[INSAS] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[INSAS] INSAS BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 93.69%
YoY- 21.94%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 191,212 216,835 232,410 239,220 248,860 216,392 222,668 -9.64%
PBT 101,596 134,718 129,025 141,872 79,220 229,669 125,405 -13.08%
Tax -15,352 -13,379 -10,476 -13,524 -13,656 -13,137 -9,881 34.10%
NP 86,244 121,339 118,549 128,348 65,564 216,532 115,524 -17.69%
-
NP to SH 79,092 122,739 119,218 128,726 66,460 215,055 116,424 -22.70%
-
Tax Rate 15.11% 9.93% 8.12% 9.53% 17.24% 5.72% 7.88% -
Total Cost 104,968 95,496 113,861 110,872 183,296 -140 107,144 -1.35%
-
Net Worth 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 5.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 66,302 16,575 22,100 33,151 66,302 16,575 22,100 107.87%
Div Payout % 83.83% 13.50% 18.54% 25.75% 99.76% 7.71% 18.98% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,360,354 2,340,464 2,274,162 2,247,641 2,221,120 2,194,599 2,187,969 5.18%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 45.10% 55.96% 51.01% 53.65% 26.35% 100.06% 51.88% -
ROE 3.35% 5.24% 5.24% 5.73% 2.99% 9.80% 5.32% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.84 32.70 35.05 36.08 37.53 32.64 33.58 -9.63%
EPS 11.92 18.51 17.99 19.42 10.04 32.44 17.56 -22.74%
DPS 10.00 2.50 3.33 5.00 10.00 2.50 3.33 108.00%
NAPS 3.56 3.53 3.43 3.39 3.35 3.31 3.30 5.18%
Adjusted Per Share Value based on latest NOSH - 693,348
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 27.57 31.27 33.52 34.50 35.89 31.21 32.11 -9.65%
EPS 11.41 17.70 17.19 18.56 9.58 31.01 16.79 -22.68%
DPS 9.56 2.39 3.19 4.78 9.56 2.39 3.19 107.72%
NAPS 3.4039 3.3752 3.2796 3.2413 3.2031 3.1648 3.1553 5.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.88 0.815 0.775 0.805 0.76 0.775 0.82 -
P/RPS 3.05 2.49 2.21 2.23 2.02 2.37 2.44 16.02%
P/EPS 7.38 4.40 4.31 4.15 7.58 2.39 4.67 35.63%
EY 13.56 22.71 23.20 24.12 13.19 41.85 21.41 -26.22%
DY 11.36 3.07 4.30 6.21 13.16 3.23 4.07 98.11%
P/NAPS 0.25 0.23 0.23 0.24 0.23 0.23 0.25 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 25/05/23 24/02/23 24/11/22 25/08/22 23/05/22 -
Price 0.89 0.87 0.835 0.77 0.79 0.79 0.795 -
P/RPS 3.09 2.66 2.38 2.13 2.10 2.42 2.37 19.32%
P/EPS 7.46 4.70 4.64 3.97 7.88 2.44 4.53 39.41%
EY 13.40 21.28 21.53 25.21 12.69 41.06 22.09 -28.31%
DY 11.24 2.87 3.99 6.49 12.66 3.16 4.19 92.94%
P/NAPS 0.25 0.25 0.24 0.23 0.24 0.24 0.24 2.75%

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