[INSAS] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 22.18%
YoY- -30.33%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 245,110 207,484 272,723 272,297 239,100 189,224 406,802 -28.55%
PBT 168,794 246,796 88,090 64,284 55,374 -102,904 98,911 42.57%
Tax -9,588 -12,876 -10,117 -8,536 -11,580 -10,212 -6,428 30.38%
NP 159,206 233,920 77,973 55,748 43,794 -113,116 92,483 43.40%
-
NP to SH 159,786 234,344 77,376 54,517 44,620 -116,084 91,129 45.16%
-
Tax Rate 5.68% 5.22% 11.48% 13.28% 20.91% - 6.50% -
Total Cost 85,904 -26,436 194,750 216,549 195,306 302,340 314,319 -57.71%
-
Net Worth 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 9.11%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 13,260 26,520 6,631 8,835 13,279 26,503 6,635 58.32%
Div Payout % 8.30% 11.32% 8.57% 16.21% 29.76% 0.00% 7.28% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,445,355 1,412,204 1,352,726 1,312,127 1,301,416 1,258,901 1,267,337 9.11%
NOSH 693,333 693,333 663,101 662,690 663,988 662,579 663,527 2.95%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 64.95% 112.74% 28.59% 20.47% 18.32% -59.78% 22.73% -
ROE 11.06% 16.59% 5.72% 4.15% 3.43% -9.22% 7.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.97 31.29 41.13 41.09 36.01 28.56 61.31 -28.51%
EPS 24.10 35.36 11.67 8.23 6.72 -17.52 13.73 45.26%
DPS 2.00 4.00 1.00 1.33 2.00 4.00 1.00 58.40%
NAPS 2.18 2.13 2.04 1.98 1.96 1.90 1.91 9.17%
Adjusted Per Share Value based on latest NOSH - 661,138
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.35 29.92 39.33 39.27 34.48 27.29 58.66 -28.54%
EPS 23.04 33.79 11.16 7.86 6.43 -16.74 13.14 45.16%
DPS 1.91 3.82 0.96 1.27 1.92 3.82 0.96 57.85%
NAPS 2.0843 2.0365 1.9507 1.8922 1.8767 1.8154 1.8276 9.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.71 0.715 0.645 0.715 0.77 0.70 0.82 -
P/RPS 1.92 2.28 1.57 1.74 2.14 2.45 1.34 26.95%
P/EPS 2.95 2.02 5.53 8.69 11.46 -4.00 5.97 -37.36%
EY 33.94 49.43 18.09 11.51 8.73 -25.03 16.75 59.78%
DY 2.82 5.59 1.55 1.86 2.60 5.71 1.22 74.37%
P/NAPS 0.33 0.34 0.32 0.36 0.39 0.37 0.43 -16.10%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 26/05/16 26/02/16 26/11/15 17/08/15 -
Price 0.84 0.72 0.655 0.70 0.71 0.835 0.64 -
P/RPS 2.27 2.30 1.59 1.70 1.97 2.92 1.04 67.86%
P/EPS 3.49 2.04 5.61 8.51 10.57 -4.77 4.66 -17.45%
EY 28.69 49.09 17.81 11.75 9.46 -20.98 21.46 21.25%
DY 2.38 5.56 1.53 1.90 2.82 4.79 1.56 32.35%
P/NAPS 0.39 0.34 0.32 0.35 0.36 0.44 0.34 9.53%

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