88,090 64,284 89.10%
Tax -9,728 -8,849 -8,992 -9,588 -12,876 -10,117 -8,536 9.09%
NP 157,584 180,511 194,205 159,206 233,920 77,973 55,748 99.79%
-
NP to SH 157,900 180,888 194,796 159,786 234,344 77,376 54,517 103.05%
-
Tax Rate 5.81% 4.67% 4.43% 5.68% 5.22% 11.48% 13.28% -
Total Cost 213,368 167,434 120,985 85,904 -26,436 194,750 216,549 -0.98%
-
Net Worth 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 14.02%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 26,520 6,630 8,840 13,260 26,520 6,631 8,835 107.94%
Div Payout % 16.80% 3.67% 4.54% 8.30% 11.32% 8.57% 16.21% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,597,846 1,551,436 1,524,916 1,445,355 1,412,204 1,352,726 1,312,127 14.02%
NOSH 693,333 693,333 693,333 693,333 693,333 663,101 662,690 3.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 42.48% 51.88% 61.62% 64.95% 112.74% 28.59% 20.47% -
ROE 9.88% 11.66% 12.77% 11.06% 16.59% 5.72% 4.15% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 55.95 52.48 47.54 36.97 31.29 41.13 41.09 22.82%
EPS 23.80 27.28 29.39 24.10 35.36 11.67 8.23 102.84%
DPS 4.00 1.00 1.33 2.00 4.00 1.00 1.33 108.21%
NAPS 2.41 2.34 2.30 2.18 2.13 2.04 1.98 13.98%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 53.49 50.18 45.45 35.35 29.92 39.33 39.27 22.85%
EPS 22.77 26.09 28.09 23.04 33.79 11.16 7.86 103.08%
DPS 3.82 0.96 1.27 1.91 3.82 0.96 1.27 108.23%
NAPS 2.3042 2.2373 2.1991 2.0843 2.0365 1.9508 1.8922 14.02%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.985 1.07 0.89 0.71 0.715 0.645 0.715 -
P/RPS 1.76 2.04 1.87 1.92 2.28 1.57 1.74 0.76%
P/EPS 4.14 3.92 3.03 2.95 2.02 5.53 8.69 -38.97%
EY 24.18 25.50 33.01 33.94 49.43 18.09 11.51 63.95%
DY 4.06 0.93 1.50 2.82 5.59 1.55 1.86 68.19%
P/NAPS 0.41 0.46 0.39 0.33 0.34 0.32 0.36 9.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 24/05/17 23/02/17 23/11/16 25/08/16 26/05/16 -
Price 0.91 1.00 0.925 0.84 0.72 0.655 0.70 -
P/RPS 1.63 1.91 1.95 2.27 2.30 1.59 1.70 -2.76%
P/EPS 3.82 3.67 3.15 3.49 2.04 5.61 8.51 -41.34%
EY 26.17 27.28 31.76 28.69 49.09 17.81 11.75 70.46%
DY 4.40 1.00 1.44 2.38 5.56 1.53 1.90 74.94%
P/NAPS 0.38 0.43 0.40 0.39 0.34 0.32 0.35 5.63%

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