[INSAS] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -26.34%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 193,670 162,752 341,246 350,850 373,358 370,952 347,945 -32.26%
PBT 78,916 115,160 100,821 122,141 161,816 167,312 189,360 -44.11%
Tax -7,822 -8,584 -10,452 -10,982 -10,864 -9,728 -8,849 -7.87%
NP 71,094 106,576 90,369 111,158 150,952 157,584 180,511 -46.17%
-
NP to SH 70,728 106,528 90,517 111,438 151,298 157,900 180,888 -46.43%
-
Tax Rate 9.91% 7.45% 10.37% 8.99% 6.71% 5.81% 4.67% -
Total Cost 122,576 56,176 250,877 239,692 222,406 213,368 167,434 -18.72%
-
Net Worth 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 5.60%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 26,520 53,040 6,630 8,840 13,260 26,520 6,630 151.34%
Div Payout % 37.50% 49.79% 7.32% 7.93% 8.76% 16.80% 3.67% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,684,037 1,684,037 1,650,887 1,637,627 1,650,887 1,597,846 1,551,436 5.60%
NOSH 693,333 693,333 693,333 693,333 693,333 693,333 693,333 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 36.71% 65.48% 26.48% 31.68% 40.43% 42.48% 51.88% -
ROE 4.20% 6.33% 5.48% 6.80% 9.16% 9.88% 11.66% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.21 24.55 51.47 52.92 56.31 55.95 52.48 -32.26%
EPS 10.66 16.08 13.65 16.81 22.82 23.80 27.28 -46.45%
DPS 4.00 8.00 1.00 1.33 2.00 4.00 1.00 151.34%
NAPS 2.54 2.54 2.49 2.47 2.49 2.41 2.34 5.60%
Adjusted Per Share Value based on latest NOSH - 693,333
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.93 23.47 49.21 50.60 53.84 53.49 50.18 -32.26%
EPS 10.20 15.36 13.05 16.07 21.82 22.77 26.09 -46.44%
DPS 3.82 7.65 0.96 1.27 1.91 3.82 0.96 150.47%
NAPS 2.4285 2.4285 2.3807 2.3616 2.3807 2.3042 2.2373 5.60%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.675 0.855 0.875 0.82 0.935 0.985 1.07 -
P/RPS 2.31 3.48 1.70 1.55 1.66 1.76 2.04 8.61%
P/EPS 6.33 5.32 6.41 4.88 4.10 4.14 3.92 37.52%
EY 15.80 18.79 15.60 20.50 24.41 24.18 25.50 -27.25%
DY 5.93 9.36 1.14 1.63 2.14 4.06 0.93 242.70%
P/NAPS 0.27 0.34 0.35 0.33 0.38 0.41 0.46 -29.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 26/11/18 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.85 0.71 0.875 0.875 0.93 0.91 1.00 -
P/RPS 2.91 2.89 1.70 1.65 1.65 1.63 1.91 32.30%
P/EPS 7.97 4.42 6.41 5.21 4.08 3.82 3.67 67.46%
EY 12.55 22.63 15.60 19.21 24.54 26.17 27.28 -40.32%
DY 4.71 11.27 1.14 1.52 2.15 4.40 1.00 180.19%
P/NAPS 0.33 0.28 0.35 0.35 0.37 0.38 0.43 -16.13%

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