[INSAS] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -4.18%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 162,752 341,246 350,850 373,358 370,952 347,945 315,190 -35.61%
PBT 115,160 100,821 122,141 161,816 167,312 189,360 203,197 -31.49%
Tax -8,584 -10,452 -10,982 -10,864 -9,728 -8,849 -8,992 -3.04%
NP 106,576 90,369 111,158 150,952 157,584 180,511 194,205 -32.94%
-
NP to SH 106,528 90,517 111,438 151,298 157,900 180,888 194,796 -33.10%
-
Tax Rate 7.45% 10.37% 8.99% 6.71% 5.81% 4.67% 4.43% -
Total Cost 56,176 250,877 239,692 222,406 213,368 167,434 120,985 -40.00%
-
Net Worth 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 6.83%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 53,040 6,630 8,840 13,260 26,520 6,630 8,840 229.83%
Div Payout % 49.79% 7.32% 7.93% 8.76% 16.80% 3.67% 4.54% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 1,524,916 6.83%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 65.48% 26.48% 31.68% 40.43% 42.48% 51.88% 61.62% -
ROE 6.33% 5.48% 6.80% 9.16% 9.88% 11.66% 12.77% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.55 51.47 52.92 56.31 55.95 52.48 47.54 -35.60%
EPS 16.08 13.65 16.81 22.82 23.80 27.28 29.39 -33.08%
DPS 8.00 1.00 1.33 2.00 4.00 1.00 1.33 230.38%
NAPS 2.54 2.49 2.47 2.49 2.41 2.34 2.30 6.83%
Adjusted Per Share Value based on latest NOSH - 693,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.47 49.21 50.60 53.84 53.49 50.18 45.45 -35.60%
EPS 15.36 13.05 16.07 21.82 22.77 26.09 28.09 -33.10%
DPS 7.65 0.96 1.27 1.91 3.82 0.96 1.27 230.69%
NAPS 2.4285 2.3807 2.3616 2.3807 2.3042 2.2373 2.1991 6.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.855 0.875 0.82 0.935 0.985 1.07 0.89 -
P/RPS 3.48 1.70 1.55 1.66 1.76 2.04 1.87 51.23%
P/EPS 5.32 6.41 4.88 4.10 4.14 3.92 3.03 45.48%
EY 18.79 15.60 20.50 24.41 24.18 25.50 33.01 -31.29%
DY 9.36 1.14 1.63 2.14 4.06 0.93 1.50 238.56%
P/NAPS 0.34 0.35 0.33 0.38 0.41 0.46 0.39 -8.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 -
Price 0.71 0.875 0.875 0.93 0.91 1.00 0.925 -
P/RPS 2.89 1.70 1.65 1.65 1.63 1.91 1.95 29.95%
P/EPS 4.42 6.41 5.21 4.08 3.82 3.67 3.15 25.30%
EY 22.63 15.60 19.21 24.54 26.17 27.28 31.76 -20.20%
DY 11.27 1.14 1.52 2.15 4.40 1.00 1.44 293.69%
P/NAPS 0.28 0.35 0.35 0.37 0.38 0.43 0.40 -21.14%

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