[INSAS] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[INSAS] INSAS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 13.09%
YoY- 1554.7%
Quarter Report
Latest QR
Upcoming QR
INSAS's Result
INSAS's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 167,001 125,189 64,063 285,649 241,404 91,988 54,372 111.44%
PBT 94,054 58,924 30,633 261,383 232,519 159,030 72,537 18.92%
Tax -7,411 -6,134 -3,966 -15,789 -15,238 -11,417 -7,193 2.01%
NP 86,643 52,790 26,667 245,594 217,281 147,613 65,344 20.71%
-
NP to SH 87,318 52,781 26,710 245,706 217,259 147,540 65,315 21.37%
-
Tax Rate 7.88% 10.41% 12.95% 6.04% 6.55% 7.18% 9.92% -
Total Cost 80,358 72,399 37,396 40,055 24,123 -55,625 -10,972 -
-
Net Worth 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 13.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 16,575 16,575 16,575 13,260 13,260 13,260 13,260 16.05%
Div Payout % 18.98% 31.40% 62.06% 5.40% 6.10% 8.99% 20.30% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,187,969 2,154,818 2,141,557 1,982,432 1,962,542 1,876,349 1,810,047 13.48%
NOSH 693,348 693,348 693,348 693,348 693,348 693,348 693,348 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 51.88% 42.17% 41.63% 85.98% 90.01% 160.47% 120.18% -
ROE 3.99% 2.45% 1.25% 12.39% 11.07% 7.86% 3.61% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 25.19 18.88 9.66 43.08 36.41 13.87 8.20 111.46%
EPS 13.17 7.96 4.03 37.06 32.77 22.25 9.85 21.38%
DPS 2.50 2.50 2.50 2.00 2.00 2.00 2.00 16.05%
NAPS 3.30 3.25 3.23 2.99 2.96 2.83 2.73 13.48%
Adjusted Per Share Value based on latest NOSH - 693,348
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 24.08 18.05 9.24 41.19 34.81 13.27 7.84 111.44%
EPS 12.59 7.61 3.85 35.43 31.33 21.28 9.42 21.35%
DPS 2.39 2.39 2.39 1.91 1.91 1.91 1.91 16.13%
NAPS 3.1553 3.1075 3.0883 2.8589 2.8302 2.7059 2.6103 13.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.82 0.97 1.00 0.875 0.845 0.94 0.765 -
P/RPS 3.26 5.14 10.35 2.03 2.32 6.78 9.33 -50.42%
P/EPS 6.23 12.18 24.82 2.36 2.58 4.22 7.77 -13.70%
EY 16.06 8.21 4.03 42.35 38.78 23.67 12.88 15.86%
DY 3.05 2.58 2.50 2.29 2.37 2.13 2.61 10.95%
P/NAPS 0.25 0.30 0.31 0.29 0.29 0.33 0.28 -7.28%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 24/02/22 23/11/21 26/08/21 27/05/21 24/02/21 24/11/20 -
Price 0.795 0.835 1.14 0.98 0.80 0.915 0.805 -
P/RPS 3.16 4.42 11.80 2.27 2.20 6.60 9.82 -53.07%
P/EPS 6.04 10.49 28.30 2.64 2.44 4.11 8.17 -18.25%
EY 16.57 9.53 3.53 37.81 40.96 24.32 12.24 22.39%
DY 3.14 2.99 2.19 2.04 2.50 2.19 2.48 17.05%
P/NAPS 0.24 0.26 0.35 0.33 0.27 0.32 0.29 -11.86%

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