[INSAS] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[INSAS] INSAS BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 10.29%
YoY- -59.81%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 239,220 248,860 216,392 222,668 250,378 256,252 285,649 -11.12%
PBT 141,872 79,220 229,669 125,405 117,848 122,532 261,383 -33.38%
Tax -13,524 -13,656 -13,137 -9,881 -12,268 -15,864 -15,789 -9.78%
NP 128,348 65,564 216,532 115,524 105,580 106,668 245,594 -35.04%
-
NP to SH 128,726 66,460 215,055 116,424 105,562 106,840 245,706 -34.93%
-
Tax Rate 9.53% 17.24% 5.72% 7.88% 10.41% 12.95% 6.04% -
Total Cost 110,872 183,296 -140 107,144 144,798 149,584 40,055 96.77%
-
Net Worth 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 8.70%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 33,151 66,302 16,575 22,100 33,151 66,302 13,260 83.89%
Div Payout % 25.75% 99.76% 7.71% 18.98% 31.40% 62.06% 5.40% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,247,641 2,221,120 2,194,599 2,187,969 2,154,818 2,141,557 1,982,432 8.70%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 53.65% 26.35% 100.06% 51.88% 42.17% 41.63% 85.98% -
ROE 5.73% 2.99% 9.80% 5.32% 4.90% 4.99% 12.39% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 36.08 37.53 32.64 33.58 37.76 38.65 43.08 -11.12%
EPS 19.42 10.04 32.44 17.56 15.92 16.12 37.06 -34.92%
DPS 5.00 10.00 2.50 3.33 5.00 10.00 2.00 83.89%
NAPS 3.39 3.35 3.31 3.30 3.25 3.23 2.99 8.70%
Adjusted Per Share Value based on latest NOSH - 693,348
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 34.50 35.89 31.21 32.11 36.11 36.95 41.19 -11.11%
EPS 18.56 9.58 31.01 16.79 15.22 15.41 35.43 -34.93%
DPS 4.78 9.56 2.39 3.19 4.78 9.56 1.91 84.02%
NAPS 3.2413 3.2031 3.1648 3.1553 3.1075 3.0883 2.8589 8.70%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.805 0.76 0.775 0.82 0.97 1.00 0.875 -
P/RPS 2.23 2.02 2.37 2.44 2.57 2.59 2.03 6.44%
P/EPS 4.15 7.58 2.39 4.67 6.09 6.21 2.36 45.53%
EY 24.12 13.19 41.85 21.41 16.41 16.11 42.35 -31.22%
DY 6.21 13.16 3.23 4.07 5.15 10.00 2.29 94.11%
P/NAPS 0.24 0.23 0.23 0.25 0.30 0.31 0.29 -11.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 25/08/22 23/05/22 24/02/22 23/11/21 26/08/21 -
Price 0.77 0.79 0.79 0.795 0.835 1.14 0.98 -
P/RPS 2.13 2.10 2.42 2.37 2.21 2.95 2.27 -4.14%
P/EPS 3.97 7.88 2.44 4.53 5.24 7.07 2.64 31.16%
EY 25.21 12.69 41.06 22.09 19.07 14.14 37.81 -23.62%
DY 6.49 12.66 3.16 4.19 5.99 8.77 2.04 115.85%
P/NAPS 0.23 0.24 0.24 0.24 0.26 0.35 0.33 -21.33%

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