[INSAS] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock

[INSAS] INSAS BHD

Announcement Date

24-Feb-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

31-Dec-2020 [#2]

Profit Trend

QoQ- 12.94%

YoY- 200.71%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Annualized Quarter Result
Revenue	256,252	285,649	321,872	183,976	217,488	197,459	197,168	19.07%
YoY %	-10.29%	-11.25%	74.95%	-15.41%	10.14%	0.15%	-	-
Horiz. %	129.97%	144.88%	163.25%	93.31%	110.31%	100.15%	100.00%	-
PBT	122,532	261,383	310,025	318,060	290,148	25,193	6,837	583.63%
YoY %	-53.12%	-15.69%	-2.53%	9.62%	1,051.70%	268.48%	-	-
Horiz. %	1,792.19%	3,823.07%	4,534.52%	4,652.04%	4,243.79%	368.48%	100.00%	-
Tax	-15,864	-15,789	-20,317	-22,834	-28,772	-10,174	-9,723	38.55%
YoY %	-0.48%	22.29%	11.02%	20.64%	-182.80%	-4.64%	-	-
Horiz. %	163.16%	162.39%	208.96%	234.85%	295.92%	104.64%	100.00%	-
NP	106,668	245,594	289,708	295,226	261,376	15,019	-2,886	-
YoY %	-56.57%	-15.23%	-1.87%	12.95%	1,640.30%	620.41%	-	-
Horiz. %	-3,696.05%	-8,509.84%	-10,038.39%	-10,229.59%	-9,056.69%	-520.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,840	245,706	289,678	295,080	261,260	14,849	-3,226	-
YoY %	-56.52%	-15.18%	-1.83%	12.94%	1,659.45%	560.29%	-	-
Horiz. %	-3,311.84%	-7,616.43%	-8,979.48%	-9,146.93%	-8,098.57%	-460.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.95%	6.04%	6.55%	7.18%	9.92%	40.38%	142.21%	-
YoY %	114.40%	-7.79%	-8.77%	-27.62%	-75.43%	-71.61%	-	-
Horiz. %	9.11%	4.25%	4.61%	5.05%	6.98%	28.39%	100.00%	-
Total Cost	149,584	40,055	32,164	-111,250	-43,888	182,440	200,054	-17.60%
YoY %	273.45%	24.53%	128.91%	-153.49%	-124.06%	-8.80%	-	-
Horiz. %	74.77%	20.02%	16.08%	-55.61%	-21.94%	91.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,141,557	1,982,432	1,962,542	1,876,349	1,810,047	1,750,354	1,737,093	14.96%
YoY %	8.03%	1.01%	4.59%	3.66%	3.41%	0.76%	-	-
Horiz. %	123.28%	114.12%	112.98%	108.02%	104.20%	100.76%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	66,302	13,260	17,680	26,520	53,041	13,260	17,680	141.18%
YoY %	400.02%	-25.00%	-33.33%	-50.00%	300.01%	-25.00%	-	-
Horiz. %	375.01%	75.00%	100.00%	150.00%	300.01%	75.00%	100.00%	-
Div Payout %	62.06%	5.40%	6.10%	8.99%	20.30%	89.30%	0.00%	-
YoY %	1,049.26%	-11.48%	-32.15%	-55.71%	-77.27%	0.00%	-	-
Horiz. %	69.50%	6.05%	6.83%	10.07%	22.73%	100.00%	-	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	2,141,557	1,982,432	1,962,542	1,876,349	1,810,047	1,750,354	1,737,093	14.96%
YoY %	8.03%	1.01%	4.59%	3.66%	3.41%	0.76%	-	-
Horiz. %	123.28%	114.12%	112.98%	108.02%	104.20%	100.76%	100.00%	-
NOSH	693,348	693,348	693,348	693,348	693,348	693,348	693,348	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	41.63%	85.98%	90.01%	160.47%	120.18%	7.61%	-1.46%	-
YoY %	-51.58%	-4.48%	-43.91%	33.52%	1,479.24%	621.23%	-	-
Horiz. %	-2,851.37%	-5,889.04%	-6,165.07%	-10,991.10%	-8,231.51%	-521.23%	100.00%	-
ROE	4.99%	12.39%	14.76%	15.73%	14.43%	0.85%	-0.19%	-
YoY %	-59.73%	-16.06%	-6.17%	9.01%	1,597.65%	547.37%	-	-
Horiz. %	-2,626.32%	-6,521.05%	-7,768.42%	-8,278.95%	-7,594.74%	-447.37%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	38.65	43.08	48.55	27.75	32.80	29.78	29.74	19.07%
YoY %	-10.28%	-11.27%	74.95%	-15.40%	10.14%	0.13%	-	-
Horiz. %	129.96%	144.86%	163.25%	93.31%	110.29%	100.13%	100.00%	-
EPS	16.12	37.06	43.69	44.50	39.40	2.24	-0.48	-
YoY %	-56.50%	-15.18%	-1.82%	12.94%	1,658.93%	566.67%	-	-
Horiz. %	-3,358.33%	-7,720.83%	-9,102.08%	-9,270.83%	-8,208.33%	-466.67%	100.00%	-
DPS	10.00	2.00	2.67	4.00	8.00	2.00	2.67	140.97%
YoY %	400.00%	-25.09%	-33.25%	-50.00%	300.00%	-25.09%	-	-
Horiz. %	374.53%	74.91%	100.00%	149.81%	299.63%	74.91%	100.00%	-
NAPS	3.23	2.99	2.96	2.83	2.73	2.64	2.62	14.95%
YoY %	8.03%	1.01%	4.59%	3.66%	3.41%	0.76%	-	-
Horiz. %	123.28%	114.12%	112.98%	108.02%	104.20%	100.76%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 693,348
RPS	36.95	41.19	46.42	26.53	31.36	28.48	28.43	19.07%
YoY %	-10.29%	-11.27%	74.97%	-15.40%	10.11%	0.18%	-	-
Horiz. %	129.97%	144.88%	163.28%	93.32%	110.31%	100.18%	100.00%	-
EPS	15.41	35.43	41.77	42.55	37.68	2.14	-0.47	-
YoY %	-56.51%	-15.18%	-1.83%	12.92%	1,660.75%	555.32%	-	-
Horiz. %	-3,278.72%	-7,538.30%	-8,887.23%	-9,053.19%	-8,017.02%	-455.32%	100.00%	-
DPS	9.56	1.91	2.55	3.82	7.65	1.91	2.55	141.13%
YoY %	400.52%	-25.10%	-33.25%	-50.07%	300.52%	-25.10%	-	-
Horiz. %	374.90%	74.90%	100.00%	149.80%	300.00%	74.90%	100.00%	-
NAPS	3.0883	2.8589	2.8302	2.7059	2.6103	2.5242	2.5051	14.95%
YoY %	8.02%	1.01%	4.59%	3.66%	3.41%	0.76%	-	-
Horiz. %	123.28%	114.12%	112.98%	108.02%	104.20%	100.76%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	1.00	0.875	0.845	0.94	0.765	0.64	0.49	-
P/RPS	2.59	2.03	1.74	3.39	2.33	2.15	1.65	35.02%
YoY %	27.59%	16.67%	-48.67%	45.49%	8.37%	30.30%	-	-
Horiz. %	156.97%	123.03%	105.45%	205.45%	141.21%	130.30%	100.00%	-
P/EPS	6.21	2.36	1.93	2.11	1.94	28.58	-100.68	-
YoY %	163.14%	22.28%	-8.53%	8.76%	-93.21%	128.39%	-	-
Horiz. %	-6.17%	-2.34%	-1.92%	-2.10%	-1.93%	-28.39%	100.00%	-
EY	16.11	42.35	51.70	47.35	51.51	3.50	-0.99	-
YoY %	-61.96%	-18.09%	9.19%	-8.08%	1,371.71%	453.54%	-	-
Horiz. %	-1,627.27%	-4,277.78%	-5,222.22%	-4,782.83%	-5,203.03%	-353.54%	100.00%	-
DY	10.00	2.29	3.16	4.26	10.46	3.13	5.44	50.00%
YoY %	336.68%	-27.53%	-25.82%	-59.27%	234.19%	-42.46%	-	-
Horiz. %	183.82%	42.10%	58.09%	78.31%	192.28%	57.54%	100.00%	-
P/NAPS	0.31	0.29	0.29	0.33	0.28	0.24	0.19	38.55%
YoY %	6.90%	0.00%	-12.12%	17.86%	16.67%	26.32%	-	-
Horiz. %	163.16%	152.63%	152.63%	173.68%	147.37%	126.32%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	23/11/21	26/08/21	27/05/21	24/02/21	24/11/20	27/08/20	21/05/20	-
Price	1.14	0.98	0.80	0.915	0.805	0.855	0.64	-
P/RPS	2.95	2.27	1.65	3.30	2.45	2.87	2.15	23.45%
YoY %	29.96%	37.58%	-50.00%	34.69%	-14.63%	33.49%	-	-
Horiz. %	137.21%	105.58%	76.74%	153.49%	113.95%	133.49%	100.00%	-
P/EPS	7.07	2.64	1.83	2.06	2.04	38.18	-131.51	-
YoY %	167.80%	44.26%	-11.17%	0.98%	-94.66%	129.03%	-	-
Horiz. %	-5.38%	-2.01%	-1.39%	-1.57%	-1.55%	-29.03%	100.00%	-
EY	14.14	37.81	54.61	48.64	48.95	2.62	-0.76	-
YoY %	-62.60%	-30.76%	12.27%	-0.63%	1,768.32%	444.74%	-	-
Horiz. %	-1,860.53%	-4,975.00%	-7,185.53%	-6,400.00%	-6,440.79%	-344.74%	100.00%	-
DY	8.77	2.04	3.33	4.37	9.94	2.34	4.17	64.07%
YoY %	329.90%	-38.74%	-23.80%	-56.04%	324.79%	-43.88%	-	-
Horiz. %	210.31%	48.92%	79.86%	104.80%	238.37%	56.12%	100.00%	-
P/NAPS	0.35	0.33	0.27	0.32	0.29	0.32	0.24	28.56%
YoY %	6.06%	22.22%	-15.62%	10.34%	-9.38%	33.33%	-	-
Horiz. %	145.83%	137.50%	112.50%	133.33%	120.83%	133.33%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 11:00:00

EMA 5

10 Mins

SELL

2024-05-09 10:25:00

EMA 5

5 Mins

SELL

2024-05-09 10:15:00

ADX

5 Mins

BUY

2024-05-09 10:05:00

ADX

5 Mins

SELL

2024-05-09 10:05:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

453

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

341

YTLPOWR

YTL POWER INTERNATIONAL BHD

327

PBBANK

PUBLIC BANK BHD

258

CAPITALA

CAPITAL A BERHAD

234

MAYBANK

MALAYAN BANKING BHD

217

TOPGLOV

TOP GLOVE CORPORATION BHD

212

Daily Stocks

0.105

-0.01

486,813,900

ICONIC-WA

0.045

-0.005

116,952,900

HSI-CXG

0.165

+0.03

94,635,200

MYEG

0.99

+0.005

91,225,500

MUIIND

0.055

0.00

78,616,800

PMHLDG

0.27

+0.05

64,919,800

SNS

0.52

+0.035

56,883,800

HSI-HS2

0.10

-0.035

51,602,300

HSI-HUT

0.195

-0.035

45,006,900

SENDAI

0.575

+0.005

39,878,100

More active Stocks

VSTECS

3.38

+0.62

7,631,100

UTDPLT

25.80

+0.40

117,400

AJI

19.38

+0.28

214,300

BAT

8.80

+0.20

279,300

ALLIANZ

21.66

+0.16

9,700

PIE

5.98

+0.15

850,900

GENP

6.24

+0.14

620,400

SIGN

1.46

+0.13

5,337,000

HSI-CVH

0.90

+0.13

698,700

MCEHLDG

1.70

+0.12

1,511,300

More gainer Stocks

KLK

22.94

-0.26

139,200

PPB

15.72

-0.26

45,900

MPI

31.00

-0.20

39,100

PETDAG

21.62

-0.18

95,900

NHFATT

3.89

-0.17

75,300

INARI

3.08

-0.14

9,423,500

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

45,800

MNRB

2.22

-0.10

6,366,400

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More