[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Stock

[INSAS] INSAS BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 89.24%

YoY- -15.09%

Quarter Report

INSAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	236,393	122,555	51,871	272,723	204,223	119,550	47,306	192.00%
YoY %	92.89%	136.27%	-80.98%	33.54%	70.83%	152.72%	-	-
Horiz. %	499.71%	259.07%	109.65%	576.51%	431.71%	252.72%	100.00%	-
PBT	152,398	84,397	61,699	88,090	48,213	27,687	-25,726	-
YoY %	80.57%	36.79%	-29.96%	82.71%	74.14%	207.62%	-	-
Horiz. %	-592.39%	-328.06%	-239.83%	-342.42%	-187.41%	-107.62%	100.00%	-
Tax	-6,744	-4,794	-3,219	-10,117	-6,402	-5,790	-2,553	90.97%
YoY %	-40.68%	-48.93%	68.18%	-58.03%	-10.57%	-126.79%	-	-
Horiz. %	264.16%	187.78%	126.09%	396.28%	250.76%	226.79%	100.00%	-
NP	145,654	79,603	58,480	77,973	41,811	21,897	-28,279	-
YoY %	82.98%	36.12%	-25.00%	86.49%	90.94%	177.43%	-	-
Horiz. %	-515.06%	-281.49%	-206.80%	-275.73%	-147.85%	-77.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	146,097	79,893	58,586	77,376	40,888	22,310	-29,021	-
YoY %	82.87%	36.37%	-24.28%	89.24%	83.27%	176.88%	-	-
Horiz. %	-503.42%	-275.29%	-201.87%	-266.62%	-140.89%	-76.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.43%	5.68%	5.22%	11.48%	13.28%	20.91%	-	-
YoY %	-22.01%	8.81%	-54.53%	-13.55%	-36.49%	0.00%	-	-
Horiz. %	21.19%	27.16%	24.96%	54.90%	63.51%	100.00%	-	-
Total Cost	90,739	42,952	-6,609	194,750	162,412	97,653	75,585	12.94%
YoY %	111.26%	749.90%	-103.39%	19.91%	66.32%	29.20%	-	-
Horiz. %	120.05%	56.83%	-8.74%	257.66%	214.87%	129.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,524,916	1,445,355	1,412,204	1,352,726	1,312,127	1,301,416	1,258,901	13.61%
YoY %	5.50%	2.35%	4.40%	3.09%	0.82%	3.38%	-	-
Horiz. %	121.13%	114.81%	112.18%	107.45%	104.23%	103.38%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	6,630	6,630	6,630	6,631	6,626	6,639	6,625	0.05%
YoY %	0.00%	0.00%	-0.02%	0.08%	-0.20%	0.21%	-	-
Horiz. %	100.08%	100.08%	100.08%	100.09%	100.02%	100.21%	100.00%	-
Div Payout %	4.54%	8.30%	11.32%	8.57%	16.21%	29.76%	0.00%	-
YoY %	-45.30%	-26.68%	32.09%	-47.13%	-45.53%	0.00%	-	-
Horiz. %	15.26%	27.89%	38.04%	28.80%	54.47%	100.00%	-	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,524,916	1,445,355	1,412,204	1,352,726	1,312,127	1,301,416	1,258,901	13.61%
YoY %	5.50%	2.35%	4.40%	3.09%	0.82%	3.38%	-	-
Horiz. %	121.13%	114.81%	112.18%	107.45%	104.23%	103.38%	100.00%	-
NOSH	693,333	693,333	693,333	663,101	662,690	663,988	662,579	3.06%
YoY %	0.00%	0.00%	4.56%	0.06%	-0.20%	0.21%	-	-
Horiz. %	104.64%	104.64%	104.64%	100.08%	100.02%	100.21%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	61.62%	64.95%	112.74%	28.59%	20.47%	18.32%	-59.78%	-
YoY %	-5.13%	-42.39%	294.33%	39.67%	11.74%	130.65%	-	-
Horiz. %	-103.08%	-108.65%	-188.59%	-47.83%	-34.24%	-30.65%	100.00%	-
ROE	9.58%	5.53%	4.15%	5.72%	3.12%	1.71%	-2.31%	-
YoY %	73.24%	33.25%	-27.45%	83.33%	82.46%	174.03%	-	-
Horiz. %	-414.72%	-239.39%	-179.65%	-247.62%	-135.06%	-74.03%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	35.65	18.48	7.82	41.13	30.82	18.00	7.14	191.84%
YoY %	92.91%	136.32%	-80.99%	33.45%	71.22%	152.10%	-	-
Horiz. %	499.30%	258.82%	109.52%	576.05%	431.65%	252.10%	100.00%	-
EPS	22.04	12.05	8.84	11.67	6.17	3.36	-4.38	-
YoY %	82.90%	36.31%	-24.25%	89.14%	83.63%	176.71%	-	-
Horiz. %	-503.20%	-275.11%	-201.83%	-266.44%	-140.87%	-76.71%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	1.00	1.00	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%	-
NAPS	2.30	2.18	2.13	2.04	1.98	1.96	1.90	13.57%
YoY %	5.50%	2.35%	4.41%	3.03%	1.02%	3.16%	-	-
Horiz. %	121.05%	114.74%	112.11%	107.37%	104.21%	103.16%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 663,564
RPS	34.09	17.67	7.48	39.33	29.45	17.24	6.82	192.05%
YoY %	92.93%	136.23%	-80.98%	33.55%	70.82%	152.79%	-	-
Horiz. %	499.85%	259.09%	109.68%	576.69%	431.82%	252.79%	100.00%	-
EPS	21.07	11.52	8.45	11.16	5.90	3.22	-4.19	-
YoY %	82.90%	36.33%	-24.28%	89.15%	83.23%	176.85%	-	-
Horiz. %	-502.86%	-274.94%	-201.67%	-266.35%	-140.81%	-76.85%	100.00%	-
DPS	0.96	0.96	0.96	0.96	0.96	0.96	0.96	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%	-
NAPS	2.199	2.0843	2.0365	1.9507	1.8922	1.8767	1.8154	13.61%
YoY %	5.50%	2.35%	4.40%	3.09%	0.83%	3.38%	-	-
Horiz. %	121.13%	114.81%	112.18%	107.45%	104.23%	103.38%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	0.89	0.71	0.715	0.645	0.715	0.77	0.70	-
P/RPS	2.50	3.84	9.14	1.57	2.32	4.28	9.80	-59.74%
YoY %	-34.90%	-57.99%	482.17%	-32.33%	-45.79%	-56.33%	-	-
Horiz. %	25.51%	39.18%	93.27%	16.02%	23.67%	43.67%	100.00%	-
P/EPS	4.04	5.89	8.09	5.53	11.59	22.92	-15.98	-
YoY %	-31.41%	-27.19%	46.29%	-52.29%	-49.43%	243.43%	-	-
Horiz. %	-25.28%	-36.86%	-50.63%	-34.61%	-72.53%	-143.43%	100.00%	-
EY	24.76	16.97	12.36	18.09	8.63	4.36	-6.26	-
YoY %	45.90%	37.30%	-31.67%	109.62%	97.94%	169.65%	-	-
Horiz. %	-395.53%	-271.09%	-197.44%	-288.98%	-137.86%	-69.65%	100.00%	-
DY	1.12	1.41	1.40	1.55	1.40	1.30	1.43	-15.01%
YoY %	-20.57%	0.71%	-9.68%	10.71%	7.69%	-9.09%	-	-
Horiz. %	78.32%	98.60%	97.90%	108.39%	97.90%	90.91%	100.00%	-
P/NAPS	0.39	0.33	0.34	0.32	0.36	0.39	0.37	3.56%
YoY %	18.18%	-2.94%	6.25%	-11.11%	-7.69%	5.41%	-	-
Horiz. %	105.41%	89.19%	91.89%	86.49%	97.30%	105.41%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	23/02/17	23/11/16	25/08/16	26/05/16	26/02/16	26/11/15	-
Price	0.925	0.84	0.72	0.655	0.70	0.71	0.835	-
P/RPS	2.59	4.54	9.20	1.59	2.27	3.94	11.70	-63.37%
YoY %	-42.95%	-50.65%	478.62%	-29.96%	-42.39%	-66.32%	-	-
Horiz. %	22.14%	38.80%	78.63%	13.59%	19.40%	33.68%	100.00%	-
P/EPS	4.20	6.97	8.15	5.61	11.35	21.13	-19.06	-
YoY %	-39.74%	-14.48%	45.28%	-50.57%	-46.28%	210.86%	-	-
Horiz. %	-22.04%	-36.57%	-42.76%	-29.43%	-59.55%	-110.86%	100.00%	-
EY	23.82	14.35	12.27	17.81	8.81	4.73	-5.25	-
YoY %	65.99%	16.95%	-31.11%	102.16%	86.26%	190.10%	-	-
Horiz. %	-453.71%	-273.33%	-233.71%	-339.24%	-167.81%	-90.10%	100.00%	-
DY	1.08	1.19	1.39	1.53	1.43	1.41	1.20	-6.77%
YoY %	-9.24%	-14.39%	-9.15%	6.99%	1.42%	17.50%	-	-
Horiz. %	90.00%	99.17%	115.83%	127.50%	119.17%	117.50%	100.00%	-
P/NAPS	0.40	0.39	0.34	0.32	0.35	0.36	0.44	-6.15%
YoY %	2.56%	14.71%	6.25%	-8.57%	-2.78%	-18.18%	-	-
Horiz. %	90.91%	88.64%	77.27%	72.73%	79.55%	81.82%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos